Market Closed -
Nasdaq Stockholm
08:59:47 26/04/2024 pm IST
|
5-day change
|
1st Jan Change
|
388.4
SEK
|
+2.48%
|
|
+3.24%
|
+15.05%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
45,689
|
49,471
|
64,461
|
61,984
|
82,199
|
93,082
|
-
|
-
|
Enterprise Value (EV)
1 |
60,292
|
59,139
|
72,828
|
83,213
|
79,950
|
88,944
|
84,610
|
80,012
|
P/E ratio
|
-231
x
|
18.3
x
|
17.3
x
|
12.1
x
|
8.39
x
|
23.1
x
|
20.5
x
|
19.2
x
|
Yield
|
-
|
2.74%
|
2.31%
|
2.49%
|
2%
|
1.91%
|
2.06%
|
2.21%
|
Capitalization / Revenue
|
1.25
x
|
1.51
x
|
1.9
x
|
2.06
x
|
2.4
x
|
2.7
x
|
2.56
x
|
2.48
x
|
EV / Revenue
|
1.65
x
|
1.8
x
|
2.15
x
|
2.77
x
|
2.33
x
|
2.58
x
|
2.33
x
|
2.13
x
|
EV / EBITDA
|
9.13
x
|
9.59
x
|
10.6
x
|
12.9
x
|
10.9
x
|
12.2
x
|
10.5
x
|
9.37
x
|
EV / FCF
|
19.7
x
|
14.3
x
|
21.4
x
|
31.8
x
|
22.4
x
|
28.2
x
|
18.2
x
|
15.8
x
|
FCF Yield
|
5.09%
|
6.99%
|
4.67%
|
3.15%
|
4.47%
|
3.55%
|
5.5%
|
6.32%
|
Price to Book
|
1.56
x
|
1.71
x
|
1.95
x
|
1.65
x
|
1.97
x
|
2.22
x
|
2.11
x
|
1.89
x
|
Nbr of stocks (in thousands)
|
2,71,072
|
2,71,072
|
2,71,072
|
2,57,409
|
2,43,479
|
2,39,656
|
-
|
-
|
Reference price
2 |
168.6
|
182.5
|
237.8
|
240.8
|
337.6
|
388.4
|
388.4
|
388.4
|
Announcement Date
|
12/02/20
|
10/02/21
|
04/02/22
|
27/01/23
|
02/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
36,588
|
32,836
|
33,864
|
30,095
|
34,286
|
34,416
|
36,389
|
37,586
|
EBITDA
1 |
6,605
|
6,164
|
6,864
|
6,475
|
7,368
|
7,309
|
8,069
|
8,538
|
EBIT
1 |
4,658
|
4,282
|
5,151
|
5,066
|
5,518
|
5,707
|
6,291
|
6,704
|
Operating Margin
|
12.73%
|
13.04%
|
15.21%
|
16.83%
|
16.09%
|
16.58%
|
17.29%
|
17.84%
|
Earnings before Tax (EBT)
1 |
581
|
3,596
|
4,839
|
4,595
|
4,797
|
5,353
|
5,932
|
6,365
|
Net income
1 |
-199
|
2,711
|
3,716
|
5,260
|
10,075
|
4,026
|
4,448
|
4,682
|
Net margin
|
-0.54%
|
8.26%
|
10.97%
|
17.48%
|
29.39%
|
11.7%
|
12.22%
|
12.46%
|
EPS
2 |
-0.7300
|
10.00
|
13.71
|
19.94
|
40.24
|
16.80
|
18.91
|
20.20
|
Free Cash Flow
1 |
3,066
|
4,135
|
3,400
|
2,619
|
3,577
|
3,154
|
4,650
|
5,054
|
FCF margin
|
8.38%
|
12.59%
|
10.04%
|
8.7%
|
10.43%
|
9.16%
|
12.78%
|
13.45%
|
FCF Conversion (EBITDA)
|
46.42%
|
67.08%
|
49.53%
|
40.45%
|
48.55%
|
43.15%
|
57.63%
|
59.2%
|
FCF Conversion (Net income)
|
-
|
152.53%
|
91.5%
|
49.79%
|
35.5%
|
78.33%
|
104.53%
|
107.96%
|
Dividend per Share
2 |
-
|
5.000
|
5.500
|
6.000
|
6.750
|
7.422
|
8.007
|
8.582
|
Announcement Date
|
12/02/20
|
10/02/21
|
04/02/22
|
27/01/23
|
02/02/24
|
-
|
-
|
-
|
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 |
8,768
|
7,095
|
7,351
|
7,536
|
8,113
|
8,711
|
8,696
|
8,458
|
8,421
|
8,234
|
8,658
|
8,697
|
8,827
|
8,658
|
9,072
|
EBITDA
1 |
1,647
|
1,548
|
1,652
|
1,621
|
1,654
|
1,856
|
-
|
1,831
|
1,790
|
1,834
|
1,884
|
1,961
|
1,936
|
-
|
-
|
EBIT
1 |
1,211
|
1,230
|
1,319
|
1,278
|
1,239
|
1,411
|
1,442
|
1,361
|
1,304
|
1,379
|
1,464
|
1,449
|
1,457
|
1,537
|
1,661
|
Operating Margin
|
13.81%
|
17.34%
|
17.94%
|
16.96%
|
15.27%
|
16.2%
|
16.58%
|
16.09%
|
15.49%
|
16.75%
|
16.91%
|
16.66%
|
16.5%
|
17.75%
|
18.31%
|
Earnings before Tax (EBT)
1 |
1,008
|
1,160
|
1,246
|
1,141
|
1,048
|
1,197
|
1,388
|
1,206
|
1,006
|
1,304
|
1,388
|
1,364
|
1,346
|
1,464
|
1,588
|
Net income
1 |
752
|
1,303
|
1,517
|
1,243
|
1,197
|
1,362
|
7,027
|
906
|
780
|
980
|
1,041
|
1,022
|
1,010
|
-
|
-
|
Net margin
|
8.58%
|
18.37%
|
20.64%
|
16.49%
|
14.75%
|
15.64%
|
80.81%
|
10.71%
|
9.26%
|
11.9%
|
12.03%
|
11.76%
|
11.44%
|
-
|
-
|
EPS
2 |
2.780
|
4.810
|
5.680
|
4.790
|
4.660
|
5.330
|
27.67
|
3.840
|
3.400
|
4.060
|
4.333
|
4.170
|
4.157
|
-
|
-
|
Dividend per Share
2 |
5.500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8.030
|
-
|
-
|
Announcement Date
|
04/02/22
|
27/04/22
|
21/07/22
|
26/10/22
|
27/01/23
|
27/04/23
|
19/07/23
|
26/10/23
|
02/02/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
14,603
|
9,668
|
8,367
|
21,229
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
2,249
|
4,139
|
8,472
|
13,070
|
Leverage (Debt/EBITDA)
|
2.211
x
|
1.568
x
|
1.219
x
|
3.279
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
3,066
|
4,135
|
3,400
|
2,619
|
3,577
|
3,154
|
4,650
|
5,054
|
ROE (net income / shareholders' equity)
|
10.9%
|
9.37%
|
12%
|
14.9%
|
25.4%
|
9.71%
|
10.8%
|
10.9%
|
ROA (Net income/ Total Assets)
|
5.96%
|
4.93%
|
6.79%
|
7.93%
|
14.8%
|
6.87%
|
7.55%
|
7.82%
|
Assets
1 |
-3,337
|
54,967
|
54,703
|
66,353
|
68,285
|
58,611
|
58,886
|
59,893
|
Book Value Per Share
2 |
108.0
|
107.0
|
122.0
|
146.0
|
171.0
|
175.0
|
184.0
|
206.0
|
Cash Flow per Share
2 |
17.90
|
19.80
|
17.70
|
14.80
|
21.00
|
21.40
|
25.10
|
26.30
|
Capex
1 |
1,797
|
1,220
|
1,399
|
1,298
|
1,678
|
1,658
|
1,495
|
1,433
|
Capex / Sales
|
4.91%
|
3.72%
|
4.13%
|
4.31%
|
4.89%
|
4.82%
|
4.11%
|
3.81%
|
Announcement Date
|
12/02/20
|
10/02/21
|
04/02/22
|
27/01/23
|
02/02/24
|
-
|
-
|
-
|
Last Close Price
388.4
SEK Average target price
381.8
SEK Spread / Average Target -1.69% Consensus |
1st Jan change
|
Capi.
|
---|
| +15.05% | 8.49B | | +21.59% | 6.51B | | +5.76% | 4.68B | | +0.75% | 4.31B | | -14.26% | 3.27B | | -22.11% | 2.78B | | -0.43% | 2.54B | | -4.09% | 2.41B | | +15.79% | 2.2B | | -4.81% | 1.96B |
Industrial Parts & Components
|