Stock SCA B SVENSKA CELLULOSA AKTIEBOLAGET SCA
Add to a list
To use this feature you must be a member
Log inSign up

Financials Svenska Cellulosa Aktiebolaget SCA

Equities

SCA B

SE0000112724

Paper Products

Market Closed - Nasdaq Stockholm
Other stock markets
 11:29:39 2024-04-26 am EDT 		5-day change 1st Jan Change
158.7 SEK -0.13% Intraday chart for Svenska Cellulosa Aktiebolaget SCA +3.76% +5.03%
Apr. 26 Transcript : Svenska Cellulosa Aktiebolaget SCA, Q1 2024 Earnings Call, Apr 26, 2024
Apr. 26 Svenska Cellulosa Aktiebolaget SCA Reports Earnings Results for the First Quarter Ended March 31, 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 67,039 100,923 112,944 92,768 106,040 111,597 - -
Enterprise Value (EV) 1 75,636 108,594 120,696 102,757 116,805 124,489 122,437 122,414
P/E ratio 4.3 x 131 x 18.5 x 13.6 x 28.9 x 26.8 x 21.6 x 19.6 x
Yield - 1.4% 1.4% 1.89% 1.82% 1.84% 2.01% 2.13%
Capitalization / Revenue 3.42 x 5.48 x 6 x 4.46 x 5.86 x 5.5 x 5.1 x 4.81 x
EV / Revenue 3.86 x 5.9 x 6.41 x 4.94 x 6.46 x 6.14 x 5.6 x 5.28 x
EV / EBITDA 14.2 x 24.5 x 13.3 x 10.1 x 17.2 x 16.4 x 13.8 x 12.7 x
EV / FCF 75 x 94.7 x 114 x 165 x 122 x 81.9 x 38.9 x 30.2 x
FCF Yield 1.33% 1.06% 0.87% 0.61% 0.82% 1.22% 2.57% 3.31%
Price to Book 0.97 x 1.39 x 1.36 x 0.96 x 1.02 x 1.05 x 1.03 x 1 x
Nbr of stocks (in thousands) 702,342 702,342 702,342 702,342 702,342 702,342 - -
Reference price 2 95.00 143.3 160.8 132.0 151.1 158.7 158.7 158.7
Announcement Date 1/30/20 1/29/21 1/28/22 1/27/23 1/26/24 - - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 19,591 18,410 18,822 20,794 18,081 20,283 21,864 23,183
EBITDA 1 5,319 4,440 9,109 10,194 6,807 7,613 8,874 9,642
EBIT 1 3,703 2,839 7,634 8,642 4,857 5,610 6,774 7,484
Operating Margin 18.9% 15.42% 40.56% 41.56% 26.86% 27.66% 30.98% 32.28%
Earnings before Tax (EBT) 1 19,539 1,028 7,527 8,603 4,443 4,724 6,555 7,256
Net income 1 15,522 767 6,101 6,821 3,625 3,987 5,138 5,643
Net margin 79.23% 4.17% 32.41% 32.8% 20.05% 19.66% 23.5% 24.34%
EPS 2 22.10 1.090 8.690 9.712 5.230 5.926 7.360 8.096
Free Cash Flow 1 1,008 1,147 1,056 623 959 1,520 3,151 4,054
FCF margin 5.15% 6.23% 5.61% 3% 5.3% 7.49% 14.41% 17.49%
FCF Conversion (EBITDA) 18.95% 25.83% 11.59% 6.11% 14.09% 19.96% 35.5% 42.04%
FCF Conversion (Net income) 6.49% 149.54% 17.31% 9.13% 26.46% 38.11% 61.32% 71.84%
Dividend per Share 2 - 2.000 2.250 2.500 2.750 2.928 3.195 3.381
Announcement Date 1/30/20 1/29/21 1/28/22 1/27/23 1/26/24 - - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Quarterly data)

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 4,763 5,015 5,899 5,007 4,873 4,813 4,582 4,302 4,384 4,558 5,124 5,209 5,322 5,844 -
EBITDA 1 2,806 2,608 3,121 2,484 1,981 2,055 1,700 1,417 1,635 1,596 1,888 1,957 2,232 2,619 -
EBIT 1 2,408 2,223 2,735 2,094 1,590 1,596 1,229 913 1,119 1,077 1,375 1,444 1,717 2,099 -
Operating Margin 50.56% 44.33% 46.36% 41.82% 32.63% 33.16% 26.82% 21.22% 25.52% 23.63% 26.85% 27.73% 32.26% 35.92% -
Earnings before Tax (EBT) 1 2,380 2,208 2,730 2,097 1,568 1,537 1,126 802 978 954 1,256 1,323 1,603 2,009 -
Net income 1 1,995 1,760 2,180 1,649 1,215 1,213 916 663 833 789 881 1,008 - 1,587 -
Net margin 41.89% 35.09% 36.96% 32.93% 24.93% 25.2% 19.99% 15.41% 19% 17.31% 17.19% 19.35% - 27.16% -
EPS 2 2.840 2.510 3.104 2.350 1.730 1.727 1.320 0.9600 1.220 1.120 1.438 1.427 1.660 - -
Dividend per Share 2 2.250 - - - 2.500 - - - - - 1.917 - - - 3.250
Announcement Date 1/28/22 4/29/22 7/22/22 10/28/22 1/27/23 4/28/23 7/21/23 10/27/23 1/26/24 4/26/24 - - - - -
1SEK in Million2SEK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 8,597 7,671 7,752 9,989 10,765 12,892 10,840 10,817
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.616 x 1.728 x 0.851 x 0.9799 x 1.581 x 1.694 x 1.222 x 1.122 x
Free Cash Flow 1 1,008 1,147 1,056 623 959 1,520 3,151 4,054
ROE (net income / shareholders' equity) 5.29% 1.09% 10.3% 7.6% 3.61% 3.96% 4.74% 5.09%
ROA (Net income/ Total Assets) 3.57% 0.75% 5.47% 5.34% 2.54% 2.83% 3.45% 4.02%
Assets 1 435,107 101,859 111,454 127,794 142,654 140,916 148,969 140,230
Book Value Per Share 2 97.60 103.0 118.0 137.0 148.0 151.0 155.0 159.0
Cash Flow per Share 2 4.690 5.270 8.510 9.010 5.540 7.900 9.300 11.00
Capex 1 2,289 2,557 4,918 5,702 2,935 2,407 2,254 2,380
Capex / Sales 11.68% 13.89% 26.13% 27.42% 16.23% 11.87% 10.31% 10.27%
Announcement Date 1/30/20 1/29/21 1/28/22 1/27/23 1/26/24 - - -
1SEK in Million2SEK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Svenska Cellulosa Aktiebolaget SCA

Trading Rating
Investor Rating
ESG Refinitiv
A
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
12
Last Close Price
158.7 SEK
Average target price
156.2 SEK
Spread / Average Target
-1.60%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Paper Products

1st Jan change Capi.
SVENSKA CELLULOSA AKTIEBOLAGET SCA Stock Svenska Cellulosa Aktiebolaget SCA
+5.03% 10.18B
UPM-KYMMENE OYJ Stock UPM-Kymmene Oyj
-3.17% 18.78B
SUZANO S.A. Stock Suzano S.A.
+7.10% 14.99B
HOLMEN AB Stock Holmen AB
-1.67% 6.08B
EMPRESAS CMPC S.A. Stock Empresas CMPC S.A.
+8.82% 4.88B
OJI HOLDINGS CORPORATION Stock Oji Holdings Corporation
+17.55% 3.98B
THE NAVIGATOR COMPANY Stock The Navigator Company
+16.91% 3.15B
CENTURY TEXTILES AND INDUSTRIES LIMITED Stock Century Textiles and Industries Limited
+63.21% 2.67B
XIANHE CO.,LTD. Stock Xianhe Co.,Ltd.
+12.02% 1.76B
SAPPI LIMITED Stock Sappi Limited
+15.48% 1.52B
Other Paper Products
  1. Stock Market
  2. Equities
  3. SCA B Stock
  4. Financials Svenska Cellulosa Aktiebolaget SCA