Market Closed -
Nasdaq Stockholm
08:59:46 02/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
194
SEK
|
+1.15%
|
|
-0.18%
|
+6.42%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
87,039
|
86,428
|
96,563
|
67,908
|
74,823
|
79,597
|
-
|
-
|
Enterprise Value (EV)
1 |
91,956
|
73,571
|
81,935
|
67,908
|
74,823
|
67,117
|
67,860
|
64,840
|
P/E ratio
|
13.7
x
|
9.34
x
|
11.8
x
|
8.86
x
|
23.1
x
|
13.5
x
|
11.8
x
|
11.1
x
|
Yield
|
2.95%
|
3.1%
|
2.99%
|
-
|
-
|
3.85%
|
4.26%
|
4.3%
|
Capitalization / Revenue
|
0.49
x
|
0.54
x
|
0.65
x
|
0.42
x
|
0.48
x
|
0.49
x
|
0.47
x
|
0.45
x
|
EV / Revenue
|
0.52
x
|
0.46
x
|
0.56
x
|
0.42
x
|
0.48
x
|
0.41
x
|
0.4
x
|
0.36
x
|
EV / EBITDA
|
8.46
x
|
4.97
x
|
6.55
x
|
5.65
x
|
12.5
x
|
7.31
x
|
6.72
x
|
6.24
x
|
EV / FCF
|
20.1
x
|
7.51
x
|
14.6
x
|
-
|
-
|
11.9
x
|
13.9
x
|
11
x
|
FCF Yield
|
4.99%
|
13.3%
|
6.84%
|
-
|
-
|
8.43%
|
7.2%
|
9.07%
|
Price to Book
|
2.65
x
|
2.24
x
|
2.13
x
|
-
|
-
|
1.35
x
|
1.28
x
|
1.22
x
|
Nbr of stocks (in thousands)
|
4,11,145
|
4,12,151
|
4,12,308
|
4,11,564
|
4,10,324
|
4,10,190
|
-
|
-
|
Reference price
2 |
211.7
|
209.7
|
234.2
|
165.0
|
182.4
|
191.8
|
191.8
|
191.8
|
Announcement Date
|
07/02/20
|
05/02/21
|
03/02/22
|
03/02/23
|
09/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,76,782
|
1,58,606
|
1,47,576
|
1,61,602
|
1,57,052
|
1,63,636
|
1,70,890
|
1,78,665
|
EBITDA
1 |
10,871
|
14,805
|
12,501
|
12,011
|
5,978
|
9,176
|
10,101
|
10,394
|
EBIT
1 |
7,828
|
11,860
|
9,832
|
9,297
|
3,231
|
6,678
|
7,572
|
8,242
|
Operating Margin
|
4.43%
|
7.48%
|
6.66%
|
5.75%
|
2.06%
|
4.08%
|
4.43%
|
4.61%
|
Earnings before Tax (EBT)
1 |
7,725
|
11,624
|
9,660
|
9,586
|
3,832
|
7,149
|
8,062
|
8,350
|
Net income
1 |
6,372
|
9,274
|
8,188
|
7,702
|
3,272
|
5,789
|
6,589
|
6,901
|
Net margin
|
3.6%
|
5.85%
|
5.55%
|
4.77%
|
2.08%
|
3.54%
|
3.86%
|
3.86%
|
EPS
2 |
15.46
|
22.46
|
19.80
|
18.62
|
7.890
|
14.22
|
16.21
|
17.34
|
Free Cash Flow
1 |
4,585
|
9,797
|
5,602
|
-
|
-
|
5,655
|
4,885
|
5,878
|
FCF margin
|
2.59%
|
6.18%
|
3.8%
|
-
|
-
|
3.46%
|
2.86%
|
3.29%
|
FCF Conversion (EBITDA)
|
42.18%
|
66.17%
|
44.81%
|
-
|
-
|
61.63%
|
48.36%
|
56.55%
|
FCF Conversion (Net income)
|
71.96%
|
105.64%
|
68.42%
|
-
|
-
|
97.69%
|
74.13%
|
85.17%
|
Dividend per Share
2 |
6.250
|
6.500
|
7.000
|
-
|
-
|
7.382
|
8.172
|
8.250
|
Announcement Date
|
07/02/20
|
05/02/21
|
03/02/22
|
03/02/23
|
09/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
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
|
---|
Net sales
1 |
33,427
|
44,365
|
37,811
|
44,838
|
38,603
|
40,350
|
34,878
|
39,940
|
40,348
|
41,886
|
37,457
|
43,119
|
42,940
|
43,512
|
39,958
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,526
|
1,645
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,542
|
3,627
|
1,900
|
2,397
|
1,518
|
3,530
|
394
|
1,331
|
549
|
957
|
935.7
|
1,650
|
1,648
|
2,199
|
1,262
|
Operating Margin
|
4.61%
|
8.18%
|
5.02%
|
5.35%
|
3.93%
|
8.75%
|
1.13%
|
3.33%
|
1.36%
|
2.28%
|
2.5%
|
3.83%
|
3.84%
|
5.05%
|
3.16%
|
Earnings before Tax (EBT)
1 |
1,519
|
3,562
|
1,860
|
2,408
|
1,587
|
3,731
|
540
|
1,464
|
700
|
1,128
|
987.3
|
1,787
|
1,879
|
2,370
|
1,337
|
Net income
1 |
1,277
|
3,079
|
1,495
|
1,914
|
1,287
|
3,006
|
434
|
1,229
|
590
|
1,019
|
785.1
|
1,443
|
1,521
|
1,937
|
1,084
|
Net margin
|
3.82%
|
6.94%
|
3.95%
|
4.27%
|
3.33%
|
7.45%
|
1.24%
|
3.08%
|
1.46%
|
2.43%
|
2.1%
|
3.35%
|
3.54%
|
4.45%
|
2.71%
|
EPS
2 |
3.070
|
7.450
|
3.620
|
4.610
|
3.100
|
7.280
|
1.040
|
2.960
|
1.410
|
2.480
|
1.897
|
3.485
|
3.671
|
4.676
|
2.620
|
Dividend per Share
2 |
-
|
7.000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.750
|
-
|
3.000
|
-
|
Announcement Date
|
28/10/21
|
03/02/22
|
04/05/22
|
21/07/22
|
26/10/22
|
03/02/23
|
04/05/23
|
21/07/23
|
01/11/23
|
09/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
4,917
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
12,857
|
14,628
|
-
|
-
|
12,480
|
11,738
|
14,758
|
Leverage (Debt/EBITDA)
|
0.4523
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
4,585
|
9,797
|
5,602
|
-
|
-
|
5,655
|
4,885
|
5,878
|
ROE (net income / shareholders' equity)
|
21.4%
|
27.8%
|
20%
|
-
|
-
|
9.82%
|
10.6%
|
10.6%
|
ROA (Net income/ Total Assets)
|
5.26%
|
7.37%
|
6.19%
|
-
|
-
|
3.94%
|
4.39%
|
3.92%
|
Assets
1 |
1,21,157
|
1,25,824
|
1,32,336
|
-
|
-
|
1,46,973
|
1,49,991
|
1,76,018
|
Book Value Per Share
2 |
80.00
|
93.70
|
110.0
|
-
|
-
|
142.0
|
149.0
|
158.0
|
Cash Flow per Share
2 |
14.60
|
27.20
|
17.90
|
-
|
-
|
20.50
|
21.70
|
24.90
|
Capex
1 |
1,453
|
1,487
|
1,834
|
-
|
-
|
1,969
|
1,969
|
2,089
|
Capex / Sales
|
0.82%
|
0.94%
|
1.24%
|
-
|
-
|
1.2%
|
1.15%
|
1.17%
|
Announcement Date
|
07/02/20
|
05/02/21
|
03/02/22
|
03/02/23
|
09/02/24
|
-
|
-
|
-
|
Last Close Price
191.8
SEK Average target price
200.8
SEK Spread / Average Target +4.64% Consensus |
1st Jan change
|
Capi.
|
---|
| +6.42% | 7.17B | | +2.00% | 59.19B | | +18.16% | 37.48B | | +11.43% | 30.81B | | +3.15% | 26.44B | | +15.67% | 20.73B | | +15.21% | 18.98B | | +22.13% | 16.96B | | +65.39% | 16.69B | | +11.43% | 14.82B |
Other Construction & Engineering
|