Market Closed -
Nasdaq Stockholm
11:29:53 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
302.8
SEK
|
+0.87%
|
|
+2.37%
|
+10.31%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
22,293
|
32,163
|
57,300
|
22,763
|
29,024
|
32,016
|
-
|
-
|
Enterprise Value (EV)
1 |
24,412
|
32,547
|
58,767
|
25,631
|
31,030
|
33,814
|
33,300
|
32,675
|
P/E ratio
|
25.3
x
|
27.4
x
|
32.3
x
|
18
x
|
26.3
x
|
24.3
x
|
21
x
|
18.9
x
|
Yield
|
-
|
5.04%
|
2.37%
|
4.23%
|
3.46%
|
3.26%
|
3.56%
|
3.89%
|
Capitalization / Revenue
|
3.17
x
|
4.11
x
|
5.52
x
|
2.25
x
|
3.18
x
|
3.21
x
|
3.04
x
|
2.83
x
|
EV / Revenue
|
3.47
x
|
4.16
x
|
5.66
x
|
2.53
x
|
3.4
x
|
3.39
x
|
3.17
x
|
2.89
x
|
EV / EBITDA
|
17.7
x
|
18.7
x
|
23.6
x
|
13.4
x
|
17.6
x
|
16.5
x
|
14.1
x
|
12.7
x
|
EV / FCF
|
27.6
x
|
22.5
x
|
94
x
|
148
x
|
19.4
x
|
20.1
x
|
21.6
x
|
20.9
x
|
FCF Yield
|
3.62%
|
4.44%
|
1.06%
|
0.67%
|
5.15%
|
4.99%
|
4.63%
|
4.79%
|
Price to Book
|
5.15
x
|
6.12
x
|
9.85
x
|
3.47
x
|
4.21
x
|
4.48
x
|
3.99
x
|
3.84
x
|
Nbr of stocks (in thousands)
|
103,209
|
104,562
|
104,562
|
104,562
|
105,733
|
105,733
|
-
|
-
|
Reference price
2 |
216.0
|
307.6
|
548.0
|
217.7
|
274.5
|
302.8
|
302.8
|
302.8
|
Announcement Date
|
2/12/20
|
2/10/21
|
2/9/22
|
2/10/23
|
2/9/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
7,038
|
7,828
|
10,386
|
10,138
|
9,132
|
9,980
|
10,521
|
11,316
|
EBITDA
1 |
1,383
|
1,737
|
2,493
|
1,906
|
1,763
|
2,050
|
2,359
|
2,566
|
EBIT
1 |
1,245
|
1,593
|
2,341
|
1,706
|
1,505
|
1,777
|
2,084
|
2,289
|
Operating Margin
|
17.69%
|
20.35%
|
22.54%
|
16.83%
|
16.48%
|
17.81%
|
19.81%
|
20.23%
|
Earnings before Tax (EBT)
1 |
1,146
|
1,527
|
2,303
|
1,647
|
1,420
|
1,702
|
2,003
|
2,220
|
Net income
1 |
883
|
1,166
|
1,790
|
1,275
|
1,099
|
1,310
|
1,541
|
1,706
|
Net margin
|
12.55%
|
14.9%
|
17.23%
|
12.58%
|
12.03%
|
13.13%
|
14.65%
|
15.07%
|
EPS
2 |
8.550
|
11.21
|
16.95
|
12.12
|
10.44
|
12.44
|
14.44
|
16.05
|
Free Cash Flow
1 |
883
|
1,444
|
625
|
173
|
1,599
|
1,686
|
1,541
|
1,565
|
FCF margin
|
12.55%
|
18.45%
|
6.02%
|
1.71%
|
17.51%
|
16.89%
|
14.65%
|
13.83%
|
FCF Conversion (EBITDA)
|
63.85%
|
83.13%
|
25.07%
|
9.08%
|
90.7%
|
82.26%
|
65.32%
|
60.99%
|
FCF Conversion (Net income)
|
100%
|
123.84%
|
34.92%
|
13.57%
|
145.5%
|
128.66%
|
100.01%
|
91.76%
|
Dividend per Share
2 |
-
|
15.50
|
13.00
|
9.200
|
9.500
|
9.875
|
10.77
|
11.77
|
Announcement Date
|
2/12/20
|
2/10/21
|
2/9/22
|
2/10/23
|
2/9/24
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
1,846
|
3,034
|
3,314
|
2,139
|
1,651
|
2,226
|
3,029
|
2,311
|
1,566
|
2,420
|
3,343
|
2,551
|
1,763
|
EBITDA
1 |
232
|
738
|
865
|
243
|
59
|
441
|
776
|
427
|
119
|
479
|
850
|
543
|
168
|
EBIT
1 |
190
|
692
|
817
|
193
|
4
|
382
|
711
|
359
|
53
|
412
|
782
|
480
|
100
|
Operating Margin
|
10.29%
|
22.81%
|
24.65%
|
9.02%
|
0.24%
|
17.16%
|
23.47%
|
15.53%
|
3.38%
|
17.02%
|
23.39%
|
18.82%
|
5.67%
|
Earnings before Tax (EBT)
1 |
180
|
682
|
806
|
177
|
-17
|
358
|
702
|
329
|
31
|
393
|
762
|
461
|
82
|
Net income
1 |
154
|
527
|
626
|
137
|
-16
|
275
|
539
|
262
|
24
|
300
|
617.6
|
340.9
|
59.57
|
Net margin
|
8.34%
|
17.37%
|
18.89%
|
6.4%
|
-0.97%
|
12.35%
|
17.79%
|
11.34%
|
1.53%
|
12.4%
|
18.47%
|
13.37%
|
3.38%
|
EPS
2 |
1.460
|
4.990
|
5.950
|
1.310
|
-0.1500
|
2.620
|
5.140
|
2.470
|
0.2300
|
2.830
|
5.953
|
3.594
|
0.5406
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/9/22
|
4/26/22
|
7/21/22
|
10/27/22
|
2/10/23
|
4/27/23
|
7/19/23
|
10/27/23
|
2/9/24
|
4/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,119
|
384
|
1,467
|
2,868
|
2,006
|
1,798
|
1,284
|
659
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.532
x
|
0.2211
x
|
0.5884
x
|
1.505
x
|
1.138
x
|
0.8774
x
|
0.5444
x
|
0.2568
x
|
Free Cash Flow
1 |
883
|
1,444
|
625
|
173
|
1,599
|
1,686
|
1,541
|
1,565
|
ROE (net income / shareholders' equity)
|
21.2%
|
24.3%
|
32.3%
|
20.6%
|
15.1%
|
18.4%
|
20.2%
|
21.4%
|
ROA (Net income/ Total Assets)
|
11.1%
|
13.9%
|
19.2%
|
11.7%
|
9.71%
|
11.7%
|
13.4%
|
14.2%
|
Assets
1 |
7,991
|
8,367
|
9,320
|
10,935
|
11,322
|
11,172
|
11,467
|
12,006
|
Book Value Per Share
2 |
42.00
|
50.20
|
55.60
|
62.70
|
65.20
|
67.60
|
75.80
|
78.80
|
Cash Flow per Share
2 |
9.970
|
15.50
|
10.80
|
5.890
|
17.60
|
18.10
|
20.00
|
18.70
|
Capex
1 |
147
|
170
|
503
|
443
|
251
|
227
|
291
|
326
|
Capex / Sales
|
2.09%
|
2.17%
|
4.84%
|
4.37%
|
2.75%
|
2.27%
|
2.77%
|
2.88%
|
Announcement Date
|
2/12/20
|
2/10/21
|
2/9/22
|
2/10/23
|
2/9/24
|
-
|
-
|
-
|
Last Close Price
302.8
SEK Average target price
312
SEK Spread / Average Target +3.04% Consensus |
1st Jan change
|
Capi.
|
---|
| +10.31% | 2.92B | | +6.28% | 8.03B | | -1.98% | 5.07B | | +2.97% | 2.61B | | -16.34% | 2.78B | | -3.12% | 2.27B | | +28.26% | 1.77B | | +3.15% | 1.49B | | +35.33% | 1.62B | | -22.93% | 1.43B |
Automotive Accessories
|