Market Closed -
Nasdaq Stockholm
11:29:33 2024-05-06 am EDT
|
5-day change
|
1st Jan Change
|
58.05
SEK
|
+6.03%
|
|
+5.83%
|
+9.74%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
14,601
|
22,251
|
29,066
|
14,721
|
14,250
|
14,748
|
-
|
-
|
Enterprise Value (EV)
1 |
14,458
|
23,181
|
29,659
|
15,916
|
15,666
|
16,019
|
15,840
|
15,528
|
P/E ratio
|
20.7
x
|
27.5
x
|
25
x
|
21.1
x
|
32.9
x
|
23.7
x
|
19.5
x
|
16.8
x
|
Yield
|
-
|
1.92%
|
1.76%
|
3.48%
|
2.84%
|
3.01%
|
3.47%
|
3.85%
|
Capitalization / Revenue
|
1.84
x
|
2.38
x
|
2.5
x
|
1.37
x
|
1.49
x
|
1.51
x
|
1.41
x
|
1.32
x
|
EV / Revenue
|
1.83
x
|
2.48
x
|
2.55
x
|
1.48
x
|
1.64
x
|
1.65
x
|
1.51
x
|
1.39
x
|
EV / EBITDA
|
11.4
x
|
15.9
x
|
16.4
x
|
11.3
x
|
12.5
x
|
11.1
x
|
9.81
x
|
8.77
x
|
EV / FCF
|
18.1
x
|
29.3
x
|
65.6
x
|
-
|
-
|
62.7
x
|
26.8
x
|
19.8
x
|
FCF Yield
|
5.53%
|
3.41%
|
1.52%
|
-
|
-
|
1.6%
|
3.73%
|
5.04%
|
Price to Book
|
4.91
x
|
6.03
x
|
6.1
x
|
2.73
x
|
2.76
x
|
2.74
x
|
2.59
x
|
2.46
x
|
Nbr of stocks (in thousands)
|
265,480
|
267,442
|
269,377
|
269,377
|
269,377
|
269,377
|
-
|
-
|
Reference price
2 |
55.00
|
83.20
|
107.9
|
54.65
|
52.90
|
54.75
|
54.75
|
54.75
|
Announcement Date
|
2/10/20
|
2/10/21
|
2/7/22
|
2/8/23
|
2/6/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
7,919
|
9,359
|
11,610
|
10,774
|
9,546
|
9,736
|
10,456
|
11,201
|
EBITDA
1 |
1,263
|
1,456
|
1,805
|
1,411
|
1,253
|
1,446
|
1,615
|
1,771
|
EBIT
1 |
887
|
1,048
|
1,333
|
867
|
657
|
844.7
|
1,009
|
1,160
|
Operating Margin
|
11.2%
|
11.2%
|
11.48%
|
8.05%
|
6.88%
|
8.68%
|
9.65%
|
10.36%
|
Earnings before Tax (EBT)
1 |
857
|
1,014
|
1,401
|
875
|
616
|
792.9
|
967.7
|
1,117
|
Net income
1 |
703
|
806
|
1,160
|
697
|
435
|
623.5
|
758.3
|
877.9
|
Net margin
|
8.88%
|
8.61%
|
9.99%
|
6.47%
|
4.56%
|
6.4%
|
7.25%
|
7.84%
|
EPS
2 |
2.660
|
3.024
|
4.320
|
2.590
|
1.610
|
2.313
|
2.814
|
3.256
|
Free Cash Flow
1 |
800
|
791
|
452
|
-
|
-
|
255.7
|
590.7
|
783.3
|
FCF margin
|
10.1%
|
8.45%
|
3.89%
|
-
|
-
|
2.63%
|
5.65%
|
6.99%
|
FCF Conversion (EBITDA)
|
63.34%
|
54.33%
|
25.04%
|
-
|
-
|
17.68%
|
36.58%
|
44.24%
|
FCF Conversion (Net income)
|
113.8%
|
98.14%
|
38.97%
|
-
|
-
|
41.01%
|
77.89%
|
89.22%
|
Dividend per Share
2 |
-
|
1.600
|
1.900
|
1.900
|
1.500
|
1.650
|
1.900
|
2.107
|
Announcement Date
|
2/10/20
|
2/10/21
|
2/7/22
|
2/8/23
|
2/6/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
---|
Net sales
1 |
3,033
|
3,146
|
2,879
|
2,905
|
2,626
|
2,364
|
2,476
|
2,478
|
2,340
|
2,252
|
2,361
|
2,507
|
2,497
|
2,482
|
2,697
|
EBITDA
1 |
450
|
449
|
386
|
386
|
343
|
296
|
326
|
333
|
336
|
318
|
334.3
|
370
|
386
|
388.7
|
433
|
EBIT
1 |
331
|
326
|
258
|
252
|
205
|
152
|
183
|
186
|
183
|
165
|
186.7
|
219
|
234
|
237.3
|
268
|
Operating Margin
|
10.91%
|
10.36%
|
8.96%
|
8.67%
|
7.81%
|
6.43%
|
7.39%
|
7.51%
|
7.82%
|
7.33%
|
7.91%
|
8.74%
|
9.37%
|
9.56%
|
9.94%
|
Earnings before Tax (EBT)
1 |
322
|
433
|
251
|
241
|
197
|
186
|
173
|
192
|
102
|
149
|
174
|
206.5
|
226
|
229
|
259
|
Net income
1 |
257
|
386
|
201
|
190
|
160
|
146
|
136
|
155
|
69
|
75
|
137
|
161.5
|
176
|
178.5
|
201
|
Net margin
|
8.47%
|
12.27%
|
6.98%
|
6.54%
|
6.09%
|
6.18%
|
5.49%
|
6.26%
|
2.95%
|
3.33%
|
5.8%
|
6.44%
|
7.05%
|
7.19%
|
7.45%
|
EPS
2 |
0.9500
|
1.430
|
0.7500
|
0.7100
|
0.5900
|
0.5400
|
0.5000
|
0.5800
|
0.2600
|
0.2800
|
0.5033
|
0.6000
|
0.6367
|
0.6733
|
0.7500
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.500
|
-
|
-
|
-
|
Announcement Date
|
10/28/21
|
2/7/22
|
5/3/22
|
7/20/22
|
10/27/22
|
2/8/23
|
5/3/23
|
7/20/23
|
10/26/23
|
2/6/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
930
|
593
|
1,195
|
1,416
|
1,271
|
1,091
|
780
|
Net Cash position
1 |
143
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
0.6387
x
|
0.3285
x
|
0.8469
x
|
1.13
x
|
0.8787
x
|
0.6759
x
|
0.4403
x
|
Free Cash Flow
1 |
800
|
791
|
452
|
-
|
-
|
256
|
591
|
783
|
ROE (net income / shareholders' equity)
|
25.5%
|
25.5%
|
28%
|
13.6%
|
8.1%
|
11.8%
|
13.6%
|
14.8%
|
ROA (Net income/ Total Assets)
|
49.8%
|
10.9%
|
12.5%
|
6.95%
|
5.65%
|
7.02%
|
8.32%
|
9%
|
Assets
1 |
1,411
|
7,409
|
9,268
|
10,031
|
7,705
|
8,879
|
9,118
|
9,755
|
Book Value Per Share
2 |
11.20
|
13.80
|
17.70
|
20.00
|
19.20
|
20.00
|
21.20
|
22.30
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
453
|
347
|
776
|
-
|
-
|
705
|
633
|
553
|
Capex / Sales
|
5.72%
|
3.71%
|
6.68%
|
-
|
-
|
7.24%
|
6.06%
|
4.94%
|
Announcement Date
|
2/10/20
|
2/10/21
|
2/7/22
|
2/8/23
|
2/6/24
|
-
|
-
|
-
|
Last Close Price
54.75
SEK Average target price
54.5
SEK Spread / Average Target -0.46% Consensus |
1st Jan change
|
Capi.
|
---|
| +9.74% | 1.37B | | 0.00% | 20.21B | | +4.59% | 4.08B | | -6.95% | 1.13B | | +27.19% | 1.02B | | -10.69% | 687M | | -20.91% | 670M | | -11.44% | 284M | | -2.49% | 262M | | -8.71% | 262M |
Advanced Polymer
|