Market Closed -
Nasdaq Stockholm
12:00:00 2024-06-28 EDT
|
5-day change
|
1st Jan Change
|
30.9
SEK
|
-0.48%
|
|
-2.52%
|
+10.36%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
47,168
|
57,813
|
101,048
|
78,649
|
97,299
|
95,677
|
-
|
-
|
Enterprise Value (EV)
1 |
62,400
|
77,617
|
127,317
|
109,965
|
127,614
|
127,569
|
128,140
|
128,604
|
P/E ratio
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
18.1
x
|
19.9
x
|
32.4
x
|
21.1
x
|
22.5
x
|
19.4
x
|
17.9
x
|
16.4
x
|
EV / Revenue
|
23.9
x
|
26.7
x
|
40.8
x
|
29.5
x
|
29.6
x
|
25.9
x
|
24
x
|
22.1
x
|
EV / EBITDA
|
31
x
|
34.3
x
|
52.5
x
|
38.5
x
|
37.9
x
|
28.9
x
|
26.9
x
|
25.5
x
|
EV / FCF
|
-50.4
x
|
-
|
-56.9
x
|
43.8
x
|
47.9
x
|
29.7
x
|
42.1
x
|
33.6
x
|
FCF Yield
|
-1.99%
|
-
|
-1.76%
|
2.28%
|
2.09%
|
3.37%
|
2.38%
|
2.97%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
424,791
|
443,080
|
443,915
|
444,281
|
464,596
|
464,686
|
-
|
-
|
Reference price
2 |
139.0
|
168.5
|
303.0
|
239.0
|
274.0
|
271.0
|
271.0
|
271.0
|
Announcement Date
|
20-02-07
|
21-02-08
|
22-02-11
|
23-02-17
|
24-02-22
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,608
|
2,908
|
3,123
|
3,727
|
4,318
|
4,920
|
5,340
|
5,818
|
EBITDA
1 |
2,011
|
2,265
|
2,426
|
2,858
|
3,369
|
4,410
|
4,770
|
5,049
|
EBIT
1 |
2,011
|
3,298
|
5,144
|
3,624
|
4,306
|
4,575
|
5,007
|
5,469
|
Operating Margin
|
77.11%
|
113.41%
|
164.71%
|
97.24%
|
99.72%
|
93%
|
93.76%
|
94.01%
|
Earnings before Tax (EBT)
1 |
4,627
|
4,330
|
10,543
|
3,305
|
159
|
4,905
|
5,574
|
6,429
|
Net income
1 |
4,111
|
3,711
|
9,807
|
2,718
|
-13
|
3,881
|
4,284
|
4,937
|
Net margin
|
157.63%
|
127.61%
|
314.02%
|
72.93%
|
-0.3%
|
78.9%
|
80.23%
|
84.85%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-1,239
|
-
|
-2,236
|
2,512
|
2,663
|
4,299
|
3,046
|
3,824
|
FCF margin
|
-47.51%
|
-
|
-71.6%
|
67.4%
|
61.67%
|
87.38%
|
57.04%
|
65.73%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
87.89%
|
79.04%
|
97.47%
|
63.85%
|
75.73%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
92.42%
|
-
|
110.76%
|
71.1%
|
77.46%
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-02-07
|
21-02-08
|
22-02-11
|
23-02-17
|
24-02-22
|
-
|
-
|
-
|
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 |
810
|
891
|
908
|
954
|
974
|
1,011
|
1,045
|
1,117
|
1,146
|
1,193
|
1,225
|
1,241
|
1,270
|
1,270
|
1,281
|
EBITDA
1 |
602
|
-
|
-
|
770
|
703
|
767
|
832
|
903
|
866
|
917
|
986.2
|
1,012
|
952.5
|
982
|
1,037
|
EBIT
1 |
1,546
|
-
|
-
|
984
|
863
|
952
|
1,269
|
-
|
1,105
|
1,155
|
1,125
|
1,202
|
1,115
|
982
|
1,037
|
Operating Margin
|
190.86%
|
-
|
-
|
103.14%
|
88.6%
|
94.16%
|
121.44%
|
-
|
96.42%
|
96.81%
|
91.85%
|
96.83%
|
87.84%
|
77.32%
|
80.95%
|
Earnings before Tax (EBT)
1 |
4,090
|
1,780
|
396
|
888
|
241
|
-232
|
119
|
674
|
-402
|
1,187
|
1,261
|
1,318
|
1,271
|
1,156
|
1,297
|
Net income
1 |
3,893
|
1,581
|
161
|
702
|
274
|
-267
|
53
|
634
|
-433
|
1,080
|
909.9
|
928.2
|
881.6
|
886.2
|
998.3
|
Net margin
|
480.62%
|
177.44%
|
17.73%
|
73.58%
|
28.13%
|
-26.41%
|
5.07%
|
56.76%
|
-37.78%
|
90.53%
|
74.27%
|
74.8%
|
69.44%
|
69.78%
|
77.93%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
22-02-11
|
22-05-11
|
22-07-14
|
22-10-27
|
23-02-17
|
23-05-09
|
23-07-17
|
23-10-27
|
24-02-22
|
24-05-08
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
15,232
|
19,804
|
26,269
|
31,316
|
30,315
|
31,892
|
32,464
|
32,927
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
7.574
x
|
8.743
x
|
10.83
x
|
10.96
x
|
8.998
x
|
7.231
x
|
6.805
x
|
6.521
x
|
Free Cash Flow
1 |
-1,239
|
-
|
-2,236
|
2,512
|
2,663
|
4,299
|
3,046
|
3,824
|
ROE (net income / shareholders' equity)
|
24%
|
18%
|
37%
|
8.4%
|
10.7%
|
10.5%
|
10.7%
|
11.3%
|
ROA (Net income/ Total Assets)
|
11.1%
|
-
|
18%
|
4.05%
|
5.14%
|
4.6%
|
4.3%
|
4.4%
|
Assets
1 |
36,936
|
-
|
54,547
|
67,151
|
-252.9
|
84,378
|
99,632
|
112,195
|
Book Value Per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
707
|
5,585
|
658
|
715
|
902
|
816
|
749
|
590
|
Capex / Sales
|
27.11%
|
192.06%
|
21.07%
|
19.18%
|
20.89%
|
16.59%
|
14.03%
|
10.15%
|
Announcement Date
|
20-02-07
|
21-02-08
|
22-02-11
|
23-02-17
|
24-02-22
|
-
|
-
|
-
|
|