Market Closed -
Nasdaq Stockholm
11:29:31 2024-05-02 EDT
|
5-day change
|
1st Jan Change
|
132.8
SEK
|
-0.90%
|
|
-6.28%
|
-15.95%
|
Fiscal Period: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,982
|
5,419
|
5,742
|
7,102
|
4,897
|
8,490
|
-
|
-
|
Enterprise Value (EV)
1 |
5,160
|
7,602
|
7,250
|
8,435
|
6,631
|
9,928
|
9,676
|
9,448
|
P/E ratio
|
69.7
x
|
14.4
x
|
13.6
x
|
13.6
x
|
27.1
x
|
19.7
x
|
14.9
x
|
11.9
x
|
Yield
|
7.93%
|
-
|
6.89%
|
6.02%
|
1.94%
|
3.54%
|
4.29%
|
4.85%
|
Capitalization / Revenue
|
0.57
x
|
0.62
x
|
0.69
x
|
0.81
x
|
0.54
x
|
0.87
x
|
0.82
x
|
0.73
x
|
EV / Revenue
|
0.59
x
|
0.87
x
|
0.88
x
|
0.96
x
|
0.73
x
|
1.02
x
|
0.94
x
|
0.81
x
|
EV / EBITDA
|
7.03
x
|
6.15
x
|
5.48
x
|
5.73
x
|
6.15
x
|
6.74
x
|
5.99
x
|
5.11
x
|
EV / FCF
|
51,288,888
x
|
7,041,329
x
|
6,840,232
x
|
10,182,019
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
2.56
x
|
3.07
x
|
2.62
x
|
3.2
x
|
3.41
x
|
5.06
x
|
4.4
x
|
3.4
x
|
Nbr of stocks (in thousands)
|
63,218
|
63,337
|
63,345
|
63,351
|
63,357
|
63,357
|
-
|
-
|
Reference price
2 |
78.80
|
85.55
|
90.65
|
112.1
|
77.30
|
134.0
|
134.0
|
134.0
|
Announcement Date
|
19-06-05
|
20-06-03
|
21-06-02
|
22-06-08
|
23-06-08
|
-
|
-
|
-
|
Fiscal Period: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
8,772
|
8,758
|
8,284
|
8,784
|
9,024
|
9,753
|
10,330
|
11,593
|
EBITDA
1 |
734
|
1,236
|
1,322
|
1,473
|
1,078
|
1,474
|
1,616
|
1,850
|
EBIT
1 |
497
|
549
|
608.1
|
719.4
|
305
|
622.5
|
795.5
|
980.8
|
Operating Margin
|
5.67%
|
6.27%
|
7.34%
|
8.19%
|
3.38%
|
6.38%
|
7.7%
|
8.46%
|
Earnings before Tax (EBT)
1 |
91.9
|
481.8
|
544.9
|
656.4
|
242.4
|
551.3
|
730.5
|
919.8
|
Net income
1 |
71.6
|
375.9
|
421.7
|
522.5
|
181
|
430.1
|
569.6
|
715.1
|
Net margin
|
0.82%
|
4.29%
|
5.09%
|
5.95%
|
2.01%
|
4.41%
|
5.51%
|
6.17%
|
EPS
2 |
1.130
|
5.940
|
6.650
|
8.250
|
2.850
|
6.793
|
8.999
|
11.29
|
Free Cash Flow
|
100.6
|
1,080
|
1,060
|
828.4
|
-
|
-
|
-
|
-
|
FCF margin
|
1.15%
|
12.33%
|
12.79%
|
9.43%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
13.71%
|
87.35%
|
80.16%
|
56.25%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
140.5%
|
287.2%
|
251.34%
|
158.55%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
6.250
|
-
|
6.250
|
6.750
|
1.500
|
4.750
|
5.750
|
6.500
|
Announcement Date
|
19-06-05
|
20-06-03
|
21-06-02
|
22-06-08
|
23-06-08
|
-
|
-
|
-
|
Fiscal Period: April |
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
---|
Net sales
1 |
2,116
|
2,832
|
1,780
|
2,044
|
2,250
|
2,954
|
EBITDA
|
-
|
568.9
|
-
|
-
|
-
|
-
|
EBIT
|
204.2
|
377.9
|
-9.8
|
19
|
112.5
|
-
|
Operating Margin
|
9.65%
|
13.34%
|
-0.55%
|
0.93%
|
5%
|
-
|
Earnings before Tax (EBT)
1 |
188
|
362
|
-24.5
|
-30.6
|
95.6
|
199.9
|
Net income
1 |
148.1
|
286.7
|
-15.6
|
-24.1
|
69.5
|
158.3
|
Net margin
|
7%
|
10.12%
|
-0.88%
|
-1.18%
|
3.09%
|
5.36%
|
EPS
2 |
2.330
|
4.520
|
-0.2500
|
-0.3800
|
1.100
|
2.500
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-12-08
|
22-03-09
|
22-06-08
|
22-09-07
|
22-12-07
|
23-03-08
|
Fiscal Period: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
178
|
2,183
|
1,508
|
1,333
|
1,734
|
1,439
|
1,186
|
958
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.2426
x
|
1.766
x
|
1.14
x
|
0.9053
x
|
1.609
x
|
0.9758
x
|
0.7337
x
|
0.518
x
|
Free Cash Flow
|
101
|
1,080
|
1,060
|
828
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
3.5%
|
21.4%
|
21%
|
23.3%
|
10.6%
|
27.5%
|
31.3%
|
30.7%
|
ROA (Net income/ Total Assets)
|
1.75%
|
7.7%
|
7.08%
|
8.65%
|
-
|
6.77%
|
7.85%
|
-
|
Assets
1 |
4,088
|
4,880
|
5,955
|
6,038
|
-
|
6,357
|
7,256
|
-
|
Book Value Per Share
2 |
30.80
|
27.80
|
34.70
|
35.10
|
22.70
|
26.50
|
30.40
|
39.40
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
211
|
204
|
228
|
152
|
123
|
368
|
234
|
232
|
Capex / Sales
|
2.4%
|
2.33%
|
2.76%
|
1.73%
|
1.37%
|
3.77%
|
2.26%
|
2%
|
Announcement Date
|
19-06-05
|
20-06-03
|
21-06-02
|
22-06-08
|
23-06-08
|
-
|
-
|
-
|
Average target price
155
SEK Spread / Average Target +15.67% Consensus |