Market Closed -
Nasdaq Stockholm
08:59:52 03/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
19.25
SEK
|
+1.85%
|
|
+3.77%
|
+59.09%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,722
|
1,867
|
2,927
|
2,399
|
2,633
|
4,139
|
-
|
-
|
Enterprise Value (EV)
1 |
4,231
|
1,867
|
4,166
|
3,479
|
3,224
|
4,574
|
4,477
|
4,344
|
P/E ratio
|
14.4
x
|
-86.9
x
|
26.8
x
|
14.1
x
|
9.84
x
|
13.5
x
|
12.1
x
|
11.3
x
|
Yield
|
-
|
-
|
-
|
4.55%
|
6.2%
|
4.14%
|
4.43%
|
4.68%
|
Capitalization / Revenue
|
0.28
x
|
-
|
0.47
x
|
0.35
x
|
0.43
x
|
0.67
x
|
0.61
x
|
0.57
x
|
EV / Revenue
|
0.7
x
|
-
|
0.67
x
|
0.51
x
|
0.53
x
|
0.74
x
|
0.66
x
|
0.6
x
|
EV / EBITDA
|
8.2
x
|
-
|
8.35
x
|
5.16
x
|
4.7
x
|
6.17
x
|
5.65
x
|
5.25
x
|
EV / FCF
|
10.9
x
|
-
|
-18.3
x
|
7.6
x
|
4.59
x
|
14.1
x
|
16.5
x
|
13.7
x
|
FCF Yield
|
9.15%
|
-
|
-5.47%
|
13.2%
|
21.8%
|
7.11%
|
6.05%
|
7.32%
|
Price to Book
|
1
x
|
-
|
1.1
x
|
0.8
x
|
0.86
x
|
1.31
x
|
1.24
x
|
-
|
Nbr of stocks (in thousands)
|
1,02,383
|
1,02,383
|
2,18,100
|
2,18,100
|
2,17,601
|
2,15,021
|
-
|
-
|
Reference price
2 |
16.82
|
18.24
|
13.42
|
11.00
|
12.10
|
19.25
|
19.25
|
19.25
|
Announcement Date
|
06/02/20
|
09/02/21
|
08/02/22
|
08/02/23
|
07/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,064
|
-
|
6,245
|
6,868
|
6,139
|
6,219
|
6,809
|
7,218
|
EBITDA
1 |
516
|
-
|
499
|
674
|
686
|
740.9
|
792.4
|
827
|
EBIT
1 |
257
|
-
|
322
|
443
|
432
|
480.9
|
529.4
|
562
|
Operating Margin
|
4.24%
|
-
|
5.16%
|
6.45%
|
7.04%
|
7.73%
|
7.78%
|
7.79%
|
Earnings before Tax (EBT)
1 |
174
|
-
|
156
|
348
|
385
|
455.7
|
509.6
|
548
|
Net income
1 |
120
|
-21
|
95
|
170
|
270
|
310.4
|
344.6
|
370
|
Net margin
|
1.98%
|
-
|
1.52%
|
2.48%
|
4.4%
|
4.99%
|
5.06%
|
5.13%
|
EPS
2 |
1.170
|
-0.2100
|
0.5000
|
0.7800
|
1.230
|
1.430
|
1.587
|
1.700
|
Free Cash Flow
1 |
387
|
-
|
-228
|
458
|
703
|
325
|
271
|
318
|
FCF margin
|
6.38%
|
-
|
-3.65%
|
6.67%
|
11.45%
|
5.23%
|
3.98%
|
4.41%
|
FCF Conversion (EBITDA)
|
75%
|
-
|
-
|
67.95%
|
102.48%
|
43.86%
|
34.2%
|
38.45%
|
FCF Conversion (Net income)
|
322.5%
|
-
|
-
|
269.41%
|
260.37%
|
104.71%
|
78.65%
|
85.95%
|
Dividend per Share
2 |
-
|
-
|
-
|
0.5000
|
0.7500
|
0.7963
|
0.8535
|
0.9000
|
Announcement Date
|
06/02/20
|
09/02/21
|
08/02/22
|
08/02/23
|
07/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
1,505
|
1,504
|
1,529
|
1,601
|
1,514
|
1,523
|
1,519
|
1,662
|
1,651
|
EBITDA
1 |
138
|
159
|
180
|
209
|
158
|
161
|
201
|
221
|
169
|
EBIT
1 |
70
|
91
|
129
|
142
|
95
|
97
|
137
|
152
|
103
|
Operating Margin
|
4.65%
|
6.05%
|
8.44%
|
8.87%
|
6.27%
|
6.37%
|
9.02%
|
9.15%
|
6.24%
|
Earnings before Tax (EBT)
1 |
57
|
78
|
113
|
137
|
89
|
90
|
130
|
146
|
99
|
Net income
1 |
33
|
53
|
70
|
111
|
62
|
63
|
89
|
96
|
69
|
Net margin
|
2.19%
|
3.52%
|
4.58%
|
6.93%
|
4.1%
|
4.14%
|
5.86%
|
5.78%
|
4.18%
|
EPS
2 |
0.1500
|
0.2600
|
0.3200
|
0.5000
|
0.2900
|
0.2900
|
0.4100
|
0.4400
|
0.3200
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/05/23
|
13/07/23
|
31/10/23
|
07/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,509
|
-
|
1,239
|
1,080
|
591
|
435
|
338
|
205
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.862
x
|
-
|
2.483
x
|
1.602
x
|
0.8615
x
|
0.5871
x
|
0.4265
x
|
0.2479
x
|
Free Cash Flow
1 |
387
|
-
|
-228
|
458
|
703
|
325
|
271
|
318
|
ROE (net income / shareholders' equity)
|
6.9%
|
-
|
4.46%
|
6%
|
8.8%
|
9.4%
|
10%
|
10.1%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
4.37%
|
5.3%
|
5.7%
|
5.9%
|
Assets
1 |
-
|
-
|
-
|
-
|
6,172
|
5,856
|
6,045
|
6,271
|
Book Value Per Share
2 |
16.80
|
-
|
12.20
|
13.80
|
14.00
|
14.70
|
15.50
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
-
|
63
|
84
|
116
|
118
|
136
|
144
|
Capex / Sales
|
-
|
-
|
1.01%
|
1.22%
|
1.89%
|
1.9%
|
2%
|
2%
|
Announcement Date
|
06/02/20
|
09/02/21
|
08/02/22
|
08/02/23
|
07/02/24
|
-
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +59.09% | 383M | | -1.80% | 1.88B | | +38.23% | 598M | | +6.52% | 536M | | +27.54% | 257M | | +24.20% | 194M | | -9.39% | 178M | | +6.60% | 99.75M | | +3.19% | 73.85M |
Office Furniture
|