Market Closed -
Nasdaq Stockholm
11:29:52 2024-05-02 am EDT
|
5-day change
|
1st Jan Change
|
12
SEK
|
-4.76%
|
|
-12.34%
|
+22.45%
|
Fiscal Period: August |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
7,172
|
5,000
|
11,099
|
6,985
|
2,596
|
5,430
|
-
|
Enterprise Value (EV)
1 |
8,908
|
6,429
|
14,733
|
11,494
|
7,390
|
8,242
|
8,409
|
P/E ratio
|
19.7
x
|
18
x
|
25.7
x
|
14.6
x
|
14.8
x
|
19.7
x
|
4.37
x
|
Yield
|
3.71%
|
3.9%
|
2.25%
|
-
|
-
|
3.33%
|
15.8%
|
Capitalization / Revenue
|
0.57
x
|
0.38
x
|
0.7
x
|
0.3
x
|
0.11
x
|
0.26
x
|
0.23
x
|
EV / Revenue
|
0.71
x
|
0.49
x
|
0.93
x
|
0.49
x
|
0.31
x
|
0.39
x
|
0.35
x
|
EV / EBITDA
|
14.8
x
|
11.6
x
|
15.2
x
|
9.46
x
|
7.71
x
|
8.77
x
|
7.44
x
|
EV / FCF
|
48.3
x
|
8.5
x
|
-4.92
x
|
29.2
x
|
19.5
x
|
13.9
x
|
11.3
x
|
FCF Yield
|
2.07%
|
11.8%
|
-20.3%
|
3.42%
|
5.13%
|
7.21%
|
8.81%
|
Price to Book
|
2.92
x
|
2.04
x
|
2.37
x
|
1.37
x
|
0.48
x
|
0.75
x
|
0.35
x
|
Nbr of stocks (in thousands)
|
88,647
|
88,647
|
113,023
|
113,119
|
113,944
|
452,475
|
-
|
Reference price
2 |
80.90
|
56.40
|
98.20
|
61.75
|
22.78
|
12.00
|
12.00
|
Announcement Date
|
10/9/19
|
10/7/20
|
10/6/21
|
10/11/22
|
10/11/23
|
-
|
-
|
Fiscal Period: August |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
12,536
|
13,195
|
15,878
|
23,601
|
23,577
|
21,050
|
24,094
|
EBITDA
1 |
601.1
|
554.2
|
970.8
|
1,215
|
958.4
|
940
|
1,130
|
EBIT
1 |
489
|
387.2
|
576.2
|
758
|
467
|
530.2
|
714.6
|
Operating Margin
|
3.9%
|
2.93%
|
3.63%
|
3.21%
|
1.98%
|
2.52%
|
2.97%
|
Earnings before Tax (EBT)
1 |
444.9
|
335.2
|
469.2
|
629.5
|
237.2
|
309.4
|
585.8
|
Net income
1 |
356
|
277.3
|
357
|
477.7
|
174
|
235.2
|
458.4
|
Net margin
|
2.84%
|
2.1%
|
2.25%
|
2.02%
|
0.74%
|
1.12%
|
1.9%
|
EPS
2 |
4.110
|
3.130
|
3.820
|
4.220
|
1.540
|
0.6100
|
2.746
|
Free Cash Flow
1 |
184.6
|
756.4
|
-2,997
|
393.4
|
378.9
|
594
|
741
|
FCF margin
|
1.47%
|
5.73%
|
-18.88%
|
1.67%
|
1.61%
|
2.82%
|
3.08%
|
FCF Conversion (EBITDA)
|
30.71%
|
136.49%
|
-
|
32.37%
|
39.53%
|
63.19%
|
65.59%
|
FCF Conversion (Net income)
|
51.85%
|
272.77%
|
-
|
82.35%
|
217.76%
|
252.54%
|
161.66%
|
Dividend per Share
2 |
3.000
|
2.200
|
2.210
|
-
|
-
|
0.4000
|
1.900
|
Announcement Date
|
10/9/19
|
10/7/20
|
10/6/21
|
10/11/22
|
10/11/23
|
-
|
-
|
Fiscal Period: August |
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 |
6,247
|
6,612
|
5,894
|
5,743
|
6,636
|
6,272
|
5,582
|
5,088
|
5,793
|
5,246
|
6,270
|
5,588
|
EBITDA
|
358.6
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
251
|
220.1
|
140
|
146.9
|
137.5
|
-
|
96.9
|
75
|
129
|
141.8
|
179
|
146
|
Operating Margin
|
4.02%
|
3.33%
|
2.38%
|
2.56%
|
2.07%
|
-
|
1.74%
|
1.47%
|
2.23%
|
2.7%
|
2.85%
|
2.61%
|
Earnings before Tax (EBT)
|
218.3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
166
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
2.66%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
1.460
|
1.270
|
0.7500
|
0.7300
|
0.5900
|
0.7200
|
0.2100
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/12/22
|
4/6/22
|
7/5/22
|
10/11/22
|
1/11/23
|
3/29/23
|
6/27/23
|
10/11/23
|
1/10/24
|
4/10/24
|
-
|
-
|
Fiscal Period: August |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
1,736
|
1,429
|
3,634
|
4,509
|
4,794
|
2,812
|
2,979
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.889
x
|
2.578
x
|
3.743
x
|
3.71
x
|
5.002
x
|
2.992
x
|
2.637
x
|
Free Cash Flow
1 |
185
|
756
|
-2,997
|
393
|
379
|
594
|
741
|
ROE (net income / shareholders' equity)
|
14.5%
|
11.3%
|
7.6%
|
9.4%
|
3.4%
|
7%
|
9.03%
|
ROA (Net income/ Total Assets)
|
5.3%
|
3.69%
|
3.23%
|
3.17%
|
1.09%
|
2.47%
|
3.35%
|
Assets
1 |
6,723
|
7,522
|
11,047
|
15,086
|
15,994
|
9,542
|
13,671
|
Book Value Per Share
2 |
27.80
|
27.70
|
41.40
|
45.00
|
47.30
|
16.10
|
34.40
|
Cash Flow per Share
|
3.040
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
79.4
|
111
|
85
|
191
|
240
|
234
|
248
|
Capex / Sales
|
0.63%
|
0.84%
|
0.54%
|
0.81%
|
1.02%
|
1.11%
|
1.03%
|
Announcement Date
|
10/9/19
|
10/7/20
|
10/6/21
|
10/11/22
|
10/11/23
|
-
|
-
|
Average target price
14
SEK Spread / Average Target +16.67% Consensus |
1st Jan change
|
Capi.
|
---|
| +22.45% | 520M | | +61.29% | 84.78B | | -7.15% | 27.15B | | -2.65% | 21.37B | | +1.08% | 18.02B | | -16.76% | 14.16B | | -6.49% | 12.06B | | +15.11% | 10.01B | | +8.19% | 9.84B | | -12.16% | 9.81B |
Other Computer Hardware
|