Delayed
Nasdaq Stockholm
04:29:46 08/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
337
SEK
|
+3.69%
|
|
-4.26%
|
+13.66%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,945
|
5,413
|
4,572
|
3,055
|
3,939
|
4,477
|
-
|
-
|
Enterprise Value (EV)
1 |
2,025
|
5,445
|
4,811
|
3,243
|
4,078
|
4,667
|
4,538
|
4,422
|
P/E ratio
|
49.8
x
|
86.3
x
|
77.9
x
|
45.3
x
|
47.7
x
|
47.1
x
|
35.3
x
|
29.7
x
|
Yield
|
1.02%
|
0.61%
|
0.76%
|
1.22%
|
1.18%
|
1.28%
|
1.34%
|
2.02%
|
Capitalization / Revenue
|
6.71
x
|
16
x
|
11.3
x
|
6.23
x
|
6.82
x
|
6.4
x
|
5.63
x
|
4.97
x
|
EV / Revenue
|
6.99
x
|
16.1
x
|
11.9
x
|
6.61
x
|
7.07
x
|
6.67
x
|
5.71
x
|
4.9
x
|
EV / EBITDA
|
30.2
x
|
44.8
x
|
35.9
x
|
21.1
x
|
22.5
x
|
21.6
x
|
18.8
x
|
-
|
EV / FCF
|
42.9
x
|
58.4
x
|
47
x
|
36
x
|
36.3
x
|
1,556
x
|
25.9
x
|
21.5
x
|
FCF Yield
|
2.33%
|
1.71%
|
2.13%
|
2.78%
|
2.76%
|
0.06%
|
3.86%
|
4.66%
|
Price to Book
|
28.3
x
|
48.8
x
|
33.9
x
|
14.9
x
|
14.9
x
|
13.5
x
|
10.7
x
|
-
|
Nbr of stocks (in thousands)
|
13,283
|
13,283
|
13,283
|
13,283
|
13,283
|
13,283
|
-
|
-
|
Reference price
2 |
146.4
|
407.5
|
344.2
|
230.0
|
296.5
|
337.0
|
337.0
|
337.0
|
Announcement Date
|
13/02/20
|
16/02/21
|
16/02/22
|
16/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
289.7
|
338.7
|
403.8
|
490.4
|
577.1
|
699.9
|
794.6
|
901.5
|
EBITDA
1 |
67
|
121.6
|
133.9
|
153.8
|
181.6
|
216.5
|
241.5
|
-
|
EBIT
1 |
52.05
|
83.2
|
76.03
|
91.02
|
115.4
|
136.1
|
166.7
|
-
|
Operating Margin
|
17.97%
|
24.56%
|
18.83%
|
18.56%
|
20%
|
19.44%
|
20.98%
|
-
|
Earnings before Tax (EBT)
1 |
49.86
|
80
|
71.33
|
83.57
|
103.4
|
119.3
|
158.7
|
190.4
|
Net income
1 |
39
|
62.7
|
58.69
|
67.82
|
83.38
|
95.07
|
126.7
|
150.4
|
Net margin
|
13.46%
|
18.51%
|
14.53%
|
13.83%
|
14.45%
|
13.58%
|
15.94%
|
16.68%
|
EPS
2 |
2.940
|
4.720
|
4.420
|
5.080
|
6.210
|
7.157
|
9.538
|
11.33
|
Free Cash Flow
1 |
47.24
|
93.23
|
102.4
|
90.06
|
112.4
|
3
|
175
|
206
|
FCF margin
|
16.31%
|
27.53%
|
25.35%
|
18.37%
|
19.47%
|
0.43%
|
22.02%
|
22.85%
|
FCF Conversion (EBITDA)
|
70.5%
|
76.69%
|
76.47%
|
58.56%
|
61.88%
|
1.39%
|
72.46%
|
-
|
FCF Conversion (Net income)
|
121.12%
|
148.69%
|
174.46%
|
132.79%
|
134.76%
|
3.16%
|
138.16%
|
136.97%
|
Dividend per Share
2 |
1.500
|
2.500
|
2.600
|
2.800
|
3.500
|
4.300
|
4.500
|
6.800
|
Announcement Date
|
13/02/20
|
16/02/21
|
16/02/22
|
16/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
113.7
|
-
|
111.9
|
135.8
|
144.5
|
144.5
|
133.5
|
154.7
|
169.2
|
176.1
|
164.3
|
190.3
|
EBITDA
|
34.8
|
-
|
36.3
|
41.32
|
44.76
|
45.39
|
42.8
|
48.62
|
52.58
|
-
|
-
|
-
|
EBIT
|
19.55
|
-
|
20.3
|
25.69
|
28.59
|
29.14
|
25.84
|
31.84
|
32.55
|
-
|
-
|
-
|
Operating Margin
|
17.2%
|
-
|
18.13%
|
18.92%
|
19.78%
|
20.17%
|
19.36%
|
20.59%
|
19.24%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
18.12
|
-
|
18.32
|
23.53
|
-
|
-
|
22.49
|
29.65
|
28.57
|
30.4
|
26.7
|
33.5
|
Net income
1 |
15.17
|
17.88
|
14.69
|
19.09
|
20.71
|
20.57
|
18.13
|
23.97
|
23.43
|
24
|
21.1
|
26.5
|
Net margin
|
13.35%
|
-
|
13.12%
|
14.06%
|
14.33%
|
14.24%
|
13.58%
|
15.5%
|
13.85%
|
13.63%
|
12.84%
|
13.93%
|
EPS
2 |
1.140
|
1.340
|
1.100
|
1.430
|
1.550
|
1.540
|
1.360
|
1.790
|
1.750
|
1.810
|
1.590
|
1.990
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
16/02/22
|
15/07/22
|
20/10/22
|
16/02/23
|
26/04/23
|
14/07/23
|
19/10/23
|
14/02/24
|
25/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
80.3
|
32.3
|
239
|
188
|
139
|
190
|
61.8
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
55
|
Leverage (Debt/EBITDA)
|
1.199
x
|
0.2657
x
|
1.782
x
|
1.222
x
|
0.7666
x
|
0.8775
x
|
0.2558
x
|
-
|
Free Cash Flow
1 |
47.2
|
93.2
|
102
|
90.1
|
112
|
3
|
175
|
206
|
ROE (net income / shareholders' equity)
|
73.5%
|
69.9%
|
47.7%
|
39.8%
|
35.5%
|
33.1%
|
35.4%
|
36.5%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
10.2%
|
12.3%
|
11.6%
|
12.8%
|
15.6%
|
Assets
1 |
-
|
-
|
-
|
664.5
|
680.4
|
819.6
|
989.6
|
964.1
|
Book Value Per Share
2 |
5.170
|
8.340
|
10.20
|
15.50
|
19.90
|
24.90
|
31.40
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
0.3
|
0.19
|
1.29
|
1.41
|
30.1
|
39
|
42
|
48
|
Capex / Sales
|
0.1%
|
0.05%
|
0.32%
|
0.29%
|
5.22%
|
5.57%
|
5.29%
|
5.32%
|
Announcement Date
|
13/02/20
|
16/02/21
|
16/02/22
|
16/02/23
|
14/02/24
|
-
|
-
|
-
|
Average target price
341
SEK Spread / Average Target +1.19% Consensus |
1st Jan change
|
Capi.
|
---|
| +13.66% | 411M | | +11.34% | 323B | | +26.24% | 220B | | +2.06% | 148B | | +16.29% | 59B | | +1.64% | 30.04B | | +7.51% | 30.92B | | +95.23% | 21.87B | | +27.32% | 21.1B | | +2.06% | 14.94B |
Enterprise Software
|