End-of-day quote
Nasdaq Stockholm
18:00:00 2024-02-04 EST
|
5-day change
|
1st Jan Change
|
114.4
SEK
|
-1.29%
|
|
+0.88%
|
+5.44%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,046
|
10,071
|
7,476
|
11,597
|
14,896
|
16,625
|
-
|
-
|
Enterprise Value (EV)
1 |
6,232
|
10,229
|
7,502
|
11,597
|
14,220
|
14,619
|
13,092
|
11,456
|
P/E ratio
|
7.68
x
|
10.1
x
|
6.92
x
|
8.75
x
|
7.47
x
|
6.78
x
|
7.01
x
|
5.76
x
|
Yield
|
6.5%
|
4.99%
|
7.21%
|
-
|
6.69%
|
7.37%
|
7.16%
|
8.81%
|
Capitalization / Revenue
|
1.17
x
|
1.58
x
|
1.12
x
|
1.34
x
|
1.39
x
|
1.28
x
|
1.26
x
|
1.14
x
|
EV / Revenue
|
1.2
x
|
1.6
x
|
1.12
x
|
1.34
x
|
1.33
x
|
1.13
x
|
1
x
|
0.79
x
|
EV / EBITDA
|
5.07
x
|
6.69
x
|
4.81
x
|
6.04
x
|
4.81
x
|
3.77
x
|
3.57
x
|
2.66
x
|
EV / FCF
|
7.04
x
|
14.8
x
|
10.3
x
|
-
|
6.68
x
|
6.95
x
|
5.46
x
|
4.34
x
|
FCF Yield
|
14.2%
|
6.75%
|
9.68%
|
-
|
15%
|
14.4%
|
18.3%
|
23%
|
Price to Book
|
1.23
x
|
1.99
x
|
1.28
x
|
-
|
1.72
x
|
1.65
x
|
1.52
x
|
1.23
x
|
Nbr of stocks (in thousands)
|
138,415
|
136,652
|
136,801
|
136,801
|
137,286
|
137,286
|
-
|
-
|
Reference price
2 |
43.68
|
73.70
|
54.65
|
84.77
|
108.5
|
121.1
|
121.1
|
121.1
|
Announcement Date
|
20-02-13
|
21-02-09
|
22-02-10
|
23-02-14
|
24-02-15
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,173
|
6,390
|
6,672
|
8,658
|
10,678
|
12,965
|
13,155
|
14,532
|
EBITDA
1 |
1,230
|
1,529
|
1,560
|
1,921
|
2,958
|
3,879
|
3,665
|
4,307
|
EBIT
1 |
865
|
1,170
|
1,194
|
1,462
|
2,371
|
3,226
|
3,049
|
3,623
|
Operating Margin
|
16.72%
|
18.3%
|
17.89%
|
16.88%
|
22.2%
|
24.88%
|
23.18%
|
24.93%
|
Earnings before Tax (EBT)
1 |
810.9
|
1,069
|
1,137
|
1,388
|
2,194
|
3,046
|
2,877
|
3,466
|
Net income
1 |
787.5
|
1,006
|
1,080
|
1,332
|
1,997
|
2,548
|
2,435
|
2,944
|
Net margin
|
15.22%
|
15.75%
|
16.18%
|
15.39%
|
18.7%
|
19.65%
|
18.51%
|
20.26%
|
EPS
2 |
5.690
|
7.320
|
7.900
|
9.692
|
14.53
|
17.85
|
17.28
|
21.01
|
Free Cash Flow
1 |
885.2
|
690.6
|
726.2
|
-
|
2,128
|
2,105
|
2,396
|
2,640
|
FCF margin
|
17.11%
|
10.81%
|
10.88%
|
-
|
19.93%
|
16.24%
|
18.21%
|
18.17%
|
FCF Conversion (EBITDA)
|
71.99%
|
45.18%
|
46.55%
|
-
|
71.95%
|
54.27%
|
65.36%
|
61.29%
|
FCF Conversion (Net income)
|
112.41%
|
68.61%
|
67.25%
|
-
|
106.6%
|
82.62%
|
98.4%
|
89.66%
|
Dividend per Share
2 |
2.840
|
3.680
|
3.940
|
-
|
7.264
|
8.925
|
8.675
|
10.67
|
Announcement Date
|
20-02-13
|
21-02-09
|
22-02-10
|
23-02-14
|
24-02-15
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
1,595
|
1,767
|
1,946
|
2,191
|
2,458
|
2,518
|
2,726
|
2,792
|
2,837
|
2,905
|
3,245
|
3,205
|
3,609
|
3,059
|
EBITDA
1 |
307.5
|
346.7
|
410.5
|
531.5
|
569.3
|
616.1
|
778.1
|
809.7
|
809.7
|
838.1
|
987.5
|
914.9
|
1,139
|
849
|
EBIT
1 |
210.6
|
245
|
305
|
420
|
445.6
|
487.9
|
627.3
|
658.1
|
641.9
|
677.7
|
823.1
|
750.4
|
974.7
|
697.8
|
Operating Margin
|
13.21%
|
13.87%
|
15.67%
|
19.17%
|
18.13%
|
19.38%
|
23.02%
|
23.57%
|
22.63%
|
23.33%
|
25.36%
|
23.42%
|
27.01%
|
22.81%
|
Earnings before Tax (EBT)
1 |
193.7
|
231.5
|
328
|
383.9
|
398.8
|
464.1
|
599.7
|
597
|
573.2
|
637.9
|
776.2
|
703.6
|
927.8
|
662.9
|
Net income
1 |
189.5
|
220.1
|
305
|
362
|
403.3
|
427.8
|
577.8
|
560.6
|
469.6
|
483.4
|
659.8
|
598.1
|
789.2
|
558.2
|
Net margin
|
11.88%
|
12.46%
|
15.67%
|
16.53%
|
16.41%
|
16.99%
|
21.2%
|
20.08%
|
16.55%
|
16.64%
|
20.33%
|
18.66%
|
21.87%
|
18.25%
|
EPS
2 |
1.390
|
1.661
|
2.194
|
2.625
|
2.896
|
3.177
|
4.259
|
4.113
|
3.378
|
3.512
|
4.816
|
4.365
|
5.757
|
4.070
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
22-02-10
|
22-04-28
|
22-07-21
|
22-10-26
|
23-02-14
|
23-04-27
|
23-07-20
|
23-10-26
|
24-02-15
|
24-04-26
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
186
|
158
|
26
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
676
|
2,006
|
3,533
|
5,169
|
Leverage (Debt/EBITDA)
|
0.1513
x
|
0.1034
x
|
0.0167
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
885
|
691
|
726
|
-
|
2,128
|
2,105
|
2,396
|
2,640
|
ROE (net income / shareholders' equity)
|
16.6%
|
20.3%
|
19.9%
|
-
|
24.9%
|
26.4%
|
22.9%
|
23.5%
|
ROA (Net income/ Total Assets)
|
10.4%
|
12.6%
|
12.4%
|
-
|
16%
|
13.9%
|
14.4%
|
14.5%
|
Assets
1 |
7,583
|
7,979
|
8,720
|
-
|
12,493
|
18,329
|
16,906
|
20,305
|
Book Value Per Share
2 |
35.40
|
37.10
|
42.60
|
-
|
63.20
|
73.20
|
79.60
|
98.50
|
Cash Flow per Share
|
-
|
-
|
10.70
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
265
|
366
|
327
|
-
|
466
|
523
|
570
|
616
|
Capex / Sales
|
5.12%
|
5.72%
|
4.9%
|
-
|
4.37%
|
4.04%
|
4.33%
|
4.24%
|
Announcement Date
|
20-02-13
|
21-02-09
|
22-02-10
|
23-02-14
|
24-02-15
|
-
|
-
|
-
|
Last Close Price
121.1
SEK Average target price
143.3
SEK Spread / Average Target +18.36% Consensus |
1st Jan change
|
Capi.
|
---|
| +7.07% | 33.21B | | +2.48% | 23.65B | | +18.91% | 20.35B | | -18.97% | 20.1B | | -18.25% | 19.79B | | -2.20% | 16.53B | | -4.28% | 9.57B | | -21.12% | 8.13B | | +7.98% | 7.23B |
Other Casinos & Gaming
|