Market Closed -
Nasdaq Stockholm
06:59:40 2024-05-08 EDT
|
5-day change
|
1st Jan Change
|
9.43
SEK
|
-0.84%
|
|
-3.73%
|
-17.14%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,686
|
6,884
|
2,942
|
5,048
|
4,183
|
-
|
-
|
Enterprise Value (EV)
1 |
1,686
|
8,306
|
5,248
|
6,422
|
5,495
|
5,336
|
5,063
|
P/E ratio
|
-36.5
x
|
-20.3
x
|
-37.6
x
|
-40.6
x
|
18.6
x
|
12.4
x
|
8.29
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
-
|
4.54
x
|
0.61
x
|
0.72
x
|
0.53
x
|
0.46
x
|
0.41
x
|
EV / Revenue
|
-
|
5.47
x
|
1.09
x
|
0.91
x
|
0.7
x
|
0.59
x
|
0.5
x
|
EV / EBITDA
|
-
|
51.3
x
|
9.52
x
|
9.23
x
|
7.19
x
|
5.7
x
|
4.44
x
|
EV / FCF
|
-
|
-3.47
x
|
28.2
x
|
6.18
x
|
10.6
x
|
11.4
x
|
8.59
x
|
FCF Yield
|
-
|
-28.8%
|
3.54%
|
16.2%
|
9.41%
|
8.75%
|
11.6%
|
Price to Book
|
-
|
2.57
x
|
0.72
x
|
0.9
x
|
0.79
x
|
0.87
x
|
0.67
x
|
Nbr of stocks (in thousands)
|
112,733
|
245,865
|
301,275
|
443,545
|
443,545
|
-
|
-
|
Reference price
2 |
14.96
|
28.00
|
9.765
|
11.38
|
9.430
|
9.430
|
9.430
|
Announcement Date
|
21-04-09
|
22-02-25
|
23-02-22
|
24-02-19
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
1,518
|
4,800
|
7,050
|
7,901
|
8,995
|
10,174
|
EBITDA
1 |
-
|
162
|
551
|
696
|
764.5
|
936.1
|
1,142
|
EBIT
1 |
-
|
-313
|
257
|
318
|
459.5
|
592.7
|
795
|
Operating Margin
|
-
|
-20.62%
|
5.35%
|
4.51%
|
5.82%
|
6.59%
|
7.81%
|
Earnings before Tax (EBT)
1 |
-
|
-388
|
2
|
-61
|
291.5
|
446.7
|
648.4
|
Net income
1 |
-50.63
|
-342
|
-71
|
-106
|
229.4
|
340.2
|
513.7
|
Net margin
|
-
|
-22.53%
|
-1.48%
|
-1.5%
|
2.9%
|
3.78%
|
5.05%
|
EPS
2 |
-0.4100
|
-1.380
|
-0.2600
|
-0.2800
|
0.5076
|
0.7586
|
1.138
|
Free Cash Flow
1 |
-
|
-2,392
|
186
|
1,039
|
517
|
467
|
589.5
|
FCF margin
|
-
|
-157.58%
|
3.88%
|
14.74%
|
6.54%
|
5.19%
|
5.79%
|
FCF Conversion (EBITDA)
|
-
|
-
|
33.76%
|
149.28%
|
67.63%
|
49.89%
|
51.64%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
225.4%
|
137.29%
|
114.76%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-04-09
|
22-02-25
|
23-02-22
|
24-02-19
|
-
|
-
|
-
|
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 |
862
|
879
|
1,547
|
1,354
|
1,606
|
1,592
|
1,710
|
1,811
|
1,936
|
1,838
|
1,886
|
1,995
|
2,183
|
EBITDA
1 |
118
|
102
|
94
|
140
|
179
|
147
|
170
|
188
|
190
|
152
|
177
|
204
|
232
|
EBIT
1 |
-128
|
-189
|
-224
|
-207
|
63
|
85
|
83
|
85
|
66
|
81
|
101
|
128
|
156
|
Operating Margin
|
-14.85%
|
-21.5%
|
-14.48%
|
-15.29%
|
3.92%
|
5.34%
|
4.85%
|
4.69%
|
3.41%
|
4.41%
|
5.35%
|
6.42%
|
7.15%
|
Earnings before Tax (EBT)
1 |
-165
|
-232
|
-261
|
-253
|
-17
|
3
|
5
|
-74
|
6
|
31
|
60.5
|
102
|
129
|
Net income
1 |
-143
|
-206
|
-234
|
-269
|
-53
|
-3
|
-
|
-91
|
-11
|
23
|
48
|
81
|
103
|
Net margin
|
-16.59%
|
-23.44%
|
-15.13%
|
-19.87%
|
-3.3%
|
-0.19%
|
-
|
-5.02%
|
-0.57%
|
1.25%
|
2.54%
|
4.06%
|
4.72%
|
EPS
2 |
-0.5800
|
-
|
-
|
-0.8900
|
-
|
-0.0100
|
-
|
-
|
-0.0200
|
0.0500
|
0.1000
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
22-02-25
|
22-05-25
|
22-08-24
|
22-11-23
|
23-02-22
|
23-05-04
|
23-07-25
|
23-11-02
|
24-02-19
|
24-05-02
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
1,422
|
2,306
|
1,374
|
1,313
|
1,154
|
881
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
8.778
x
|
4.185
x
|
1.974
x
|
1.717
x
|
1.232
x
|
0.7714
x
|
Free Cash Flow
1 |
-
|
-2,392
|
186
|
1,039
|
517
|
467
|
590
|
ROE (net income / shareholders' equity)
|
-
|
-19%
|
-0.67%
|
-1.55%
|
6.18%
|
8.83%
|
10%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-0.78%
|
2.2%
|
3.46%
|
4.84%
|
Assets
1 |
-
|
-
|
-
|
13,651
|
10,421
|
9,825
|
10,607
|
Book Value Per Share
2 |
-
|
10.90
|
13.60
|
12.70
|
11.90
|
10.80
|
14.10
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
10
|
69
|
49
|
71.4
|
80.2
|
92.8
|
Capex / Sales
|
-
|
0.66%
|
1.44%
|
0.7%
|
0.9%
|
0.89%
|
0.91%
|
Announcement Date
|
21-04-09
|
22-02-25
|
23-02-22
|
24-02-19
|
-
|
-
|
-
|
Last Close Price
9.43
SEK Average target price
12.1
SEK Spread / Average Target +28.31% Consensus |
1st Jan change
|
Capi.
|
---|
| -17.14% | 390M | | +1.38% | 239B | | +32.30% | 185B | | -5.56% | 128B | | +40.66% | 88B | | -5.55% | 73.75B | | -11.86% | 52.87B | | +40.50% | 38.61B | | -25.53% | 38.11B | | +51.80% | 31.15B |
Consumer Goods Conglomerates
|