Market Closed -
Nasdaq Stockholm
12:00:00 2024-06-20 EDT
|
5-day change
|
1st Jan Change
|
25.3
SEK
|
-2.69%
|
|
-0.78%
|
-6.64%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,172
|
1,599
|
2,418
|
1,193
|
1,469
|
1,373
|
-
|
-
|
Enterprise Value (EV)
1 |
1,172
|
1,604
|
2,422
|
1,232
|
1,471
|
1,332
|
1,270
|
1,189
|
P/E ratio
|
33.4
x
|
38.8
x
|
47.9
x
|
138
x
|
39.9
x
|
30.3
x
|
18.2
x
|
13.5
x
|
Yield
|
2.72%
|
2.21%
|
1.56%
|
-
|
1.85%
|
2.77%
|
3.95%
|
5.14%
|
Capitalization / Revenue
|
2.98
x
|
3.97
x
|
5.11
x
|
2.46
x
|
2.8
x
|
2.54
x
|
2.29
x
|
2.08
x
|
EV / Revenue
|
2.98
x
|
3.98
x
|
5.12
x
|
2.54
x
|
2.8
x
|
2.47
x
|
2.12
x
|
1.8
x
|
EV / EBITDA
|
11.6
x
|
15.4
x
|
17.9
x
|
17
x
|
12.8
x
|
10.8
x
|
7.72
x
|
5.95
x
|
EV / FCF
|
54.6
x
|
69.9
x
|
60.1
x
|
-111
x
|
32.7
x
|
22.6
x
|
13.8
x
|
9.59
x
|
FCF Yield
|
1.83%
|
1.43%
|
1.66%
|
-0.9%
|
3.05%
|
4.43%
|
7.24%
|
10.4%
|
Price to Book
|
2.93
x
|
4.01
x
|
5.65
x
|
2.7
x
|
3.07
x
|
2.75
x
|
2.56
x
|
2.35
x
|
Nbr of stocks (in thousands)
|
53,174
|
53,464
|
53,726
|
54,218
|
54,218
|
54,258
|
-
|
-
|
Reference price
2 |
22.05
|
29.90
|
45.00
|
22.00
|
27.10
|
25.30
|
25.30
|
25.30
|
Announcement Date
|
2/14/20
|
2/16/21
|
2/16/22
|
1/25/23
|
2/16/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
393.8
|
403.1
|
473
|
485.1
|
525.2
|
539.7
|
599.1
|
660.4
|
EBITDA
1 |
100.7
|
104.3
|
135
|
72.4
|
114.6
|
123.8
|
164.5
|
200
|
EBIT
1 |
47.5
|
53.25
|
69
|
15.7
|
50.31
|
54.7
|
93.05
|
125.8
|
Operating Margin
|
12.06%
|
13.21%
|
14.59%
|
3.24%
|
9.58%
|
10.14%
|
15.53%
|
19.06%
|
Earnings before Tax (EBT)
1 |
44.28
|
52.46
|
66.45
|
11.29
|
45.66
|
55.9
|
95.3
|
128.1
|
Net income
1 |
35
|
41.39
|
50
|
8.76
|
36.91
|
45.3
|
75.15
|
101.5
|
Net margin
|
8.89%
|
10.27%
|
10.57%
|
1.81%
|
7.03%
|
8.39%
|
12.54%
|
15.37%
|
EPS
2 |
0.6600
|
0.7700
|
0.9400
|
0.1600
|
0.6800
|
0.8350
|
1.390
|
1.870
|
Free Cash Flow
1 |
21.46
|
22.95
|
40.28
|
-11.14
|
44.93
|
59
|
92
|
124
|
FCF margin
|
5.45%
|
5.69%
|
8.52%
|
-2.3%
|
8.55%
|
10.93%
|
15.36%
|
18.78%
|
FCF Conversion (EBITDA)
|
21.31%
|
21.99%
|
29.84%
|
-
|
39.2%
|
47.68%
|
55.93%
|
62%
|
FCF Conversion (Net income)
|
61.31%
|
55.45%
|
80.56%
|
-
|
121.71%
|
130.24%
|
122.42%
|
122.17%
|
Dividend per Share
2 |
0.6000
|
0.6600
|
0.7000
|
-
|
0.5000
|
0.7000
|
1.000
|
1.300
|
Announcement Date
|
2/14/20
|
2/16/21
|
2/16/22
|
1/25/23
|
2/16/24
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
122
|
120.3
|
120
|
117.4
|
127.8
|
127.6
|
137.5
|
123.8
|
136.2
|
125.3
|
133.3
|
135.3
|
145.9
|
EBITDA
1 |
28
|
17.04
|
15
|
20.62
|
20.1
|
23.35
|
29.08
|
29.21
|
32.97
|
21.32
|
28
|
35
|
39
|
EBIT
1 |
16
|
3.531
|
-
|
6.187
|
5.7
|
7.065
|
12.94
|
11.59
|
17.25
|
4.454
|
11.3
|
18.9
|
19.85
|
Operating Margin
|
13.11%
|
2.93%
|
-
|
5.27%
|
4.46%
|
5.54%
|
9.41%
|
9.36%
|
12.66%
|
3.55%
|
8.48%
|
13.97%
|
13.61%
|
Earnings before Tax (EBT)
1 |
15.16
|
3.818
|
-0.955
|
3.439
|
5.078
|
5.023
|
7.899
|
13.76
|
18.97
|
1.526
|
11
|
18
|
23
|
Net income
1 |
11
|
1.126
|
-1
|
3.403
|
5.11
|
4.855
|
4.617
|
8.804
|
18.64
|
1.769
|
9
|
15
|
18
|
Net margin
|
9.02%
|
0.94%
|
-0.83%
|
2.9%
|
4%
|
3.8%
|
3.36%
|
7.11%
|
13.68%
|
1.41%
|
6.75%
|
11.09%
|
12.34%
|
EPS
2 |
0.2100
|
0.0200
|
-0.0200
|
0.0600
|
0.0900
|
0.0900
|
0.0900
|
0.1600
|
0.3400
|
0.0300
|
0.1900
|
0.3000
|
0.2800
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/16/22
|
4/27/22
|
7/15/22
|
10/27/22
|
1/25/23
|
4/26/23
|
7/14/23
|
10/25/23
|
2/16/24
|
4/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
5.59
|
4.35
|
39.4
|
1.91
|
-
|
-
|
-
|
Net Cash position
1 |
0.69
|
-
|
-
|
-
|
-
|
40.5
|
103
|
183
|
Leverage (Debt/EBITDA)
|
-
|
0.0536
x
|
0.0322
x
|
0.5446
x
|
0.0166
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
21.5
|
22.9
|
40.3
|
-11.1
|
44.9
|
59
|
92
|
124
|
ROE (net income / shareholders' equity)
|
8.9%
|
10.4%
|
12.2%
|
2%
|
8%
|
9.4%
|
14.8%
|
18.2%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
7.520
|
7.460
|
7.960
|
8.150
|
8.840
|
9.190
|
9.900
|
10.80
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
42.2
|
2.63
|
57.1
|
56.3
|
57.6
|
60
|
63
|
65
|
Capex / Sales
|
10.73%
|
0.65%
|
12.07%
|
11.6%
|
10.97%
|
11.12%
|
10.52%
|
9.84%
|
Announcement Date
|
2/14/20
|
2/16/21
|
2/16/22
|
1/25/23
|
2/16/24
|
-
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| -6.64% | 130M | | +34.21% | 390B | | +29.81% | 224B | | +6.06% | 154B | | +15.97% | 58.88B | | +23.38% | 35.49B | | -0.36% | 29.48B | | +134.91% | 26.32B | | +23.82% | 20.47B | | +39.87% | 14.18B |
Enterprise Software
|