Market Closed -
Nasdaq Stockholm
11:29:57 2024-04-26 EDT
|
5-day change
|
1st Jan Change
|
281.3
SEK
|
+1.52%
|
|
+0.39%
|
+7.49%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
319,557
|
394,800
|
427,626
|
387,546
|
534,513
|
576,326
|
-
|
-
|
Enterprise Value (EV)
1 |
284,157
|
343,800
|
377,226
|
326,246
|
467,813
|
488,813
|
473,018
|
455,945
|
P/E ratio
|
8.89
x
|
20.4
x
|
13
x
|
11.7
x
|
10.7
x
|
11.9
x
|
11.2
x
|
10.5
x
|
Yield
|
-
|
3.1%
|
6.2%
|
7.43%
|
6.88%
|
6.4%
|
5.66%
|
6.11%
|
Capitalization / Revenue
|
0.74
x
|
1.17
x
|
1.15
x
|
0.82
x
|
0.97
x
|
1.12
x
|
1.06
x
|
1
x
|
EV / Revenue
|
0.66
x
|
1.02
x
|
1.01
x
|
0.69
x
|
0.85
x
|
0.95
x
|
0.87
x
|
0.8
x
|
EV / EBITDA
|
4.46
x
|
6.99
x
|
6.31
x
|
4.58
x
|
4.73
x
|
5.95
x
|
5.43
x
|
4.91
x
|
EV / FCF
|
14
x
|
21.1
x
|
24.3
x
|
25.5
x
|
42
x
|
12.2
x
|
11.4
x
|
10.4
x
|
FCF Yield
|
7.13%
|
4.74%
|
4.12%
|
3.92%
|
2.38%
|
8.18%
|
8.81%
|
9.61%
|
Price to Book
|
2.3
x
|
2.71
x
|
3.02
x
|
2.36
x
|
2.99
x
|
3.42
x
|
2.78
x
|
2.41
x
|
Nbr of stocks (in thousands)
|
2,032,914
|
2,033,452
|
2,033,452
|
2,033,452
|
2,033,452
|
2,033,452
|
-
|
-
|
Reference price
2 |
156.9
|
193.8
|
209.6
|
188.5
|
261.7
|
281.3
|
281.3
|
281.3
|
Announcement Date
|
20-01-30
|
21-02-03
|
22-01-28
|
23-01-26
|
24-01-26
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
431,980
|
338,446
|
372,216
|
473,479
|
552,764
|
514,373
|
541,941
|
573,488
|
EBITDA
1 |
63,707
|
49,163
|
59,735
|
71,196
|
98,865
|
82,197
|
87,091
|
92,895
|
EBIT
1 |
47,910
|
28,564
|
41,015
|
50,467
|
77,638
|
64,883
|
68,495
|
74,053
|
Operating Margin
|
11.09%
|
8.44%
|
11.02%
|
10.66%
|
14.05%
|
12.61%
|
12.64%
|
12.91%
|
Earnings before Tax (EBT)
1 |
46,832
|
25,917
|
43,190
|
45,077
|
66,726
|
63,946
|
69,087
|
74,956
|
Net income
1 |
34,598
|
19,318
|
32,787
|
32,722
|
49,825
|
48,075
|
51,232
|
54,925
|
Net margin
|
8.01%
|
5.71%
|
8.81%
|
6.91%
|
9.01%
|
9.35%
|
9.45%
|
9.58%
|
EPS
2 |
17.64
|
9.500
|
16.12
|
16.09
|
24.50
|
23.60
|
25.18
|
26.92
|
Free Cash Flow
1 |
20,254
|
16,313
|
15,530
|
12,788
|
11,130
|
39,970
|
41,658
|
43,814
|
FCF margin
|
4.69%
|
4.82%
|
4.17%
|
2.7%
|
2.01%
|
7.77%
|
7.69%
|
7.64%
|
FCF Conversion (EBITDA)
|
31.79%
|
33.18%
|
26%
|
17.96%
|
11.26%
|
48.63%
|
47.83%
|
47.16%
|
FCF Conversion (Net income)
|
58.54%
|
84.44%
|
47.37%
|
39.08%
|
22.34%
|
83.14%
|
81.31%
|
79.77%
|
Dividend per Share
2 |
-
|
6.000
|
13.00
|
14.00
|
18.00
|
18.00
|
15.91
|
17.18
|
Announcement Date
|
20-01-30
|
21-02-03
|
22-01-28
|
23-01-26
|
24-01-26
|
-
|
-
|
-
|
Fiscal Period: December |
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
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 |
-
|
102,378
|
105,317
|
118,943
|
-
|
114,917
|
134,302
|
131,420
|
140,821
|
132,405
|
148,117
|
131,177
|
134,564
|
119,182
|
129,644
|
135,567
|
140,933
|
EBITDA
1 |
-
|
14,879
|
17,566
|
18,723
|
-
|
16,910
|
17,996
|
23,517
|
27,022
|
24,448
|
23,879
|
23,325
|
23,390
|
19,386
|
18,695
|
22,785
|
23,131
|
EBIT
1 |
21,551
|
10,060
|
12,681
|
13,745
|
26,426
|
11,869
|
12,171
|
18,409
|
21,732
|
19,114
|
18,384
|
18,159
|
18,188
|
15,041
|
14,160
|
18,564
|
18,564
|
Operating Margin
|
-
|
9.83%
|
12.04%
|
11.56%
|
-
|
10.33%
|
9.06%
|
14.01%
|
15.43%
|
14.44%
|
12.41%
|
13.84%
|
13.52%
|
12.62%
|
10.92%
|
13.69%
|
13.17%
|
Earnings before Tax (EBT)
1 |
-
|
10,202
|
9,027
|
13,873
|
-
|
11,758
|
10,420
|
16,797
|
14,409
|
18,636
|
16,884
|
18,442
|
18,406
|
14,934
|
13,690
|
18,359
|
18,506
|
Net income
1 |
-
|
7,995
|
7,033
|
10,443
|
-
|
8,627
|
6,620
|
12,910
|
10,770
|
14,092
|
12,053
|
14,080
|
14,329
|
11,410
|
10,130
|
13,341
|
13,496
|
Net margin
|
-
|
7.81%
|
6.68%
|
8.78%
|
-
|
7.51%
|
4.93%
|
9.82%
|
7.65%
|
10.64%
|
8.14%
|
10.73%
|
10.65%
|
9.57%
|
7.81%
|
9.84%
|
9.58%
|
EPS
2 |
-
|
3.930
|
3.460
|
5.140
|
-
|
4.240
|
3.260
|
6.350
|
5.300
|
6.930
|
5.930
|
6.920
|
6.887
|
5.475
|
4.698
|
6.567
|
6.643
|
Dividend per Share
2 |
-
|
13.00
|
-
|
-
|
-
|
-
|
14.00
|
-
|
-
|
-
|
18.00
|
-
|
18.00
|
-
|
5.560
|
-
|
9.000
|
Announcement Date
|
21-07-20
|
22-01-28
|
22-04-22
|
22-07-19
|
22-07-19
|
22-10-20
|
23-01-26
|
23-04-20
|
23-07-19
|
23-10-18
|
24-01-26
|
24-04-17
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
35,400
|
51,000
|
50,400
|
61,300
|
66,700
|
87,513
|
103,308
|
120,381
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
20,254
|
16,313
|
15,530
|
12,788
|
11,130
|
39,970
|
41,658
|
43,814
|
ROE (net income / shareholders' equity)
|
27.3%
|
14.2%
|
21.8%
|
23.8%
|
34.3%
|
28.2%
|
28.1%
|
27.2%
|
ROA (Net income/ Total Assets)
|
7.16%
|
3.89%
|
6.39%
|
5.72%
|
8.95%
|
7.55%
|
7.92%
|
7.87%
|
Assets
1 |
483,196
|
496,317
|
513,339
|
572,463
|
556,567
|
637,024
|
647,064
|
697,676
|
Book Value Per Share
2 |
68.20
|
71.50
|
69.40
|
80.00
|
87.50
|
82.20
|
101.0
|
117.0
|
Cash Flow per Share
2 |
16.40
|
15.10
|
16.60
|
16.40
|
13.10
|
32.50
|
34.80
|
35.20
|
Capex
1 |
18,055
|
14,297
|
18,117
|
20,456
|
23,387
|
22,339
|
22,484
|
24,574
|
Capex / Sales
|
4.18%
|
4.22%
|
4.87%
|
4.32%
|
4.23%
|
4.34%
|
4.15%
|
4.28%
|
Announcement Date
|
20-01-30
|
21-02-03
|
22-01-28
|
23-01-26
|
24-01-26
|
-
|
-
|
-
|
Last Close Price
281.3
SEK Average target price
312.6
SEK Spread / Average Target +11.12% Consensus |
1st Jan change
|
Capi.
|
---|
| +7.49% | 52.56B | | +25.72% | 6.79B | | +6.92% | 3.87B | | +27.62% | 2.75B | | +30.15% | 2.56B | | +7.07% | 2.6B | | -3.94% | 1.11B | | +8.76% | 1.02B | | -28.26% | 682M | | -.--% | 669M |
Heavy Trucks
|