Market Closed -
Nasdaq Stockholm
11:29:50 2024-05-10 EDT
|
5-day change
|
1st Jan Change
|
15
SEK
|
+0.54%
|
|
-1.06%
|
+2.04%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,139
|
1,633
|
713.1
|
727.7
|
-
|
-
|
Enterprise Value (EV)
1 |
2,457
|
2,355
|
1,323
|
1,356
|
1,231
|
1,100
|
P/E ratio
|
32.4
x
|
13.1
x
|
16.2
x
|
7.1
x
|
5.06
x
|
4.28
x
|
Yield
|
-
|
-
|
-
|
3.04%
|
4.4%
|
5.69%
|
Capitalization / Revenue
|
0.88
x
|
0.52
x
|
0.21
x
|
0.2
x
|
0.18
x
|
0.17
x
|
EV / Revenue
|
1.02
x
|
0.75
x
|
0.38
x
|
0.37
x
|
0.31
x
|
0.26
x
|
EV / EBITDA
|
11.2
x
|
8.99
x
|
5.61
x
|
4.85
x
|
3.85
x
|
3.16
x
|
EV / FCF
|
-36.7
x
|
-7.6
x
|
8.32
x
|
-159
x
|
8.26
x
|
5.98
x
|
FCF Yield
|
-2.73%
|
-13.2%
|
12%
|
-0.63%
|
12.1%
|
16.7%
|
Price to Book
|
2.38
x
|
1.48
x
|
0.63
x
|
0.59
x
|
0.53
x
|
0.48
x
|
Nbr of stocks (in thousands)
|
46,704
|
48,022
|
48,512
|
48,512
|
-
|
-
|
Reference price
2 |
45.80
|
34.00
|
14.70
|
15.00
|
15.00
|
15.00
|
Announcement Date
|
22-02-16
|
23-02-16
|
24-02-16
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,845
|
2,418
|
3,141
|
3,459
|
3,680
|
3,952
|
4,173
|
EBITDA
1 |
-
|
220
|
262
|
236
|
279.6
|
319.7
|
347.5
|
EBIT
1 |
-
|
176
|
197
|
164
|
203.6
|
242.7
|
268
|
Operating Margin
|
-
|
7.28%
|
6.27%
|
4.74%
|
5.53%
|
6.14%
|
6.42%
|
Earnings before Tax (EBT)
1 |
-
|
100
|
161
|
64
|
134
|
187.5
|
221.5
|
Net income
1 |
48.3
|
66
|
123
|
44
|
102.5
|
143.8
|
170
|
Net margin
|
2.62%
|
2.73%
|
3.92%
|
1.27%
|
2.78%
|
3.64%
|
4.07%
|
EPS
2 |
-
|
1.413
|
2.590
|
0.9100
|
2.113
|
2.966
|
3.504
|
Free Cash Flow
1 |
-
|
-67
|
-310
|
159
|
-8.5
|
149
|
184
|
FCF margin
|
-
|
-2.77%
|
-9.87%
|
4.6%
|
-0.23%
|
3.77%
|
4.41%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
67.37%
|
-
|
46.61%
|
52.95%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
361.36%
|
-
|
103.59%
|
108.23%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
0.4557
|
0.6595
|
0.8528
|
Announcement Date
|
21-10-06
|
22-02-16
|
23-02-16
|
24-02-16
|
-
|
-
|
-
|
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
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
717
|
626
|
751
|
779
|
984
|
684
|
861
|
890
|
1,025
|
714
|
918.5
|
965
|
1,083
|
787
|
1,005
|
EBITDA
1 |
84
|
42
|
63
|
65
|
92
|
28
|
59
|
68
|
81
|
31
|
67.5
|
84
|
97
|
36
|
69
|
EBIT
1 |
65
|
28
|
47
|
48
|
74
|
11
|
41
|
50
|
63
|
14
|
42
|
74
|
81
|
19
|
51
|
Operating Margin
|
9.07%
|
4.47%
|
6.26%
|
6.16%
|
7.52%
|
1.61%
|
4.76%
|
5.62%
|
6.15%
|
1.96%
|
4.57%
|
7.67%
|
7.48%
|
2.41%
|
5.07%
|
Earnings before Tax (EBT)
1 |
23
|
22
|
39
|
39
|
61
|
-10
|
11
|
19
|
43
|
-9
|
26
|
55
|
62
|
2
|
35
|
Net income
1 |
9
|
15
|
29
|
31
|
48
|
-9
|
3
|
13
|
36
|
-8
|
26
|
38
|
47
|
2
|
27
|
Net margin
|
1.26%
|
2.4%
|
3.86%
|
3.98%
|
4.88%
|
-1.32%
|
0.35%
|
1.46%
|
3.51%
|
-1.12%
|
2.83%
|
3.94%
|
4.34%
|
0.25%
|
2.69%
|
EPS
2 |
0.1927
|
0.3300
|
0.6000
|
0.6500
|
1.000
|
-0.1800
|
0.0700
|
0.2700
|
0.7500
|
-0.1700
|
0.5400
|
0.7800
|
0.9800
|
0.0300
|
0.5600
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
22-02-16
|
22-05-04
|
22-08-25
|
22-11-09
|
23-02-16
|
23-05-04
|
23-07-14
|
23-11-08
|
24-02-16
|
24-04-26
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
318
|
722
|
610
|
628
|
504
|
372
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
1.445
x
|
2.756
x
|
2.585
x
|
2.246
x
|
1.575
x
|
1.071
x
|
Free Cash Flow
1 |
-
|
-67
|
-310
|
159
|
-8.5
|
149
|
184
|
ROE (net income / shareholders' equity)
|
-
|
13.1%
|
12.2%
|
3.93%
|
8.62%
|
11.1%
|
11.9%
|
ROA (Net income/ Total Assets)
|
-
|
5.43%
|
4.68%
|
1.4%
|
3.27%
|
4.48%
|
5.08%
|
Assets
1 |
-
|
1,215
|
2,626
|
3,133
|
3,131
|
3,211
|
3,347
|
Book Value Per Share
2 |
-
|
19.20
|
22.90
|
23.40
|
25.60
|
28.10
|
31.00
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
28
|
20
|
19
|
22.2
|
19.4
|
20.4
|
Capex / Sales
|
-
|
1.16%
|
0.64%
|
0.55%
|
0.6%
|
0.49%
|
0.49%
|
Announcement Date
|
21-10-06
|
22-02-16
|
23-02-16
|
24-02-16
|
-
|
-
|
-
|
Average target price
25
SEK Spread / Average Target +66.67% Consensus |
1st Jan change
|
Capi.
|
---|
| +2.04% | 67.15M | | +1.67% | 71.03B | | -7.25% | 53.83B | | +25.80% | 39.74B | | +13.93% | 31.57B | | +4.72% | 27.28B | | +17.96% | 21.32B | | +17.92% | 19.99B | | +76.52% | 17.87B | | +32.47% | 17.66B |
Other Construction & Engineering
|