Market Closed -
Nasdaq Stockholm
16:29:59 06/05/2024 BST
|
5-day change
|
1st Jan Change
|
52.3
SEK
|
-0.95%
|
|
+0.97%
|
+43.29%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
14,213
|
9,112
|
7,867
|
11,273
|
-
|
-
|
Enterprise Value (EV)
1 |
16,428
|
11,549
|
10,772
|
13,725
|
13,109
|
12,058
|
P/E ratio
|
-24
x
|
72.3
x
|
93.6
x
|
74.6
x
|
41.2
x
|
20.3
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
9.15
x
|
4.12
x
|
3.08
x
|
3.9
x
|
3.68
x
|
3.27
x
|
EV / Revenue
|
10.6
x
|
5.22
x
|
4.21
x
|
4.75
x
|
4.28
x
|
3.5
x
|
EV / EBITDA
|
28.1
x
|
15.2
x
|
12.7
x
|
13.9
x
|
12.1
x
|
9.42
x
|
EV / FCF
|
496
x
|
36.5
x
|
26.2
x
|
17
x
|
17.8
x
|
12.4
x
|
FCF Yield
|
0.2%
|
2.74%
|
3.82%
|
5.87%
|
5.63%
|
8.04%
|
Price to Book
|
1.79
x
|
1.11
x
|
0.96
x
|
1.34
x
|
1.31
x
|
-
|
Nbr of stocks (in thousands)
|
218,667
|
217,165
|
215,537
|
215,537
|
-
|
-
|
Reference price
2 |
65.00
|
41.96
|
36.50
|
52.30
|
52.30
|
52.30
|
Announcement Date
|
17/02/22
|
08/02/23
|
07/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
1,553
|
2,214
|
2,556
|
2,887
|
3,061
|
3,443
|
EBITDA
1 |
-
|
585.4
|
761.2
|
850
|
985
|
1,081
|
1,280
|
EBIT
1 |
-
|
171
|
226.6
|
268
|
450.7
|
560.8
|
832
|
Operating Margin
|
-
|
11.01%
|
10.24%
|
10.49%
|
15.61%
|
18.32%
|
24.16%
|
Earnings before Tax (EBT)
1 |
-
|
-297.3
|
179.8
|
116
|
202.5
|
336.1
|
752
|
Net income
1 |
169.4
|
-306.7
|
127.5
|
84
|
152.4
|
276
|
564
|
Net margin
|
-
|
-19.75%
|
5.76%
|
3.29%
|
5.28%
|
9.01%
|
16.38%
|
EPS
2 |
499.4
|
-2.710
|
0.5800
|
0.3900
|
0.7010
|
1.268
|
2.580
|
Free Cash Flow
1 |
-
|
33.1
|
316.7
|
411
|
806
|
738.5
|
970
|
FCF margin
|
-
|
2.13%
|
14.31%
|
16.08%
|
27.91%
|
24.12%
|
28.17%
|
FCF Conversion (EBITDA)
|
-
|
5.65%
|
41.61%
|
48.35%
|
81.83%
|
68.29%
|
75.78%
|
FCF Conversion (Net income)
|
-
|
-
|
248.39%
|
489.29%
|
528.7%
|
267.61%
|
171.99%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
06/10/21
|
17/02/22
|
08/02/23
|
07/02/24
|
-
|
-
|
-
|
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 |
512.6
|
523.7
|
553
|
547.8
|
589.1
|
600
|
639
|
645
|
672
|
684
|
727.6
|
719.2
|
750.5
|
759.4
|
781.6
|
EBITDA
1 |
170.3
|
173.5
|
182.6
|
200.5
|
204.6
|
193
|
198
|
241
|
219
|
213
|
238.8
|
258.8
|
271.9
|
247
|
266.4
|
EBIT
1 |
48.7
|
41
|
51.6
|
65.9
|
68.1
|
51
|
48
|
89
|
79
|
82
|
101
|
133
|
143
|
126
|
-
|
Operating Margin
|
9.5%
|
7.83%
|
9.33%
|
12.03%
|
11.56%
|
8.5%
|
7.51%
|
13.8%
|
11.76%
|
11.99%
|
13.88%
|
18.49%
|
19.05%
|
16.59%
|
-
|
Earnings before Tax (EBT)
1 |
-13.2
|
-7
|
48.4
|
79.2
|
59.2
|
-5
|
48
|
29
|
44
|
28
|
43.8
|
71.6
|
83.9
|
67.8
|
60.4
|
Net income
1 |
-29.2
|
10.7
|
46.1
|
22.7
|
47.9
|
-16
|
29
|
14
|
57
|
20
|
33.1
|
53.7
|
63.2
|
50.85
|
45.3
|
Net margin
|
-5.7%
|
2.04%
|
8.34%
|
4.14%
|
8.13%
|
-2.67%
|
4.54%
|
2.17%
|
8.48%
|
2.92%
|
4.55%
|
7.47%
|
8.42%
|
6.7%
|
5.8%
|
EPS
2 |
-0.1400
|
0.0500
|
0.2100
|
0.1100
|
0.2200
|
-0.0800
|
0.1300
|
0.0700
|
0.2600
|
0.0900
|
0.1550
|
0.2450
|
0.2900
|
0.2350
|
0.2100
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
17/02/22
|
06/05/22
|
21/07/22
|
10/11/22
|
08/02/23
|
03/05/23
|
20/07/23
|
08/11/23
|
07/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
2,215
|
2,437
|
2,905
|
2,453
|
1,836
|
785
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
3.783
x
|
3.202
x
|
3.418
x
|
2.49
x
|
1.698
x
|
0.6133
x
|
Free Cash Flow
1 |
-
|
33.1
|
317
|
411
|
806
|
739
|
970
|
ROE (net income / shareholders' equity)
|
-
|
-5.71%
|
1.57%
|
1.02%
|
2.5%
|
3.19%
|
6.2%
|
ROA (Net income/ Total Assets)
|
-
|
-3.33%
|
1%
|
0.63%
|
1.5%
|
2.7%
|
3.9%
|
Assets
1 |
-
|
9,224
|
12,754
|
13,305
|
10,163
|
10,221
|
14,462
|
Book Value Per Share
2 |
-
|
36.30
|
37.80
|
38.10
|
39.10
|
40.10
|
-
|
Cash Flow per Share
2 |
-
|
1.120
|
2.230
|
2.870
|
3.200
|
3.800
|
-
|
Capex
1 |
-
|
94
|
170
|
207
|
151
|
163
|
172
|
Capex / Sales
|
-
|
6.05%
|
7.66%
|
8.1%
|
5.22%
|
5.31%
|
5%
|
Announcement Date
|
06/10/21
|
17/02/22
|
08/02/23
|
07/02/24
|
-
|
-
|
-
|
Last Close Price
52.3
SEK Average target price
46.2
SEK Spread / Average Target -11.66% Consensus |
1st Jan change
|
Capi.
|
---|
| +43.29% | 1.05B | | +9.97% | 3,022B | | +5.95% | 81.91B | | +4.71% | 76.64B | | -16.04% | 52.31B | | +46.83% | 51.96B | | -23.58% | 47.77B | | +26.96% | 43.3B | | +63.28% | 38.29B | | -12.27% | 25.1B |
Other Software
|