Market Closed -
Nasdaq Stockholm
11:29:48 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
350
SEK
|
+4.17%
|
|
+8.02%
|
+18.24%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,598
|
4,192
|
7,793
|
5,638
|
5,741
|
6,789
|
-
|
-
|
Enterprise Value (EV)
1 |
4,512
|
4,192
|
7,340
|
5,061
|
5,209
|
6,336
|
6,174
|
6,004
|
P/E ratio
|
30.4
x
|
119
x
|
36.3
x
|
28.4
x
|
26.7
x
|
29
x
|
24.4
x
|
22.1
x
|
Yield
|
-
|
0.55%
|
1.19%
|
1.86%
|
1.93%
|
1.76%
|
1.98%
|
2.19%
|
Capitalization / Revenue
|
2.47
x
|
2.86
x
|
4.07
x
|
2.23
x
|
2.14
x
|
2.35
x
|
2.13
x
|
1.97
x
|
EV / Revenue
|
2.42
x
|
2.86
x
|
3.83
x
|
2
x
|
1.94
x
|
2.19
x
|
1.94
x
|
1.74
x
|
EV / EBITDA
|
14.5
x
|
27
x
|
20.4
x
|
12.1
x
|
12.3
x
|
12.9
x
|
11.2
x
|
10.2
x
|
EV / FCF
|
22.4
x
|
18.2
x
|
56.4
x
|
28.4
x
|
-
|
23.7
x
|
19.9
x
|
18.2
x
|
FCF Yield
|
4.47%
|
5.48%
|
1.77%
|
3.52%
|
-
|
4.21%
|
5.02%
|
5.5%
|
Price to Book
|
5.45
x
|
5.64
x
|
7.94
x
|
4.64
x
|
4.41
x
|
4.8
x
|
4.31
x
|
3.85
x
|
Nbr of stocks (in thousands)
|
19,318
|
19,318
|
19,338
|
19,374
|
19,397
|
19,397
|
-
|
-
|
Reference price
2 |
238.0
|
217.0
|
403.0
|
291.0
|
296.0
|
350.0
|
350.0
|
350.0
|
Announcement Date
|
2/18/20
|
2/24/21
|
2/23/22
|
2/24/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,865
|
1,464
|
1,917
|
2,530
|
2,683
|
2,888
|
3,180
|
3,442
|
EBITDA
1 |
311.2
|
155.4
|
359.5
|
419.9
|
421.9
|
490
|
549.5
|
590
|
EBIT
1 |
225.7
|
64.61
|
256
|
303.3
|
288
|
353
|
412.5
|
453
|
Operating Margin
|
12.1%
|
4.41%
|
13.36%
|
11.99%
|
10.74%
|
12.22%
|
12.97%
|
13.16%
|
Earnings before Tax (EBT)
1 |
216
|
51.05
|
289.2
|
289.7
|
295.1
|
334
|
397
|
439
|
Net income
1 |
151
|
-
|
214.7
|
198
|
214.8
|
234
|
278
|
307.5
|
Net margin
|
8.1%
|
-
|
11.2%
|
7.83%
|
8.01%
|
8.1%
|
8.74%
|
8.94%
|
EPS
2 |
7.840
|
1.820
|
11.11
|
10.24
|
11.08
|
12.05
|
14.36
|
15.84
|
Free Cash Flow
1 |
201.5
|
229.7
|
130.2
|
178
|
-
|
267
|
310
|
330.5
|
FCF margin
|
10.8%
|
15.69%
|
6.79%
|
7.04%
|
-
|
9.24%
|
9.75%
|
9.6%
|
FCF Conversion (EBITDA)
|
64.74%
|
147.8%
|
36.21%
|
42.39%
|
-
|
54.49%
|
56.41%
|
56.02%
|
FCF Conversion (Net income)
|
133.43%
|
-
|
60.62%
|
89.9%
|
-
|
114.1%
|
111.51%
|
107.48%
|
Dividend per Share
2 |
-
|
1.200
|
4.800
|
5.400
|
5.700
|
6.150
|
6.930
|
7.650
|
Announcement Date
|
2/18/20
|
2/24/21
|
2/23/22
|
2/24/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
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 |
478.2
|
570.7
|
523.6
|
664
|
617
|
725
|
579
|
703
|
633.4
|
768
|
621
|
756.5
|
686
|
824
|
EBITDA
1 |
81.18
|
-
|
74.62
|
129.8
|
83.71
|
131.8
|
65.92
|
122.6
|
71.74
|
161.7
|
86
|
140
|
92
|
163
|
EBIT
1 |
56
|
90.42
|
45.65
|
100.5
|
66
|
103.1
|
36.39
|
91.77
|
37.62
|
122.3
|
50
|
103
|
70.5
|
129.5
|
Operating Margin
|
11.71%
|
15.84%
|
8.72%
|
15.14%
|
10.7%
|
14.22%
|
6.29%
|
13.05%
|
5.94%
|
15.92%
|
8.05%
|
13.62%
|
10.28%
|
15.72%
|
Earnings before Tax (EBT)
1 |
102
|
85.89
|
42.09
|
97.57
|
49.96
|
100
|
33.06
|
87.8
|
31.43
|
142.8
|
45
|
98
|
66
|
127.5
|
Net income
1 |
85.46
|
58.54
|
28.84
|
67.52
|
34
|
68
|
23
|
61
|
21.68
|
109.7
|
32
|
68.5
|
46
|
90
|
Net margin
|
17.87%
|
10.26%
|
5.51%
|
10.17%
|
5.51%
|
9.38%
|
3.97%
|
8.68%
|
3.42%
|
14.29%
|
5.15%
|
9.05%
|
6.71%
|
10.92%
|
EPS
2 |
4.420
|
3.030
|
1.490
|
3.490
|
1.780
|
3.490
|
1.170
|
3.140
|
1.120
|
5.660
|
1.640
|
3.555
|
2.385
|
4.670
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/10/21
|
2/23/22
|
5/13/22
|
8/18/22
|
11/11/22
|
2/24/23
|
5/12/23
|
8/18/23
|
11/10/23
|
2/22/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
86.1
|
-
|
453
|
577
|
532
|
453
|
615
|
785
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
201
|
230
|
130
|
178
|
-
|
267
|
310
|
331
|
ROE (net income / shareholders' equity)
|
19.5%
|
4.55%
|
25.4%
|
18.1%
|
17.1%
|
17.2%
|
18.5%
|
18.4%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
43.70
|
38.40
|
50.80
|
62.70
|
67.10
|
73.00
|
81.30
|
90.80
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
16.2
|
12.4
|
12.3
|
21
|
-
|
37.5
|
37.5
|
37.5
|
Capex / Sales
|
0.87%
|
0.85%
|
0.64%
|
0.83%
|
-
|
1.3%
|
1.18%
|
1.09%
|
Announcement Date
|
2/18/20
|
2/24/21
|
2/23/22
|
2/24/23
|
2/22/24
|
-
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +18.24% | 619M | | -20.52% | 2.89B | | -37.25% | 2.18B | | +28.93% | 1.75B | | -18.19% | 1.61B | | +39.56% | 877M | | +17.55% | 837M | | -.--% | 813M | | +21.41% | 817M | | -1.11% | 797M |
Professional & Business Education
|