Market Closed -
Nasdaq Stockholm
11:29:46 2024-04-26 EDT
|
5-day change
|
1st Jan Change
|
148.8
SEK
|
+5.38%
|
|
+2.83%
|
-18.47%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,851
|
3,225
|
14,301
|
8,367
|
9,312
|
7,593
|
-
|
-
|
Enterprise Value (EV)
1 |
2,782
|
3,138
|
13,984
|
8,367
|
9,312
|
6,730
|
6,459
|
6,019
|
P/E ratio
|
195
x
|
208
x
|
139
x
|
44.6
x
|
39.8
x
|
35.7
x
|
25
x
|
17.3
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.22%
|
Capitalization / Revenue
|
28.1
x
|
30.8
x
|
39
x
|
10.4
x
|
10.5
x
|
7.6
x
|
6.34
x
|
5.24
x
|
EV / Revenue
|
27.4
x
|
29.9
x
|
38.1
x
|
10.4
x
|
10.5
x
|
6.73
x
|
5.39
x
|
4.15
x
|
EV / EBITDA
|
91.6
x
|
84.8
x
|
118
x
|
39.1
x
|
38
x
|
21.6
x
|
14.6
x
|
9.96
x
|
EV / FCF
|
50.7
x
|
216
x
|
566
x
|
-
|
-
|
30.8
x
|
21.5
x
|
13
x
|
FCF Yield
|
1.97%
|
0.46%
|
0.18%
|
-
|
-
|
3.25%
|
4.65%
|
7.7%
|
Price to Book
|
7.1
x
|
7.55
x
|
3.99
x
|
-
|
-
|
1.65
x
|
1.54
x
|
1.42
x
|
Nbr of stocks (in thousands)
|
33,622
|
34,495
|
50,801
|
50,801
|
51,026
|
51,026
|
-
|
-
|
Reference price
2 |
84.80
|
93.50
|
281.5
|
164.7
|
182.5
|
148.8
|
148.8
|
148.8
|
Announcement Date
|
20-02-07
|
21-02-11
|
22-02-16
|
23-02-22
|
24-02-21
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
101.5
|
104.8
|
366.8
|
802.5
|
882.9
|
999.4
|
1,197
|
1,449
|
EBITDA
1 |
30.36
|
37
|
118.5
|
214.1
|
244.8
|
312.3
|
442.7
|
604.3
|
EBIT
1 |
15.18
|
19.97
|
85
|
162.5
|
189.2
|
255.8
|
377.9
|
542
|
Operating Margin
|
14.95%
|
19.06%
|
23.17%
|
20.25%
|
21.43%
|
25.59%
|
31.56%
|
37.4%
|
Earnings before Tax (EBT)
1 |
15.25
|
19.66
|
65.8
|
208.2
|
268.3
|
265.6
|
382.7
|
553.6
|
Net income
1 |
12.6
|
15.61
|
86.25
|
188
|
234
|
212.1
|
303.8
|
436.8
|
Net margin
|
12.41%
|
14.89%
|
23.52%
|
23.42%
|
26.5%
|
21.22%
|
25.37%
|
30.14%
|
EPS
2 |
0.4340
|
0.4500
|
2.020
|
3.690
|
4.590
|
4.166
|
5.961
|
8.580
|
Free Cash Flow
1 |
54.88
|
14.53
|
24.71
|
-
|
-
|
218.7
|
300.6
|
463.3
|
FCF margin
|
54.06%
|
13.87%
|
6.74%
|
-
|
-
|
21.88%
|
25.1%
|
31.97%
|
FCF Conversion (EBITDA)
|
180.73%
|
39.27%
|
20.85%
|
-
|
-
|
70.02%
|
67.9%
|
76.67%
|
FCF Conversion (Net income)
|
435.62%
|
93.11%
|
28.65%
|
-
|
-
|
103.1%
|
98.93%
|
106.07%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.3333
|
Announcement Date
|
20-02-07
|
21-02-11
|
22-02-16
|
23-02-22
|
24-02-21
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
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
|
---|
Net sales
1 |
95.32
|
197.7
|
159.1
|
188.2
|
205.1
|
250.1
|
229.1
|
216.2
|
210.2
|
227.3
|
228
|
244.2
|
248.8
|
282.2
|
265
|
EBITDA
1 |
36.5
|
60.41
|
32.4
|
51.1
|
55.8
|
74.9
|
66.8
|
61.3
|
64.9
|
51.8
|
65.21
|
72.1
|
75.68
|
99.59
|
91
|
EBIT
1 |
29.4
|
45.13
|
25.5
|
38.59
|
42.71
|
61.22
|
53.27
|
47.54
|
50.69
|
37.7
|
51.31
|
58.3
|
61.87
|
86.47
|
77
|
Operating Margin
|
30.84%
|
22.83%
|
16.02%
|
20.5%
|
20.83%
|
24.48%
|
23.25%
|
21.98%
|
24.11%
|
16.59%
|
22.5%
|
23.87%
|
24.87%
|
30.63%
|
29.06%
|
Earnings before Tax (EBT)
1 |
2.872
|
60.43
|
17.9
|
29.6
|
33.68
|
127
|
55.03
|
42.36
|
52.43
|
118.4
|
55.66
|
63.15
|
65.67
|
85.18
|
77
|
Net income
1 |
14.37
|
66.89
|
16.48
|
26.47
|
28.5
|
116.5
|
49.82
|
38.79
|
47.4
|
98
|
41.92
|
47.6
|
50.68
|
70.11
|
61
|
Net margin
|
15.07%
|
33.84%
|
10.36%
|
14.06%
|
13.9%
|
46.59%
|
21.75%
|
17.94%
|
22.55%
|
43.12%
|
18.39%
|
19.49%
|
20.37%
|
24.84%
|
23.02%
|
EPS
2 |
0.3200
|
1.310
|
0.3200
|
0.5200
|
0.5600
|
2.290
|
0.9800
|
0.7600
|
0.9300
|
1.920
|
0.8218
|
0.9346
|
0.9923
|
1.366
|
1.200
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-11-10
|
22-02-16
|
22-05-11
|
22-08-25
|
22-11-10
|
23-02-22
|
23-05-16
|
23-08-24
|
23-11-09
|
24-02-21
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
69.2
|
87.2
|
317
|
-
|
-
|
863
|
1,134
|
1,574
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
54.9
|
14.5
|
24.7
|
-
|
-
|
219
|
301
|
463
|
ROE (net income / shareholders' equity)
|
5.24%
|
3.77%
|
4.3%
|
-
|
-
|
4.62%
|
6.2%
|
8.55%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
4.1%
|
5.8%
|
7.1%
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
5,173
|
5,238
|
6,152
|
Book Value Per Share
2 |
11.90
|
12.40
|
70.60
|
-
|
-
|
90.00
|
96.80
|
105.0
|
Cash Flow per Share
2 |
-
|
0.6800
|
0.9200
|
-
|
-
|
3.910
|
6.150
|
7.680
|
Capex
1 |
202
|
8.69
|
14.4
|
-
|
-
|
51.9
|
61.1
|
52.2
|
Capex / Sales
|
198.7%
|
8.3%
|
3.92%
|
-
|
-
|
5.19%
|
5.1%
|
3.6%
|
Announcement Date
|
20-02-07
|
21-02-11
|
22-02-16
|
23-02-22
|
24-02-21
|
-
|
-
|
-
|
Last Close Price
148.8
SEK Average target price
221.5
SEK Spread / Average Target +48.86% Consensus |