Market Closed -
Nasdaq Stockholm
08:59:35 26/04/2024 pm IST
|
5-day change
|
1st Jan Change
|
222.2
SEK
|
+2.87%
|
|
+26.11%
|
+35.90%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
8,916
|
15,099
|
12,701
|
18,713
|
29,837
|
40,559
|
-
|
-
|
Enterprise Value (EV)
1 |
11,691
|
17,215
|
15,090
|
22,538
|
34,457
|
44,818
|
44,169
|
43,378
|
P/E ratio
|
-53.9
x
|
35.8
x
|
24.9
x
|
32.5
x
|
38
x
|
32.6
x
|
26.4
x
|
23.4
x
|
Yield
|
-
|
0.84%
|
1.22%
|
0.92%
|
0.8%
|
0.98%
|
1.16%
|
1.29%
|
Capitalization / Revenue
|
1.25
x
|
2.15
x
|
1.73
x
|
1.8
x
|
2.14
x
|
2.52
x
|
2.3
x
|
2.21
x
|
EV / Revenue
|
1.63
x
|
2.45
x
|
2.05
x
|
2.17
x
|
2.47
x
|
2.78
x
|
2.51
x
|
2.37
x
|
EV / EBITDA
|
9.14
x
|
14.2
x
|
13.7
x
|
16.9
x
|
15.9
x
|
17.3
x
|
15
x
|
13.4
x
|
EV / FCF
|
24.6
x
|
22.7
x
|
85.3
x
|
96.7
x
|
87
x
|
79.1
x
|
35.4
x
|
29.9
x
|
FCF Yield
|
4.06%
|
4.41%
|
1.17%
|
1.03%
|
1.15%
|
1.26%
|
2.83%
|
3.34%
|
Price to Book
|
2.46
x
|
4.02
x
|
2.92
x
|
3.53
x
|
5.68
x
|
6.39
x
|
5.02
x
|
4.6
x
|
Nbr of stocks (in thousands)
|
1,81,746
|
1,81,921
|
1,81,575
|
1,81,857
|
1,82,491
|
1,82,533
|
-
|
-
|
Reference price
2 |
49.06
|
83.00
|
69.95
|
102.9
|
163.5
|
222.2
|
222.2
|
222.2
|
Announcement Date
|
13/02/20
|
04/02/21
|
04/02/22
|
09/02/23
|
21/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
7,153
|
7,015
|
7,348
|
10,386
|
13,930
|
16,102
|
17,616
|
18,312
|
EBITDA
1 |
1,279
|
1,213
|
1,105
|
1,332
|
2,166
|
2,585
|
2,938
|
3,228
|
EBIT
1 |
556
|
707
|
753
|
881
|
1,586
|
2,001
|
2,294
|
2,456
|
Operating Margin
|
7.77%
|
10.08%
|
10.25%
|
8.48%
|
11.39%
|
12.42%
|
13.02%
|
13.41%
|
Earnings before Tax (EBT)
1 |
367
|
552
|
668
|
739
|
1,255
|
1,677
|
2,014
|
2,269
|
Net income
1 |
-166
|
420
|
513
|
577
|
792
|
1,263
|
1,534
|
1,732
|
Net margin
|
-2.32%
|
5.99%
|
6.98%
|
5.56%
|
5.69%
|
7.85%
|
8.71%
|
9.46%
|
EPS
2 |
-0.9100
|
2.320
|
2.810
|
3.170
|
4.300
|
6.826
|
8.425
|
9.501
|
Free Cash Flow
1 |
475
|
760
|
177
|
233
|
396
|
566.4
|
1,249
|
1,450
|
FCF margin
|
6.64%
|
10.83%
|
2.41%
|
2.24%
|
2.84%
|
3.52%
|
7.09%
|
7.92%
|
FCF Conversion (EBITDA)
|
37.14%
|
62.65%
|
16.02%
|
17.49%
|
18.28%
|
21.91%
|
42.51%
|
44.9%
|
FCF Conversion (Net income)
|
-
|
180.95%
|
34.5%
|
40.38%
|
50%
|
44.83%
|
81.4%
|
83.7%
|
Dividend per Share
2 |
-
|
0.7000
|
0.8500
|
0.9500
|
1.300
|
2.173
|
2.570
|
2.861
|
Announcement Date
|
13/02/20
|
04/02/21
|
04/02/22
|
09/02/23
|
21/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
2,057
|
2,121
|
2,610
|
2,644
|
3,011
|
3,175
|
3,536
|
3,560
|
3,659
|
3,538
|
4,167
|
4,322
|
4,314
|
-
|
-
|
EBITDA
1 |
274
|
260
|
332
|
359
|
381
|
462
|
561
|
587
|
556
|
582
|
696.2
|
734.1
|
711.4
|
-
|
-
|
EBIT
1 |
190
|
134
|
220
|
271
|
255
|
349
|
408
|
454
|
375
|
412
|
566.6
|
601
|
578.5
|
-
|
-
|
Operating Margin
|
9.24%
|
6.32%
|
8.43%
|
10.25%
|
8.47%
|
10.99%
|
11.54%
|
12.75%
|
10.25%
|
11.64%
|
13.6%
|
13.9%
|
13.41%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
176
|
112
|
205
|
230
|
192
|
276
|
342
|
362
|
276
|
325
|
472
|
511.2
|
476
|
467.6
|
584
|
Net income
|
133
|
104
|
169
|
176
|
128
|
-
|
-
|
260
|
58
|
218
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
6.47%
|
4.9%
|
6.48%
|
6.66%
|
4.25%
|
-
|
-
|
7.3%
|
1.59%
|
6.16%
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
0.7300
|
0.5700
|
0.9300
|
0.9700
|
0.7000
|
1.180
|
1.400
|
1.420
|
0.3000
|
1.190
|
1.967
|
2.131
|
1.984
|
1.949
|
2.434
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.300
|
-
|
-
|
-
|
2.250
|
-
|
-
|
Announcement Date
|
04/02/22
|
22/04/22
|
15/07/22
|
21/10/22
|
09/02/23
|
21/04/23
|
18/07/23
|
24/10/23
|
21/01/24
|
23/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,775
|
2,116
|
2,389
|
3,825
|
4,620
|
4,259
|
3,610
|
2,819
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.17
x
|
1.744
x
|
2.162
x
|
2.872
x
|
2.133
x
|
1.647
x
|
1.229
x
|
0.8732
x
|
Free Cash Flow
1 |
475
|
760
|
177
|
233
|
396
|
566
|
1,249
|
1,450
|
ROE (net income / shareholders' equity)
|
16.2%
|
15.8%
|
12.7%
|
11.9%
|
16.7%
|
20.9%
|
20.8%
|
21.6%
|
ROA (Net income/ Total Assets)
|
6.16%
|
5.91%
|
5.05%
|
4.41%
|
4.96%
|
6.29%
|
8.06%
|
7.56%
|
Assets
1 |
-2,696
|
7,109
|
10,158
|
13,081
|
15,967
|
20,079
|
19,028
|
22,898
|
Book Value Per Share
2 |
20.00
|
20.60
|
23.90
|
29.10
|
28.80
|
34.80
|
44.20
|
48.30
|
Cash Flow per Share
2 |
3.680
|
5.380
|
-
|
-
|
5.850
|
0.4300
|
6.660
|
8.460
|
Capex
1 |
194
|
217
|
342
|
539
|
670
|
657
|
847
|
816
|
Capex / Sales
|
2.71%
|
3.09%
|
4.65%
|
5.19%
|
4.81%
|
4.08%
|
4.81%
|
4.45%
|
Announcement Date
|
13/02/20
|
04/02/21
|
04/02/22
|
09/02/23
|
21/01/24
|
-
|
-
|
-
|
Last Close Price
222.2
SEK Average target price
196.2
SEK Spread / Average Target -11.68% Consensus |