Market Closed -
Nasdaq Stockholm
08:59:33 29/04/2024 pm IST
|
5-day change
|
1st Jan Change
|
88.8
SEK
|
0.00%
|
|
+2.54%
|
+5.46%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
13,180
|
12,868
|
16,247
|
9,861
|
10,088
|
10,640
|
-
|
-
|
Enterprise Value (EV)
1 |
22,975
|
23,570
|
28,815
|
21,467
|
23,873
|
26,963
|
26,838
|
26,672
|
P/E ratio
|
9.02
x
|
9.42
x
|
9.52
x
|
-
|
-
|
-
|
-
|
-
|
Yield
|
1.82%
|
1.96%
|
1.62%
|
2.79%
|
2.38%
|
2.25%
|
2.36%
|
2.48%
|
Capitalization / Revenue
|
11.7
x
|
11.3
x
|
13.5
x
|
8.02
x
|
6.94
x
|
6.35
x
|
5.92
x
|
5.74
x
|
EV / Revenue
|
20.4
x
|
20.6
x
|
24
x
|
17.5
x
|
16.4
x
|
16.1
x
|
14.9
x
|
14.4
x
|
EV / EBITDA
|
29.3
x
|
29
x
|
33.3
x
|
24.4
x
|
22.2
x
|
21.7
x
|
20.1
x
|
19.3
x
|
EV / FCF
|
-5,83,11,535
x
|
-4,67,66,317
x
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
-0%
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.55
x
|
1.34
x
|
1.47
x
|
0.7
x
|
0.81
x
|
0.84
x
|
0.8
x
|
0.76
x
|
Nbr of stocks (in thousands)
|
1,19,816
|
1,19,816
|
1,19,816
|
1,19,816
|
1,19,816
|
1,19,816
|
-
|
-
|
Reference price
2 |
110.0
|
107.4
|
135.6
|
82.30
|
84.20
|
88.80
|
88.80
|
88.80
|
Announcement Date
|
07/02/20
|
29/01/21
|
28/01/22
|
27/01/23
|
26/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,124
|
1,142
|
1,201
|
1,229
|
1,453
|
1,676
|
1,797
|
1,853
|
EBITDA
1 |
785
|
814
|
865
|
881
|
1,073
|
1,244
|
1,338
|
1,382
|
EBIT
1 |
785
|
880
|
968
|
1,200
|
998
|
1,313
|
1,364
|
1,408
|
Operating Margin
|
69.84%
|
77.06%
|
80.6%
|
97.64%
|
68.69%
|
78.33%
|
75.93%
|
75.98%
|
Earnings before Tax (EBT)
1 |
1,913
|
1,672
|
2,108
|
3,968
|
-1,153
|
634.7
|
1,219
|
1,173
|
Net income
1 |
1,461
|
1,365
|
1,706
|
3,195
|
-943
|
512.5
|
967.6
|
931.7
|
Net margin
|
129.98%
|
119.53%
|
142.05%
|
259.97%
|
-64.9%
|
30.57%
|
53.85%
|
50.27%
|
EPS
|
12.19
|
11.40
|
14.24
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-394
|
-504
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-35.05%
|
-44.13%
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
2.000
|
2.100
|
2.200
|
2.300
|
2.000
|
2.000
|
2.100
|
2.200
|
Announcement Date
|
07/02/20
|
29/01/21
|
28/01/22
|
27/01/23
|
26/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
304
|
311
|
302
|
308
|
308
|
350
|
341
|
373
|
389
|
421.1
|
422.2
|
429.1
|
-
|
-
|
EBITDA
1 |
210
|
-
|
218
|
233
|
211
|
251
|
258
|
264
|
300
|
313.6
|
321.6
|
311.3
|
-
|
-
|
EBIT
1 |
243
|
234
|
355
|
230
|
209
|
266
|
247
|
242
|
294
|
318.6
|
329.8
|
317.8
|
-
|
-
|
Operating Margin
|
79.93%
|
75.24%
|
117.55%
|
74.68%
|
67.86%
|
76%
|
72.43%
|
64.88%
|
75.58%
|
75.65%
|
78.1%
|
74.07%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
583
|
1,632
|
2,169
|
435
|
-268
|
82
|
-442
|
-341
|
-401
|
-13.43
|
195.8
|
173.4
|
182
|
207.1
|
Net income
1 |
472
|
1,382
|
1,752
|
312
|
-251
|
78
|
-355
|
-282
|
-332
|
-10.66
|
155.4
|
137.7
|
144.5
|
164.4
|
Net margin
|
155.26%
|
444.37%
|
580.13%
|
101.3%
|
-81.49%
|
22.29%
|
-104.11%
|
-75.6%
|
-85.35%
|
-2.53%
|
36.81%
|
32.08%
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
2.200
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.000
|
-
|
-
|
-
|
Announcement Date
|
28/01/22
|
20/04/22
|
06/07/22
|
18/10/22
|
27/01/23
|
19/04/23
|
05/07/23
|
17/10/23
|
26/01/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
9,795
|
10,702
|
12,568
|
11,606
|
13,785
|
16,323
|
16,199
|
16,032
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
12.48
x
|
13.15
x
|
14.53
x
|
13.17
x
|
12.85
x
|
13.12
x
|
12.1
x
|
11.6
x
|
Free Cash Flow
|
-394
|
-504
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
18.6%
|
15.1%
|
16.5%
|
25.5%
|
-
|
4.08%
|
7.45%
|
6.81%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
70.80
|
80.20
|
92.40
|
117.0
|
104.0
|
105.0
|
111.0
|
117.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
937
|
994
|
-
|
1,412
|
1,393
|
668
|
303
|
316
|
Capex / Sales
|
83.36%
|
87.04%
|
-
|
114.89%
|
95.87%
|
39.85%
|
16.86%
|
17.05%
|
Announcement Date
|
07/02/20
|
29/01/21
|
28/01/22
|
27/01/23
|
26/01/24
|
-
|
-
|
-
|
Last Close Price
88.8
SEK Average target price
98
SEK Spread / Average Target +10.36% Consensus |
1st Jan change
|
Capi.
|
---|
| +5.46% | 970M | | -9.64% | 2.36B | | -10.40% | 1.68B | | -21.94% | 1.57B | | +12.47% | 964M | | -2.38% | 683M | | -14.99% | 556M | | 0.00% | 458M | | -20.52% | 380M | | -3.72% | 337M |
Office Real Estate Development
|