Market Closed -
Nasdaq Stockholm
16:29:49 02/05/2024 BST
|
5-day change
|
1st Jan Change
|
537.8
SEK
|
-1.18%
|
|
+1.70%
|
+20.77%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
51,425
|
57,669
|
76,061
|
56,623
|
81,660
|
90,889
|
-
|
-
|
Enterprise Value (EV)
1 |
56,374
|
57,781
|
75,963
|
59,402
|
83,651
|
91,859
|
89,651
|
87,132
|
P/E ratio
|
36
x
|
11.5
x
|
17
x
|
23.3
x
|
22
x
|
23.1
x
|
21.1
x
|
19.6
x
|
Yield
|
3.42%
|
3.16%
|
2.34%
|
2.77%
|
2.29%
|
1.98%
|
2.14%
|
2.21%
|
Capitalization / Revenue
|
1.84
x
|
2.21
x
|
2.63
x
|
1.92
x
|
2.53
x
|
2.71
x
|
2.57
x
|
2.43
x
|
EV / Revenue
|
2.01
x
|
2.21
x
|
2.62
x
|
2.02
x
|
2.6
x
|
2.74
x
|
2.54
x
|
2.33
x
|
EV / EBITDA
|
19.4
x
|
23
x
|
11.5
x
|
14.3
x
|
14.8
x
|
14.7
x
|
13
x
|
11.8
x
|
EV / FCF
|
37.7
x
|
57.8
x
|
30.3
x
|
113
x
|
23.8
x
|
24.9
x
|
22.8
x
|
20.5
x
|
FCF Yield
|
2.65%
|
1.73%
|
3.3%
|
0.88%
|
4.21%
|
4.02%
|
4.38%
|
4.89%
|
Price to Book
|
3.8
x
|
3.63
x
|
4.8
x
|
4.43
x
|
6.09
x
|
6.16
x
|
5.35
x
|
4.66
x
|
Nbr of stocks (in thousands)
|
2,132,868
|
2,058,789
|
1,992,148
|
1,866,376
|
1,842,990
|
1,849,068
|
-
|
-
|
Reference price
2 |
24.11
|
28.01
|
38.18
|
30.34
|
44.31
|
48.97
|
48.97
|
48.97
|
Announcement Date
|
05/02/20
|
04/02/21
|
03/02/22
|
02/02/23
|
01/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
27,978
|
26,134
|
28,945
|
29,446
|
32,235
|
33,498
|
35,334
|
37,343
|
EBITDA
1 |
2,899
|
2,508
|
6,611
|
4,151
|
5,651
|
6,254
|
6,878
|
7,379
|
EBIT
1 |
1,938
|
1,593
|
5,718
|
3,337
|
4,871
|
5,414
|
5,900
|
6,297
|
Operating Margin
|
6.93%
|
6.1%
|
19.75%
|
11.33%
|
15.11%
|
16.16%
|
16.7%
|
16.86%
|
Earnings before Tax (EBT)
1 |
1,862
|
841
|
5,787
|
3,394
|
4,778
|
5,338
|
5,816
|
6,220
|
Net income
1 |
1,439
|
5,146
|
4,546
|
2,475
|
3,745
|
3,943
|
4,309
|
4,630
|
Net margin
|
5.14%
|
19.69%
|
15.71%
|
8.41%
|
11.62%
|
11.77%
|
12.2%
|
12.4%
|
EPS
2 |
0.6700
|
2.440
|
2.250
|
1.300
|
2.010
|
2.122
|
2.320
|
2.498
|
Free Cash Flow
1 |
1,495
|
999
|
2,510
|
525
|
3,520
|
3,695
|
3,925
|
4,259
|
FCF margin
|
5.34%
|
3.82%
|
8.67%
|
1.78%
|
10.92%
|
11.03%
|
11.11%
|
11.4%
|
FCF Conversion (EBITDA)
|
51.57%
|
39.83%
|
37.97%
|
12.65%
|
62.29%
|
59.09%
|
57.07%
|
57.71%
|
FCF Conversion (Net income)
|
103.89%
|
19.41%
|
55.21%
|
21.21%
|
93.99%
|
93.71%
|
91.09%
|
91.97%
|
Dividend per Share
2 |
0.8246
|
0.8857
|
0.8934
|
0.8400
|
1.013
|
0.9702
|
1.048
|
1.082
|
Announcement Date
|
05/02/20
|
04/02/21
|
03/02/22
|
02/02/23
|
01/02/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
7,567
|
6,965
|
7,251
|
7,406
|
7,824
|
7,859
|
8,163
|
7,968
|
8,245
|
7,870
|
8,453
|
8,443
|
8,775
|
8,512
|
8,976
|
EBITDA
1 |
3,191
|
1,067
|
794
|
906
|
1,384
|
1,389
|
1,494
|
1,453
|
1,315
|
1,418
|
1,545
|
1,563
|
1,570
|
1,752
|
1,752
|
EBIT
1 |
2,975
|
857
|
587
|
708
|
1,185
|
1,198
|
1,298
|
1,259
|
1,116
|
1,217
|
1,416
|
1,448
|
1,426
|
1,557
|
1,557
|
Operating Margin
|
39.32%
|
12.3%
|
8.1%
|
9.56%
|
15.15%
|
15.24%
|
15.9%
|
15.8%
|
13.54%
|
15.46%
|
16.75%
|
17.15%
|
16.25%
|
18.29%
|
17.35%
|
Earnings before Tax (EBT)
1 |
2,985
|
884
|
599
|
714
|
1,197
|
1,184
|
1,281
|
1,231
|
1,082
|
1,253
|
1,364
|
1,393
|
1,411
|
1,524
|
1,587
|
Net income
1 |
2,640
|
604
|
379
|
360
|
1,132
|
1,036
|
906
|
882
|
921
|
905
|
1,029
|
1,057
|
1,053
|
1,123
|
1,171
|
Net margin
|
34.89%
|
8.67%
|
5.23%
|
4.86%
|
14.47%
|
13.18%
|
11.1%
|
11.07%
|
11.17%
|
11.5%
|
12.18%
|
12.52%
|
12%
|
13.19%
|
13.04%
|
EPS
2 |
1.330
|
0.3100
|
0.2000
|
0.1900
|
0.6000
|
0.5500
|
0.4800
|
0.4700
|
0.5000
|
0.4900
|
0.5600
|
0.5785
|
0.6005
|
-
|
-
|
Dividend per Share
2 |
0.8934
|
-
|
-
|
-
|
0.8400
|
-
|
-
|
-
|
0.9784
|
-
|
-
|
-
|
1.137
|
-
|
-
|
Announcement Date
|
03/02/22
|
21/04/22
|
21/07/22
|
20/10/22
|
02/02/23
|
25/04/23
|
20/07/23
|
18/10/23
|
01/02/24
|
18/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
4,949
|
112
|
-
|
2,779
|
1,991
|
969
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
98
|
-
|
-
|
-
|
1,238
|
3,757
|
Leverage (Debt/EBITDA)
|
1.707
x
|
0.0447
x
|
-
|
0.6695
x
|
0.3523
x
|
0.155
x
|
-
|
-
|
Free Cash Flow
1 |
1,495
|
999
|
2,510
|
525
|
3,520
|
3,695
|
3,925
|
4,259
|
ROE (net income / shareholders' equity)
|
19.3%
|
14.2%
|
29.1%
|
23.3%
|
28.6%
|
28.7%
|
28%
|
26.1%
|
ROA (Net income/ Total Assets)
|
3.18%
|
11.8%
|
11.2%
|
6.23%
|
9.35%
|
9.5%
|
10.2%
|
10.3%
|
Assets
1 |
45,274
|
43,598
|
40,674
|
39,702
|
40,044
|
41,503
|
42,324
|
44,938
|
Book Value Per Share
2 |
6.340
|
7.720
|
7.960
|
6.850
|
7.280
|
7.960
|
9.160
|
10.50
|
Cash Flow per Share
2 |
1.090
|
0.8000
|
1.650
|
0.6700
|
2.300
|
2.670
|
2.740
|
2.990
|
Capex
1 |
762
|
694
|
820
|
762
|
770
|
873
|
905
|
943
|
Capex / Sales
|
2.72%
|
2.66%
|
2.83%
|
2.59%
|
2.39%
|
2.61%
|
2.56%
|
2.53%
|
Announcement Date
|
05/02/20
|
04/02/21
|
03/02/22
|
02/02/23
|
01/02/24
|
-
|
-
|
-
|
Last Close Price
48.97
USD Average target price
45.86
USD Spread / Average Target -6.35% Consensus |
1st Jan change
|
Capi.
|
---|
| +45.89% | 24.92B | | +42.91% | 16.61B | | +20.83% | 10.14B | | -7.36% | 8.13B | | +5.66% | 7.78B | | +28.70% | 7.68B | | +159.02% | 6.79B | | +43.41% | 5.01B | | +146.41% | 4.67B |
Other Heavy Electrical Equipment
|