Market Closed -
Nasdaq Stockholm
11:29:59 2024-05-10 am EDT
|
5-day change
|
1st Jan Change
|
37.98
SEK
|
+4.92%
|
|
+6.93%
|
-7.14%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,678
|
13,035
|
22,239
|
10,314
|
10,789
|
10,019
|
-
|
-
|
Enterprise Value (EV)
1 |
7,550
|
13,947
|
23,889
|
12,817
|
14,250
|
13,125
|
12,439
|
11,604
|
P/E ratio
|
17.8
x
|
28.6
x
|
8.43
x
|
20.2
x
|
18.1
x
|
18.3
x
|
14.5
x
|
11.1
x
|
Yield
|
1.7%
|
1.08%
|
0.75%
|
1.67%
|
1.66%
|
1.9%
|
2.18%
|
2.77%
|
Capitalization / Revenue
|
1.17
x
|
1.83
x
|
2.5
x
|
0.85
x
|
0.76
x
|
0.71
x
|
0.68
x
|
0.62
x
|
EV / Revenue
|
1.33
x
|
1.96
x
|
2.69
x
|
1.06
x
|
1
x
|
0.93
x
|
0.84
x
|
0.72
x
|
EV / EBITDA
|
12.7
x
|
18.4
x
|
26
x
|
11
x
|
10.1
x
|
9.37
x
|
8.27
x
|
6.97
x
|
EV / FCF
|
15.5
x
|
20.8
x
|
40.4
x
|
17.9
x
|
15.9
x
|
17.4
x
|
11.6
x
|
9.66
x
|
FCF Yield
|
6.45%
|
4.82%
|
2.48%
|
5.59%
|
6.3%
|
5.74%
|
8.6%
|
10.4%
|
Price to Book
|
4.45
x
|
6.48
x
|
9.11
x
|
3.51
x
|
3.36
x
|
2.67
x
|
2.39
x
|
2.01
x
|
Nbr of stocks (in thousands)
|
246,967
|
259,660
|
255,977
|
260,253
|
263,796
|
263,796
|
-
|
-
|
Reference price
2 |
27.04
|
50.20
|
86.88
|
39.63
|
40.90
|
37.98
|
37.98
|
37.98
|
Announcement Date
|
2/18/20
|
2/18/21
|
2/17/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,692
|
7,122
|
8,890
|
12,063
|
14,279
|
14,095
|
14,837
|
16,140
|
EBITDA
1 |
594
|
759
|
919
|
1,165
|
1,416
|
1,401
|
1,505
|
1,666
|
EBIT
1 |
500
|
625
|
728
|
771
|
899
|
892.2
|
1,030
|
1,222
|
Operating Margin
|
8.78%
|
8.78%
|
8.19%
|
6.39%
|
6.3%
|
6.33%
|
6.94%
|
7.57%
|
Earnings before Tax (EBT)
1 |
473
|
594
|
699
|
697
|
792
|
716.3
|
904.6
|
1,157
|
Net income
1 |
372
|
462
|
558
|
520
|
601
|
548
|
694.5
|
903.3
|
Net margin
|
6.54%
|
6.49%
|
6.28%
|
4.31%
|
4.21%
|
3.89%
|
4.68%
|
5.6%
|
EPS
2 |
1.516
|
1.758
|
10.31
|
1.960
|
2.260
|
2.070
|
2.620
|
3.414
|
Free Cash Flow
1 |
487
|
672
|
592
|
716
|
898
|
754
|
1,070
|
1,202
|
FCF margin
|
8.56%
|
9.44%
|
6.66%
|
5.94%
|
6.29%
|
5.35%
|
7.21%
|
7.44%
|
FCF Conversion (EBITDA)
|
81.99%
|
88.54%
|
64.42%
|
61.46%
|
63.42%
|
53.82%
|
71.08%
|
72.13%
|
FCF Conversion (Net income)
|
130.91%
|
145.45%
|
106.09%
|
137.69%
|
149.42%
|
137.59%
|
154.01%
|
133.01%
|
Dividend per Share
2 |
0.4600
|
0.5400
|
0.6500
|
0.6600
|
0.6800
|
0.7228
|
0.8293
|
1.053
|
Announcement Date
|
2/18/20
|
2/18/21
|
2/17/22
|
2/16/23
|
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
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
2,648
|
2,583
|
3,102
|
2,788
|
3,590
|
3,264
|
3,832
|
3,310
|
3,873
|
3,283
|
3,683
|
3,246
|
3,884
|
3,497
|
3,837
|
EBITDA
1 |
-
|
223
|
303
|
275
|
364
|
302
|
381
|
327
|
406
|
321
|
361.7
|
322.7
|
397
|
354
|
394
|
EBIT
1 |
-
|
151
|
215
|
156
|
252
|
190
|
244
|
194
|
271
|
190
|
236
|
196.7
|
269.7
|
228
|
267
|
Operating Margin
|
-
|
5.85%
|
6.93%
|
5.6%
|
7.02%
|
5.82%
|
6.37%
|
5.86%
|
7%
|
5.79%
|
6.41%
|
6.06%
|
6.94%
|
6.52%
|
6.96%
|
Earnings before Tax (EBT)
1 |
205
|
126
|
209
|
131
|
230
|
171
|
202
|
179
|
239
|
138
|
183
|
152
|
221
|
186
|
229
|
Net income
1 |
-
|
101
|
191
|
-
|
175
|
135
|
152
|
142
|
187
|
139
|
153.5
|
126
|
193
|
148
|
183
|
Net margin
|
-
|
3.91%
|
6.16%
|
-
|
4.87%
|
4.14%
|
3.97%
|
4.29%
|
4.83%
|
4.23%
|
4.17%
|
3.88%
|
4.97%
|
4.23%
|
4.77%
|
EPS
2 |
3.000
|
0.3700
|
0.6600
|
0.2600
|
0.6600
|
0.4700
|
0.5700
|
0.5200
|
0.7100
|
0.3700
|
0.5800
|
0.4800
|
0.7350
|
0.5600
|
0.6900
|
Dividend per Share
2 |
0.6500
|
-
|
-
|
-
|
-
|
-
|
0.6600
|
-
|
-
|
-
|
0.6800
|
-
|
-
|
-
|
0.6900
|
Announcement Date
|
2/17/22
|
5/5/22
|
8/25/22
|
11/9/22
|
2/16/23
|
5/4/23
|
8/22/23
|
10/27/23
|
2/15/24
|
5/3/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
872
|
912
|
1,650
|
2,503
|
3,461
|
3,107
|
2,420
|
1,585
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.468
x
|
1.202
x
|
1.795
x
|
2.148
x
|
2.444
x
|
2.217
x
|
1.608
x
|
0.9516
x
|
Free Cash Flow
1 |
487
|
672
|
592
|
716
|
898
|
754
|
1,070
|
1,202
|
ROE (net income / shareholders' equity)
|
29.2%
|
26.8%
|
25.1%
|
23.4%
|
19.6%
|
17.9%
|
19.1%
|
22.2%
|
ROA (Net income/ Total Assets)
|
-
|
9.83%
|
8.71%
|
7.41%
|
5.92%
|
5.62%
|
7.71%
|
8.7%
|
Assets
1 |
-
|
4,702
|
6,408
|
7,016
|
10,144
|
9,744
|
9,006
|
10,384
|
Book Value Per Share
2 |
6.070
|
7.750
|
9.540
|
11.30
|
12.20
|
14.20
|
15.90
|
18.90
|
Cash Flow per Share
2 |
-
|
-
|
-
|
-
|
-
|
4.100
|
4.500
|
5.300
|
Capex
1 |
8
|
17
|
18
|
37
|
101
|
46.1
|
43.5
|
46.7
|
Capex / Sales
|
0.14%
|
0.24%
|
0.2%
|
0.31%
|
0.71%
|
0.33%
|
0.29%
|
0.29%
|
Announcement Date
|
2/18/20
|
2/18/21
|
2/17/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
Last Close Price
37.98
SEK Average target price
48.5
SEK Spread / Average Target +27.70% Consensus |
1st Jan change
|
Capi.
|
---|
| -7.14% | 925M | | +10.73% | 13.11B | | +27.80% | 6.61B | | +38.44% | 4.73B | | +129.76% | 756M | | +19.35% | 492M | | +24.94% | 441M | | -18.22% | 416M | | +34.15% | 407M | | -11.49% | 365M |
Building Contractors
|