Market Closed -
Nasdaq Stockholm
11:29:35 2024-05-31 am EDT
|
5-day change
|
1st Jan Change
|
229.3
SEK
|
+0.13%
|
|
-1.46%
|
+13.91%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
86,224
|
97,191
|
97,825
|
72,476
|
91,712
|
104,330
|
-
|
-
|
Enterprise Value (EV)
1 |
108,400
|
115,651
|
115,185
|
91,510
|
107,903
|
115,716
|
112,612
|
109,478
|
P/E ratio
|
15.5
x
|
22.6
x
|
13.3
x
|
16.2
x
|
14.3
x
|
14.3
x
|
12.4
x
|
11.1
x
|
Yield
|
3.3%
|
3.05%
|
3.26%
|
4.4%
|
3.48%
|
3.47%
|
3.82%
|
4.16%
|
Capitalization / Revenue
|
1
x
|
1.3
x
|
1.2
x
|
0.75
x
|
0.88
x
|
1.03
x
|
0.99
x
|
0.96
x
|
EV / Revenue
|
1.26
x
|
1.55
x
|
1.41
x
|
0.94
x
|
1.04
x
|
1.15
x
|
1.07
x
|
1
x
|
EV / EBITDA
|
8.41
x
|
11
x
|
8.14
x
|
6.54
x
|
6.25
x
|
6.97
x
|
6.3
x
|
5.82
x
|
EV / FCF
|
21.7
x
|
23.7
x
|
54.9
x
|
310
x
|
13.6
x
|
16.2
x
|
15.2
x
|
12.8
x
|
FCF Yield
|
4.61%
|
4.22%
|
1.82%
|
0.32%
|
7.34%
|
6.19%
|
6.58%
|
7.8%
|
Price to Book
|
2.43
x
|
2.83
x
|
2.24
x
|
1.4
x
|
1.74
x
|
1.8
x
|
1.66
x
|
1.52
x
|
Nbr of stocks (in thousands)
|
455,351
|
455,351
|
455,351
|
455,351
|
455,351
|
455,351
|
-
|
-
|
Reference price
2 |
189.4
|
213.4
|
214.5
|
159.2
|
201.3
|
229.3
|
229.3
|
229.3
|
Announcement Date
|
2/4/20
|
2/2/21
|
2/3/22
|
2/2/23
|
1/31/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
86,013
|
74,852
|
81,732
|
96,933
|
103,881
|
100,836
|
105,419
|
109,146
|
EBITDA
1 |
12,892
|
10,470
|
14,149
|
13,988
|
17,274
|
16,607
|
17,866
|
18,823
|
EBIT
1 |
10,136
|
9,194
|
10,839
|
10,204
|
12,977
|
12,563
|
13,665
|
14,452
|
Operating Margin
|
11.78%
|
12.28%
|
13.26%
|
10.53%
|
12.49%
|
12.46%
|
12.96%
|
13.24%
|
Earnings before Tax (EBT)
1 |
8,469
|
6,300
|
10,063
|
7,293
|
9,181
|
10,663
|
12,149
|
13,227
|
Net income
1 |
5,557
|
4,298
|
7,331
|
4,469
|
6,395
|
7,381
|
8,568
|
9,430
|
Net margin
|
6.46%
|
5.74%
|
8.97%
|
4.61%
|
6.16%
|
7.32%
|
8.13%
|
8.64%
|
EPS
2 |
12.20
|
9.440
|
16.09
|
9.810
|
14.04
|
16.04
|
18.48
|
20.74
|
Free Cash Flow
1 |
4,992
|
4,885
|
2,100
|
295
|
7,916
|
7,165
|
7,413
|
8,538
|
FCF margin
|
5.8%
|
6.53%
|
2.57%
|
0.3%
|
7.62%
|
7.11%
|
7.03%
|
7.82%
|
FCF Conversion (EBITDA)
|
38.72%
|
46.66%
|
14.84%
|
2.11%
|
45.83%
|
43.14%
|
41.49%
|
45.36%
|
FCF Conversion (Net income)
|
89.83%
|
113.66%
|
28.65%
|
6.6%
|
123.78%
|
97.07%
|
86.52%
|
90.54%
|
Dividend per Share
2 |
6.250
|
6.500
|
7.000
|
7.000
|
7.000
|
7.947
|
8.761
|
9.549
|
Announcement Date
|
2/4/20
|
2/2/21
|
2/3/22
|
2/2/23
|
1/31/24
|
-
|
-
|
-
|
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 |
20,986
|
22,942
|
23,655
|
24,975
|
25,361
|
26,549
|
27,123
|
25,771
|
24,438
|
24,699
|
25,961
|
25,560
|
25,301
|
26,480
|
26,903
|
EBITDA
1 |
3,479
|
3,814
|
3,371
|
3,108
|
3,591
|
4,476
|
4,555
|
4,035
|
4,208
|
4,375
|
4,357
|
4,212
|
4,304
|
4,649
|
4,614
|
EBIT
1 |
2,260
|
3,058
|
2,473
|
2,131
|
2,542
|
3,478
|
3,614
|
2,956
|
2,929
|
3,303
|
3,313
|
3,055
|
3,116
|
3,601
|
3,494
|
Operating Margin
|
10.77%
|
13.33%
|
10.45%
|
8.53%
|
10.02%
|
13.1%
|
13.32%
|
11.47%
|
11.99%
|
13.37%
|
12.76%
|
11.95%
|
12.32%
|
13.6%
|
12.99%
|
Earnings before Tax (EBT)
1 |
2,328
|
2,885
|
1,097
|
1,618
|
1,693
|
2,942
|
2,830
|
2,193
|
1,216
|
2,722
|
2,928
|
2,541
|
2,603
|
3,236
|
3,327
|
Net income
1 |
1,705
|
1,984
|
493
|
1,099
|
893
|
2,073
|
2,042
|
1,657
|
623
|
1,888
|
1,960
|
1,815
|
1,860
|
2,343
|
2,411
|
Net margin
|
8.12%
|
8.65%
|
2.08%
|
4.4%
|
3.52%
|
7.81%
|
7.53%
|
6.43%
|
2.55%
|
7.64%
|
7.55%
|
7.1%
|
7.35%
|
8.85%
|
8.96%
|
EPS
2 |
3.740
|
4.360
|
1.080
|
2.410
|
1.960
|
4.550
|
4.480
|
3.640
|
1.370
|
4.150
|
4.287
|
3.986
|
3.989
|
4.927
|
5.184
|
Dividend per Share
2 |
7.000
|
-
|
-
|
-
|
7.000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4.186
|
8.812
|
-
|
Announcement Date
|
2/3/22
|
4/26/22
|
7/20/22
|
10/25/22
|
2/2/23
|
4/27/23
|
7/19/23
|
10/27/23
|
1/31/24
|
4/26/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
22,176
|
18,460
|
17,360
|
19,034
|
16,191
|
11,386
|
8,282
|
5,148
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.72
x
|
1.763
x
|
1.227
x
|
1.361
x
|
0.9373
x
|
0.6856
x
|
0.4635
x
|
0.2735
x
|
Free Cash Flow
1 |
4,992
|
4,885
|
2,100
|
295
|
7,916
|
7,165
|
7,413
|
8,538
|
ROE (net income / shareholders' equity)
|
17.6%
|
12.3%
|
18.8%
|
9.35%
|
12.2%
|
14.1%
|
14.6%
|
14.6%
|
ROA (Net income/ Total Assets)
|
6.69%
|
4.65%
|
7.71%
|
4.25%
|
5.74%
|
6.62%
|
7.03%
|
7.17%
|
Assets
1 |
83,066
|
92,333
|
95,093
|
105,274
|
111,413
|
111,539
|
121,792
|
131,497
|
Book Value Per Share
2 |
78.00
|
75.30
|
95.80
|
114.0
|
116.0
|
127.0
|
138.0
|
151.0
|
Cash Flow per Share
2 |
20.60
|
18.10
|
11.50
|
12.40
|
30.30
|
26.80
|
28.30
|
29.30
|
Capex
1 |
4,418
|
3,380
|
3,933
|
5,389
|
5,960
|
5,594
|
5,420
|
4,954
|
Capex / Sales
|
5.14%
|
4.52%
|
4.81%
|
5.56%
|
5.74%
|
5.55%
|
5.14%
|
4.54%
|
Announcement Date
|
2/4/20
|
2/2/21
|
2/3/22
|
2/2/23
|
1/31/24
|
-
|
-
|
-
|
Last Close Price
229.3
SEK Average target price
236.7
SEK Spread / Average Target +3.23% Consensus |
1st Jan change
|
Capi.
|
---|
| +13.91% | 9.9B | | +15.70% | 88.8B | | +15.37% | 68.32B | | +20.31% | 37.54B | | +23.31% | 34.19B | | +5.69% | 27.45B | | +6.08% | 26.46B | | +1.10% | 26.21B | | +19.51% | 25.26B | | +2.85% | 22.44B |
Other Industrial Machinery & Equipment
|