Delayed
OTC Markets
15:11:08 2024-06-10 EDT
|
5-day change
|
1st Jan Change
|
67.47
USD
|
+1.68%
|
|
-2.79%
|
+7.83%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
67,968
|
79,701
|
95,729
|
107,011
|
86,007
|
96,262
|
-
|
-
|
Enterprise Value (EV)
1 |
73,461
|
81,937
|
94,811
|
106,996
|
96,735
|
111,670
|
110,776
|
106,841
|
P/E ratio
|
11.7
x
|
11.7
x
|
11
x
|
8.62
x
|
14.2
x
|
13.1
x
|
9.79
x
|
8.67
x
|
Yield
|
2.82%
|
4.89%
|
7.43%
|
6.77%
|
2.38%
|
2.35%
|
3.39%
|
4.09%
|
Capitalization / Revenue
|
1.36
x
|
1.42
x
|
1.39
x
|
1.24
x
|
1.09
x
|
1.17
x
|
1.05
x
|
1.02
x
|
EV / Revenue
|
1.47
x
|
1.45
x
|
1.38
x
|
1.24
x
|
1.23
x
|
1.36
x
|
1.21
x
|
1.14
x
|
EV / EBITDA
|
5.79
x
|
5.6
x
|
5.68
x
|
4.85
x
|
6.66
x
|
6.88
x
|
5.51
x
|
4.93
x
|
EV / FCF
|
116
x
|
16.5
x
|
13.3
x
|
16.9
x
|
-28.8
x
|
-39.8
x
|
22.4
x
|
16.6
x
|
FCF Yield
|
0.86%
|
6.05%
|
7.54%
|
5.92%
|
-3.47%
|
-2.51%
|
4.47%
|
6.02%
|
Price to Book
|
1.64
x
|
1.75
x
|
1.88
x
|
1.84
x
|
1.52
x
|
1.54
x
|
1.37
x
|
1.25
x
|
Nbr of stocks (in thousands)
|
273,511
|
273,511
|
273,511
|
273,511
|
273,471
|
273,471
|
-
|
-
|
Reference price
2 |
248.5
|
291.4
|
350.0
|
391.2
|
314.5
|
352.0
|
352.0
|
352.0
|
Announcement Date
|
20-02-13
|
21-02-12
|
22-02-11
|
23-02-14
|
24-02-08
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
49,936
|
56,321
|
68,635
|
86,437
|
78,554
|
82,350
|
91,898
|
93,930
|
EBITDA
1 |
12,689
|
14,628
|
16,703
|
22,057
|
14,533
|
16,235
|
20,108
|
21,666
|
EBIT
1 |
7,597
|
8,935
|
11,083
|
15,895
|
8,287
|
10,154
|
13,463
|
14,890
|
Operating Margin
|
15.21%
|
15.86%
|
16.15%
|
18.39%
|
10.55%
|
12.33%
|
14.65%
|
15.85%
|
Earnings before Tax (EBT)
1 |
7,337
|
8,668
|
10,839
|
15,601
|
7,600
|
9,640
|
12,886
|
14,254
|
Net income
1 |
5,786
|
6,801
|
8,701
|
12,410
|
6,074
|
7,560
|
10,169
|
11,180
|
Net margin
|
11.59%
|
12.08%
|
12.68%
|
14.36%
|
7.73%
|
9.18%
|
11.07%
|
11.9%
|
EPS
2 |
21.15
|
24.86
|
31.81
|
45.37
|
22.21
|
26.95
|
35.97
|
40.62
|
Free Cash Flow
1 |
635
|
4,957
|
7,148
|
6,329
|
-3,354
|
-2,804
|
4,954
|
6,435
|
FCF margin
|
1.27%
|
8.8%
|
10.41%
|
7.32%
|
-4.27%
|
-3.4%
|
5.39%
|
6.85%
|
FCF Conversion (EBITDA)
|
5%
|
33.89%
|
42.79%
|
28.69%
|
-
|
-
|
24.64%
|
29.7%
|
FCF Conversion (Net income)
|
10.97%
|
72.89%
|
82.15%
|
51%
|
-
|
-
|
48.71%
|
57.56%
|
Dividend per Share
2 |
7.000
|
14.25
|
26.00
|
26.50
|
7.500
|
8.270
|
11.94
|
14.40
|
Announcement Date
|
20-02-13
|
21-02-12
|
22-02-11
|
23-02-14
|
24-02-08
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
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 |
-
|
17,755
|
21,812
|
21,568
|
19,480
|
23,577
|
19,962
|
18,442
|
19,396
|
20,754
|
18,481
|
24,523
|
23,743
|
24,578
|
22,947
|
23,047
|
EBITDA
1 |
5,657
|
4,735
|
6,419
|
5,625
|
5,012
|
5,011
|
4,889
|
2,519
|
3,397
|
3,729
|
3,238
|
4,728
|
4,195
|
6,461
|
5,206
|
4,810
|
EBIT
1 |
-
|
3,214
|
5,038
|
4,078
|
3,550
|
3,229
|
3,405
|
874
|
1,912
|
2,096
|
1,615
|
3,655
|
3,119
|
2,803
|
3,428
|
3,027
|
Operating Margin
|
-
|
18.1%
|
23.1%
|
18.91%
|
18.22%
|
13.7%
|
17.06%
|
4.74%
|
9.86%
|
10.1%
|
8.74%
|
14.9%
|
13.14%
|
11.41%
|
14.94%
|
13.13%
|
Earnings before Tax (EBT)
1 |
-
|
3,149
|
4,991
|
3,984
|
3,404
|
3,222
|
3,201
|
640
|
1,668
|
2,092
|
1,411
|
3,484
|
2,497
|
2,522
|
3,231
|
2,808
|
Net income
1 |
-
|
2,536
|
3,969
|
3,156
|
2,707
|
2,578
|
2,541
|
520
|
1,356
|
1,656
|
1,139
|
2,716
|
1,942
|
1,961
|
2,521
|
2,150
|
Net margin
|
-
|
14.28%
|
18.2%
|
14.63%
|
13.9%
|
10.93%
|
12.73%
|
2.82%
|
6.99%
|
7.98%
|
6.16%
|
11.07%
|
8.18%
|
7.98%
|
10.98%
|
9.33%
|
EPS
2 |
-
|
9.270
|
14.51
|
11.54
|
9.900
|
9.420
|
9.290
|
1.900
|
4.960
|
6.060
|
4.160
|
8.723
|
7.258
|
7.567
|
8.031
|
7.006
|
Dividend per Share
2 |
-
|
26.00
|
-
|
-
|
-
|
26.50
|
-
|
-
|
-
|
7.500
|
-
|
-
|
-
|
6.676
|
-
|
-
|
Announcement Date
|
20-07-22
|
22-02-11
|
22-04-28
|
22-07-21
|
22-10-20
|
23-02-14
|
23-04-25
|
23-07-20
|
23-10-20
|
24-02-08
|
24-04-23
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
5,493
|
2,236
|
-
|
-
|
10,728
|
15,408
|
14,514
|
10,579
|
Net Cash position
1 |
-
|
-
|
918
|
15
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.4329
x
|
0.1529
x
|
-
|
-
|
0.7382
x
|
0.9491
x
|
0.7218
x
|
0.4883
x
|
Free Cash Flow
1 |
635
|
4,957
|
7,148
|
6,329
|
-3,354
|
-2,804
|
4,954
|
6,435
|
ROE (net income / shareholders' equity)
|
14.3%
|
15.8%
|
18%
|
22.8%
|
10.6%
|
12.3%
|
15.1%
|
14.8%
|
ROA (Net income/ Total Assets)
|
9.25%
|
9.79%
|
11.4%
|
14%
|
6.1%
|
7.49%
|
9.56%
|
8.72%
|
Assets
1 |
62,576
|
69,458
|
76,521
|
88,463
|
99,574
|
100,885
|
106,403
|
128,276
|
Book Value Per Share
2 |
151.0
|
167.0
|
186.0
|
213.0
|
206.0
|
228.0
|
257.0
|
282.0
|
Cash Flow per Share
2 |
34.50
|
41.20
|
48.10
|
60.00
|
44.50
|
47.20
|
56.10
|
64.40
|
Capex
1 |
8,790
|
6,256
|
5,957
|
9,970
|
15,420
|
15,256
|
11,755
|
10,573
|
Capex / Sales
|
17.6%
|
11.11%
|
8.68%
|
11.53%
|
19.63%
|
18.53%
|
12.79%
|
11.26%
|
Announcement Date
|
20-02-13
|
21-02-12
|
22-02-11
|
23-02-14
|
24-02-08
|
-
|
-
|
-
|
Average target price
344.3
SEK Spread / Average Target -2.18% Consensus |
1st Jan change
|
Capi.
|
---|
| +29.39% | 85.07B | | +17.63% | 70.78B | | -.--% | 28.7B | | +52.72% | 10.09B | | +14.23% | 8.54B | | -2.01% | 7.5B | | +28.80% | 6.04B | | -35.94% | 5.41B | | +18.20% | 4.97B |
Other Specialty Mining & Metals
|