Market Closed -
Nasdaq Stockholm
08:59:53 26/04/2024 pm IST
|
5-day change
|
1st Jan Change
|
73.2
SEK
|
+2.95%
|
|
+0.97%
|
-6.99%
|
Fiscal Period: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,980
|
7,186
|
13,208
|
12,979
|
18,491
|
15,226
|
-
|
-
|
Enterprise Value (EV)
1 |
7,976
|
9,082
|
14,676
|
15,022
|
19,994
|
16,420
|
15,753
|
15,500
|
P/E ratio
|
18.6
x
|
18.8
x
|
32.5
x
|
23.9
x
|
17.8
x
|
25.2
x
|
19.5
x
|
17.4
x
|
Yield
|
1.74%
|
-
|
1.18%
|
1.44%
|
1.24%
|
1.68%
|
1.96%
|
2.09%
|
Capitalization / Revenue
|
0.72
x
|
0.81
x
|
1.55
x
|
1.35
x
|
1.53
x
|
1.25
x
|
1.23
x
|
1.18
x
|
EV / Revenue
|
0.96
x
|
1.02
x
|
1.72
x
|
1.56
x
|
1.66
x
|
1.35
x
|
1.28
x
|
1.2
x
|
EV / EBITDA
|
10.5
x
|
9.23
x
|
13.6
x
|
12.2
x
|
11.9
x
|
11.4
x
|
10.2
x
|
9.29
x
|
EV / FCF
|
49.6
x
|
14.2
x
|
26.9
x
|
-165
x
|
76.3
x
|
28.3
x
|
18.3
x
|
19.7
x
|
FCF Yield
|
2.01%
|
7.04%
|
3.72%
|
-0.61%
|
1.31%
|
3.53%
|
5.47%
|
5.07%
|
Price to Book
|
2.11
x
|
2.33
x
|
4
x
|
3.4
x
|
3.51
x
|
2.66
x
|
2.44
x
|
2.24
x
|
Nbr of stocks (in thousands)
|
2,08,000
|
2,08,000
|
2,08,000
|
2,08,000
|
2,08,000
|
2,08,000
|
-
|
-
|
Reference price
2 |
28.75
|
34.55
|
63.50
|
62.40
|
88.90
|
73.20
|
73.20
|
73.20
|
Announcement Date
|
11/06/19
|
09/06/20
|
10/06/21
|
08/06/22
|
08/06/23
|
-
|
-
|
-
|
Fiscal Period: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
8,326
|
8,915
|
8,519
|
9,634
|
12,058
|
12,146
|
12,349
|
12,933
|
EBITDA
1 |
761.4
|
983.5
|
1,077
|
1,229
|
1,678
|
1,445
|
1,539
|
1,668
|
EBIT
1 |
528
|
626
|
723
|
821
|
1,110
|
1,057
|
1,165
|
1,264
|
Operating Margin
|
6.34%
|
7.02%
|
8.49%
|
8.52%
|
9.2%
|
8.7%
|
9.44%
|
9.77%
|
Earnings before Tax (EBT)
1 |
458
|
543.7
|
564
|
741.7
|
1,295
|
830.3
|
1,066
|
1,200
|
Net income
1 |
321
|
381.5
|
406.2
|
543.9
|
1,040
|
604
|
779.7
|
877.7
|
Net margin
|
3.86%
|
4.28%
|
4.77%
|
5.65%
|
8.62%
|
4.97%
|
6.31%
|
6.79%
|
EPS
2 |
1.545
|
1.835
|
1.952
|
2.610
|
5.000
|
2.910
|
3.746
|
4.212
|
Free Cash Flow
1 |
160.7
|
639.6
|
545.6
|
-91.2
|
262
|
579.4
|
862
|
786.4
|
FCF margin
|
1.93%
|
7.17%
|
6.4%
|
-0.95%
|
2.17%
|
4.77%
|
6.98%
|
6.08%
|
FCF Conversion (EBITDA)
|
21.11%
|
65.03%
|
50.67%
|
-
|
15.61%
|
40.1%
|
56.03%
|
47.15%
|
FCF Conversion (Net income)
|
50.06%
|
167.65%
|
134.32%
|
-
|
25.2%
|
95.93%
|
110.55%
|
89.6%
|
Dividend per Share
2 |
0.5000
|
-
|
0.7500
|
0.9000
|
1.100
|
1.232
|
1.438
|
1.533
|
Announcement Date
|
11/06/19
|
09/06/20
|
10/06/21
|
08/06/22
|
08/06/23
|
-
|
-
|
-
|
Fiscal Period: April |
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
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
2,404
|
2,278
|
2,662
|
2,849
|
3,037
|
3,043
|
3,129
|
3,175
|
3,186
|
2,827
|
2,922
|
3,008
|
3,173
|
2,944
|
3,124
|
EBITDA
1 |
351
|
-
|
364.5
|
372.8
|
570.5
|
370.2
|
377
|
439.6
|
434.5
|
300.4
|
312.3
|
396
|
414
|
309
|
328
|
EBIT
1 |
260
|
131
|
230
|
269.6
|
297
|
274
|
281.7
|
334.9
|
322.1
|
198
|
209.6
|
296
|
314
|
209
|
228
|
Operating Margin
|
10.82%
|
5.75%
|
8.64%
|
9.46%
|
9.78%
|
9%
|
9%
|
10.55%
|
10.11%
|
7%
|
7.17%
|
9.84%
|
9.9%
|
7.1%
|
7.3%
|
Earnings before Tax (EBT)
1 |
209.6
|
129
|
196.8
|
265.8
|
109.5
|
218.4
|
701.8
|
316.9
|
306.7
|
10.7
|
181.2
|
278
|
296
|
191
|
210
|
Net income
1 |
154
|
94.8
|
137.8
|
216.4
|
43.2
|
170
|
616.7
|
243.9
|
244.7
|
-24.9
|
132.6
|
212
|
216
|
139
|
144
|
Net margin
|
6.41%
|
4.16%
|
5.18%
|
7.6%
|
1.42%
|
5.59%
|
19.71%
|
7.68%
|
7.68%
|
-0.88%
|
4.54%
|
7.05%
|
6.81%
|
4.72%
|
4.61%
|
EPS
2 |
-
|
0.4700
|
0.6600
|
1.040
|
0.2100
|
0.7900
|
2.960
|
1.170
|
1.180
|
-0.1200
|
0.6384
|
1.020
|
1.040
|
0.6700
|
0.6900
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
09/12/21
|
10/03/22
|
08/06/22
|
25/08/22
|
08/12/22
|
09/03/23
|
08/06/23
|
31/08/23
|
07/12/23
|
05/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,996
|
1,896
|
1,468
|
2,043
|
1,502
|
1,195
|
527
|
274
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.621
x
|
1.927
x
|
1.363
x
|
1.662
x
|
0.8952
x
|
0.8266
x
|
0.3425
x
|
0.1643
x
|
Free Cash Flow
1 |
161
|
640
|
546
|
-91.2
|
262
|
579
|
862
|
786
|
ROE (net income / shareholders' equity)
|
11.9%
|
12.6%
|
12.7%
|
15.1%
|
22.6%
|
11.2%
|
13%
|
13.5%
|
ROA (Net income/ Total Assets)
|
4.94%
|
5.48%
|
5.78%
|
7.05%
|
11.5%
|
6.07%
|
7.15%
|
7.67%
|
Assets
1 |
6,503
|
6,955
|
7,028
|
7,714
|
9,053
|
9,957
|
10,901
|
11,436
|
Book Value Per Share
2 |
13.70
|
14.80
|
15.90
|
18.30
|
25.30
|
27.50
|
30.00
|
32.70
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
226
|
205
|
448
|
326
|
326
|
356
|
355
|
363
|
Capex / Sales
|
2.72%
|
2.3%
|
5.26%
|
3.39%
|
2.7%
|
2.93%
|
2.87%
|
2.81%
|
Announcement Date
|
11/06/19
|
09/06/20
|
10/06/21
|
08/06/22
|
08/06/23
|
-
|
-
|
-
|
Last Close Price
73.2
SEK Average target price
83.75
SEK Spread / Average Target +14.41% Consensus |