Market Closed -
Nasdaq Stockholm
11:29:57 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
114.9
SEK
|
+0.79%
|
|
-1.12%
|
+34.70%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,967
|
9,560
|
14,428
|
13,136
|
11,372
|
15,318
|
-
|
-
|
Enterprise Value (EV)
1 |
6,288
|
9,560
|
14,428
|
13,136
|
12,371
|
16,409
|
16,220
|
16,523
|
P/E ratio
|
46.2
x
|
58.6
x
|
64.5
x
|
34.4
x
|
40.8
x
|
37.2
x
|
30
x
|
24.4
x
|
Yield
|
-
|
-
|
0.7%
|
-
|
1.17%
|
1.16%
|
1.46%
|
-
|
Capitalization / Revenue
|
1.74
x
|
-
|
3.54
x
|
2.11
x
|
1.53
x
|
1.81
x
|
1.66
x
|
1.44
x
|
EV / Revenue
|
1.83
x
|
-
|
3.54
x
|
2.11
x
|
1.67
x
|
1.94
x
|
1.76
x
|
1.55
x
|
EV / EBITDA
|
15.3
x
|
-
|
-
|
15.8
x
|
15.9
x
|
18.7
x
|
16.6
x
|
16.7
x
|
EV / FCF
|
18,825,644
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
-
|
-
|
-
|
5.38
x
|
6.51
x
|
5.79
x
|
-
|
Nbr of stocks (in thousands)
|
133,709
|
133,709
|
134,528
|
133,498
|
133,318
|
133,318
|
-
|
-
|
Reference price
2 |
44.62
|
71.50
|
107.2
|
98.40
|
85.30
|
114.9
|
114.9
|
114.9
|
Announcement Date
|
2/4/20
|
2/3/21
|
2/4/22
|
2/3/23
|
2/2/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,434
|
-
|
4,077
|
6,225
|
7,412
|
8,449
|
9,206
|
10,645
|
EBITDA
1 |
412
|
-
|
-
|
834
|
780
|
879.5
|
976.7
|
991
|
EBIT
1 |
218
|
-
|
305
|
527
|
410
|
607
|
718.7
|
861
|
Operating Margin
|
6.35%
|
-
|
7.48%
|
8.47%
|
5.53%
|
7.18%
|
7.81%
|
8.09%
|
Earnings before Tax (EBT)
1 |
175
|
-
|
-
|
495
|
362
|
477
|
605.4
|
-
|
Net income
1 |
129
|
163
|
223
|
382
|
279
|
369.7
|
469.2
|
-
|
Net margin
|
3.76%
|
-
|
5.47%
|
6.14%
|
3.76%
|
4.38%
|
5.1%
|
-
|
EPS
2 |
0.9650
|
1.220
|
1.662
|
2.860
|
2.090
|
3.090
|
3.830
|
4.700
|
Free Cash Flow
|
334
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
9.73%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
81.07%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
258.91%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
0.7500
|
-
|
1.000
|
1.330
|
1.680
|
-
|
Announcement Date
|
2/4/20
|
2/3/21
|
2/4/22
|
2/3/23
|
2/2/24
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
1,114
|
1,326
|
1,489
|
1,624
|
1,786
|
-
|
1,554
|
1,808
|
2,078
|
2,409
|
2,025
|
2,075
|
2,365
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
285
|
183
|
199
|
227
|
EBIT
1 |
-
|
180
|
154
|
194
|
149
|
-
|
110
|
132
|
135
|
187
|
144
|
149
|
190
|
Operating Margin
|
-
|
13.57%
|
10.34%
|
11.95%
|
8.34%
|
-
|
7.08%
|
7.3%
|
6.5%
|
7.76%
|
7.11%
|
7.18%
|
8.03%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
104
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
0.5975
|
0.7925
|
0.5200
|
0.7700
|
0.7700
|
0.7800
|
0.2500
|
0.2600
|
0.8000
|
0.9000
|
0.7500
|
0.7800
|
1.030
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/4/22
|
4/29/22
|
7/15/22
|
10/28/22
|
2/3/23
|
4/28/23
|
7/14/23
|
10/27/23
|
2/2/24
|
4/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
321
|
-
|
-
|
-
|
999
|
1,090
|
902
|
1,205
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.7791
x
|
-
|
-
|
-
|
1.281
x
|
1.24
x
|
0.9234
x
|
1.216
x
|
Free Cash Flow
|
334
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
9.4%
|
-
|
-
|
20.7%
|
14.3%
|
16.6%
|
18.8%
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
-
|
-
|
-
|
15.90
|
17.60
|
19.80
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
79
|
-
|
-
|
-
|
6
|
18.5
|
19.7
|
-
|
Capex / Sales
|
2.3%
|
-
|
-
|
-
|
0.08%
|
0.22%
|
0.21%
|
-
|
Announcement Date
|
2/4/20
|
2/3/21
|
2/4/22
|
2/3/23
|
2/2/24
|
-
|
-
|
-
|
Last Close Price
114.9
SEK Average target price
119
SEK Spread / Average Target +3.57% Consensus |
1st Jan change
|
Capi.
|
---|
| +34.70% | 1.4B | | -3.02% | 5.38B | | -26.34% | 630M | | -49.27% | 610M | | -13.11% | 438M | | -6.64% | 411M | | +7.09% | 341M | | -5.31% | 295M | | -35.50% | 221M | | +8.82% | 204M |
Computer Programming
|