Market Closed -
Nasdaq Stockholm
08:59:36 26/04/2024 pm IST
|
5-day change
|
1st Jan Change
|
381.8
SEK
|
+2.47%
|
|
+1.27%
|
+32.85%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
18,124
|
23,994
|
20,595
|
19,096
|
28,049
|
37,263
|
-
|
-
|
Enterprise Value (EV)
1 |
17,787
|
22,955
|
20,155
|
18,092
|
26,137
|
34,360
|
33,432
|
37,263
|
P/E ratio
|
21.2
x
|
34.6
x
|
24.9
x
|
25.8
x
|
28.1
x
|
24
x
|
23.2
x
|
19.3
x
|
Yield
|
1.76%
|
1.22%
|
1.42%
|
1.79%
|
1.57%
|
1.18%
|
1.6%
|
1.82%
|
Capitalization / Revenue
|
4.21
x
|
6.18
x
|
4.44
x
|
2.82
x
|
4.92
x
|
5.55
x
|
5.21
x
|
4.66
x
|
EV / Revenue
|
4.13
x
|
5.91
x
|
4.35
x
|
2.67
x
|
4.58
x
|
5.12
x
|
4.67
x
|
4.66
x
|
EV / EBITDA
|
13.6
x
|
20.6
x
|
16.1
x
|
15.8
x
|
17.4
x
|
15.2
x
|
14.7
x
|
13.8
x
|
EV / FCF
|
40.8
x
|
23.2
x
|
22.2
x
|
-
|
-
|
18.8
x
|
19.3
x
|
19.1
x
|
FCF Yield
|
2.45%
|
4.32%
|
4.51%
|
-
|
-
|
5.33%
|
5.17%
|
5.23%
|
Price to Book
|
6.08
x
|
7.1
x
|
5.15
x
|
4.06
x
|
5.31
x
|
5.84
x
|
4.96
x
|
4.14
x
|
Nbr of stocks (in thousands)
|
97,917
|
97,775
|
97,608
|
97,529
|
97,597
|
97,597
|
-
|
-
|
Reference price
2 |
185.1
|
245.4
|
211.0
|
195.8
|
287.4
|
381.8
|
381.8
|
381.8
|
Announcement Date
|
06/02/20
|
10/02/21
|
09/02/22
|
10/02/23
|
08/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,307
|
3,882
|
4,635
|
6,783
|
5,706
|
6,713
|
7,153
|
7,992
|
EBITDA
1 |
1,307
|
1,112
|
1,254
|
1,147
|
1,499
|
2,266
|
2,273
|
2,702
|
EBIT
1 |
1,124
|
898
|
1,049
|
894
|
1,235
|
1,945
|
1,993
|
2,422
|
Operating Margin
|
26.1%
|
23.13%
|
22.63%
|
13.18%
|
21.64%
|
28.97%
|
27.86%
|
30.3%
|
Earnings before Tax (EBT)
1 |
1,122
|
890
|
1,046
|
890
|
1,262
|
2,082
|
1,878
|
-
|
Net income
1 |
855
|
694
|
828
|
741
|
998
|
1,559
|
1,609
|
1,939
|
Net margin
|
19.85%
|
17.88%
|
17.86%
|
10.92%
|
17.49%
|
23.22%
|
22.49%
|
24.27%
|
EPS
2 |
8.740
|
7.100
|
8.480
|
7.590
|
10.22
|
15.92
|
16.43
|
19.81
|
Free Cash Flow
1 |
436
|
991
|
908
|
-
|
-
|
1,832
|
1,728
|
1,948
|
FCF margin
|
10.12%
|
25.53%
|
19.59%
|
-
|
-
|
27.29%
|
24.16%
|
24.37%
|
FCF Conversion (EBITDA)
|
33.36%
|
89.12%
|
72.41%
|
-
|
-
|
80.85%
|
76.02%
|
72.1%
|
FCF Conversion (Net income)
|
50.99%
|
142.8%
|
109.66%
|
-
|
-
|
117.52%
|
107.4%
|
100.44%
|
Dividend per Share
2 |
3.250
|
3.000
|
3.000
|
3.500
|
4.500
|
4.500
|
6.103
|
6.933
|
Announcement Date
|
06/02/20
|
10/02/21
|
09/02/22
|
10/02/23
|
08/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
|
1,295
|
1,135
|
1,692
|
-
|
-
|
-
|
EBITDA
|
260
|
263
|
660
|
-
|
-
|
-
|
EBIT
1 |
204
|
206
|
599
|
422
|
474
|
450
|
Operating Margin
|
15.75%
|
18.15%
|
35.4%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
204
|
616
|
-
|
-
|
-
|
Net income
|
-
|
164
|
489
|
-
|
-
|
-
|
Net margin
|
-
|
14.45%
|
28.9%
|
-
|
-
|
-
|
EPS
2 |
-
|
-
|
5.000
|
3.410
|
3.830
|
3.730
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
09/02/22
|
21/04/22
|
18/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
337
|
1,039
|
440
|
1,004
|
1,912
|
2,903
|
3,831
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
436
|
991
|
908
|
-
|
-
|
1,832
|
1,728
|
1,948
|
ROE (net income / shareholders' equity)
|
32.1%
|
22.1%
|
22.4%
|
16.9%
|
20%
|
26.7%
|
23%
|
23.2%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
17.2%
|
16.4%
|
15.9%
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
9,083
|
9,837
|
12,174
|
Book Value Per Share
2 |
30.50
|
34.60
|
40.90
|
48.20
|
54.10
|
65.40
|
77.00
|
92.20
|
Cash Flow per Share
|
5.570
|
11.50
|
10.20
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
109
|
135
|
90
|
-
|
103
|
201
|
184
|
240
|
Capex / Sales
|
2.53%
|
3.48%
|
1.94%
|
-
|
1.81%
|
3%
|
2.57%
|
3%
|
Announcement Date
|
06/02/20
|
10/02/21
|
09/02/22
|
10/02/23
|
08/02/24
|
-
|
-
|
-
|
Last Close Price
381.8
SEK Average target price
420
SEK Spread / Average Target +10.01% Consensus |