Delayed
OTC Markets
15:39:44 2024-05-22 EDT
|
5-day change
|
1st Jan Change
|
26.25
USD
|
+0.77%
|
|
+3.75%
|
+14.17%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
389,734
|
458,189
|
711,166
|
584,130
|
712,637
|
872,681
|
-
|
-
|
Enterprise Value (EV)
1 |
441,416
|
478,001
|
725,657
|
594,393
|
726,575
|
880,381
|
880,381
|
880,381
|
P/E ratio
|
3.83
x
|
8.67
x
|
3.21
x
|
-
|
-
|
-
|
-
|
-
|
Yield
|
2.76%
|
2.34%
|
1.68%
|
2.27%
|
2.07%
|
1.8%
|
1.94%
|
2.08%
|
Capitalization / Revenue
|
9.23
x
|
11.7
x
|
17.5
x
|
11.3
x
|
9.92
x
|
12.4
x
|
11.6
x
|
11.9
x
|
EV / Revenue
|
10.5
x
|
12.2
x
|
17.8
x
|
11.5
x
|
10.1
x
|
12.5
x
|
11.7
x
|
12
x
|
EV / EBITDA
|
52.8
x
|
53.8
x
|
80.7
x
|
55
x
|
41.3
x
|
46.1
x
|
43.2
x
|
-
|
EV / FCF
|
35,455,091
x
|
58,406,772
x
|
69,394,389
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
-
|
1.07
x
|
0.98
x
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
3,061,024
|
3,062,209
|
3,063,178
|
3,062,872
|
3,062,660
|
3,063,350
|
-
|
-
|
Reference price
2 |
126.6
|
149.4
|
238.6
|
193.8
|
231.5
|
285.7
|
285.7
|
285.7
|
Announcement Date
|
20-01-22
|
21-01-21
|
22-01-21
|
23-01-20
|
24-01-19
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
42,239
|
39,323
|
40,737
|
51,812
|
71,862
|
70,279
|
75,011
|
73,065
|
EBITDA
1 |
8,358
|
8,879
|
8,997
|
10,802
|
17,577
|
19,109
|
20,401
|
-
|
EBIT
1 |
3,409
|
4,469
|
3,972
|
5,110
|
132,744
|
63,745
|
54,274
|
52,430
|
Operating Margin
|
8.07%
|
11.36%
|
9.75%
|
9.86%
|
184.72%
|
90.7%
|
72.35%
|
71.76%
|
Earnings before Tax (EBT)
|
102,650
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
101,226
|
52,790
|
228,065
|
-74,681
|
127,045
|
57,598
|
48,269
|
46,453
|
Net margin
|
239.65%
|
134.25%
|
559.85%
|
-144.14%
|
176.79%
|
81.96%
|
64.35%
|
63.58%
|
EPS
|
33.05
|
17.23
|
74.41
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
12,450
|
8,184
|
10,457
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
29.48%
|
20.81%
|
25.67%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
148.96%
|
92.17%
|
116.23%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
12.3%
|
15.5%
|
4.59%
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
3.500
|
3.500
|
4.000
|
4.400
|
4.800
|
5.140
|
5.550
|
5.940
|
Announcement Date
|
20-01-22
|
21-01-21
|
22-01-21
|
23-01-20
|
24-01-19
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
---|
Net sales
1 |
14,168
|
16,998
|
17,789
|
-
|
19,022
|
18,001
|
18,947
|
EBITDA
1 |
2,872
|
4,012
|
4,407
|
-
|
4,483
|
4,486
|
4,734
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-11,090
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-3.620
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
23-01-20
|
23-04-21
|
23-07-17
|
23-10-19
|
24-01-19
|
24-04-18
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
51,682
|
19,812
|
14,491
|
10,263
|
13,938
|
7,700
|
7,700
|
7,700
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
6.184
x
|
2.231
x
|
1.611
x
|
0.9501
x
|
0.793
x
|
0.403
x
|
0.3774
x
|
-
|
Free Cash Flow
|
12,450
|
8,184
|
10,457
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
27.1%
|
12%
|
39.9%
|
1.26%
|
19.2%
|
8.04%
|
6.73%
|
6.48%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
-
|
-
|
223.0
|
197.0
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
2,090
|
2,786
|
3,799
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
4.95%
|
7.08%
|
9.33%
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-01-22
|
21-01-21
|
22-01-21
|
23-01-20
|
24-01-19
|
-
|
-
|
-
|
Last Close Price
285.7
SEK Average target price
267.6
SEK Spread / Average Target -6.34% Consensus |
1st Jan change
|
Capi.
|
---|
| +80.18% | 20.62B | | +16.05% | 17.89B | | +12.80% | 14.95B | | +5.34% | 13.43B | | +2.64% | 11.53B | | +6.43% | 10.86B | | +31.13% | 10.07B | | -1.01% | 9.89B | | +58.37% | 8.08B |
Other Holding Companies
|