Market Closed -
Nasdaq Stockholm
11:29:32 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
165.5
SEK
|
+0.49%
|
|
+4.42%
|
+23.78%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
8,085
|
9,063
|
17,288
|
12,240
|
10,697
|
13,241
|
-
|
-
|
Enterprise Value (EV)
1 |
8,154
|
8,802
|
17,127
|
12,016
|
10,362
|
12,768
|
12,462
|
12,009
|
P/E ratio
|
43.2
x
|
51.7
x
|
83.7
x
|
45.9
x
|
40.2
x
|
47.9
x
|
37.2
x
|
28.6
x
|
Yield
|
-
|
1.08%
|
0.59%
|
0.86%
|
1.2%
|
1.12%
|
1.27%
|
1.45%
|
Capitalization / Revenue
|
7.34
x
|
8.3
x
|
14
x
|
7.82
x
|
5.74
x
|
6.09
x
|
5.55
x
|
4.94
x
|
EV / Revenue
|
7.4
x
|
8.06
x
|
13.9
x
|
7.67
x
|
5.57
x
|
5.87
x
|
5.22
x
|
4.48
x
|
EV / EBITDA
|
28.9
x
|
31.4
x
|
47.8
x
|
28
x
|
20
x
|
21.7
x
|
19
x
|
14.8
x
|
EV / FCF
|
35
x
|
42.1
x
|
57.7
x
|
39
x
|
53.7
x
|
42.2
x
|
30
x
|
19.3
x
|
FCF Yield
|
2.86%
|
2.37%
|
1.73%
|
2.56%
|
1.86%
|
2.37%
|
3.34%
|
5.18%
|
Price to Book
|
9.23
x
|
9.15
x
|
12.5
x
|
7.5
x
|
2.71
x
|
3.49
x
|
3.22
x
|
3.03
x
|
Nbr of stocks (in thousands)
|
65,202
|
65,202
|
65,984
|
65,984
|
80,008
|
80,008
|
-
|
-
|
Reference price
2 |
124.0
|
139.0
|
262.0
|
185.5
|
133.7
|
165.5
|
165.5
|
165.5
|
Announcement Date
|
2/7/20
|
2/12/21
|
2/11/22
|
2/15/23
|
2/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,101
|
1,092
|
1,232
|
1,566
|
1,862
|
2,174
|
2,387
|
2,678
|
EBITDA
1 |
282.5
|
280.1
|
358
|
429
|
518
|
588
|
657
|
809
|
EBIT
1 |
208.1
|
206.2
|
283
|
327
|
369
|
421.5
|
494
|
594.1
|
Operating Margin
|
18.89%
|
18.88%
|
22.97%
|
20.88%
|
19.82%
|
19.38%
|
20.69%
|
22.18%
|
Earnings before Tax (EBT)
1 |
212
|
222.7
|
269
|
348
|
303
|
355
|
458.1
|
594.3
|
Net income
1 |
186.8
|
175.3
|
205
|
268
|
246
|
277
|
357.4
|
464
|
Net margin
|
16.96%
|
16.05%
|
16.64%
|
17.11%
|
13.21%
|
12.74%
|
14.97%
|
17.33%
|
EPS
2 |
2.870
|
2.690
|
3.130
|
4.040
|
3.330
|
3.452
|
4.449
|
5.784
|
Free Cash Flow
1 |
233.1
|
208.9
|
297
|
308
|
193
|
302.5
|
415.7
|
621.5
|
FCF margin
|
21.17%
|
19.13%
|
24.11%
|
19.67%
|
10.37%
|
13.91%
|
17.41%
|
23.21%
|
FCF Conversion (EBITDA)
|
82.52%
|
74.6%
|
82.96%
|
71.79%
|
37.26%
|
51.45%
|
63.27%
|
76.82%
|
FCF Conversion (Net income)
|
124.79%
|
119.17%
|
144.88%
|
114.93%
|
78.46%
|
109.22%
|
116.29%
|
133.94%
|
Dividend per Share
2 |
-
|
1.500
|
1.550
|
1.600
|
1.600
|
1.850
|
2.110
|
2.400
|
Announcement Date
|
2/7/20
|
2/12/21
|
2/11/22
|
2/15/23
|
2/15/24
|
-
|
-
|
-
|
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 |
341
|
386
|
395
|
401
|
384
|
361
|
409
|
449
|
643
|
480
|
498.5
|
505.6
|
690.4
|
EBITDA
1 |
91
|
124
|
-
|
122
|
-
|
80
|
83
|
110
|
194
|
112
|
121.8
|
122.6
|
230.5
|
EBIT
1 |
70
|
101
|
98
|
102
|
41
|
54
|
53
|
65
|
148
|
81
|
78
|
68
|
205
|
Operating Margin
|
20.53%
|
26.17%
|
24.81%
|
25.44%
|
10.68%
|
14.96%
|
12.96%
|
14.48%
|
23.02%
|
16.88%
|
15.65%
|
13.45%
|
29.69%
|
Earnings before Tax (EBT)
1 |
66
|
92
|
75
|
85
|
96
|
56
|
44
|
46
|
-
|
42
|
53
|
43
|
180
|
Net income
1 |
46
|
71
|
57
|
65
|
-
|
43
|
34
|
38
|
131
|
33
|
53.75
|
53.75
|
139.5
|
Net margin
|
13.49%
|
18.39%
|
14.43%
|
16.21%
|
-
|
11.91%
|
8.31%
|
8.46%
|
20.37%
|
6.88%
|
10.78%
|
10.63%
|
20.21%
|
EPS
2 |
0.6900
|
1.080
|
0.8700
|
0.9800
|
1.110
|
0.6500
|
0.4900
|
0.4800
|
1.640
|
0.4200
|
0.5300
|
0.4300
|
1.740
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/11/22
|
4/28/22
|
7/19/22
|
11/2/22
|
2/15/23
|
4/27/23
|
7/17/23
|
10/25/23
|
2/15/24
|
4/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
69.2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
261
|
161
|
224
|
335
|
473
|
780
|
1,232
|
Leverage (Debt/EBITDA)
|
0.245
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
233
|
209
|
297
|
308
|
193
|
303
|
416
|
622
|
ROE (net income / shareholders' equity)
|
23.7%
|
18.8%
|
17.4%
|
17.8%
|
9.29%
|
7.83%
|
9.39%
|
11.6%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
12%
|
12.4%
|
6.77%
|
5.97%
|
7.59%
|
8.49%
|
Assets
1 |
-
|
-
|
1,713
|
2,166
|
3,635
|
4,636
|
4,708
|
5,468
|
Book Value Per Share
2 |
13.40
|
15.20
|
20.90
|
24.70
|
49.40
|
47.40
|
51.50
|
54.70
|
Cash Flow per Share
2 |
4.270
|
4.140
|
5.070
|
5.740
|
3.840
|
4.500
|
5.430
|
9.600
|
Capex
1 |
45.5
|
60.9
|
56
|
72
|
91
|
113
|
125
|
135
|
Capex / Sales
|
4.13%
|
5.58%
|
4.55%
|
4.6%
|
4.89%
|
5.2%
|
5.25%
|
5.04%
|
Announcement Date
|
2/7/20
|
2/12/21
|
2/11/22
|
2/15/23
|
2/15/24
|
-
|
-
|
-
|
Last Close Price
165.5
SEK Average target price
186.7
SEK Spread / Average Target +12.79% Consensus |