Market Closed -
London S.E.
16:25:00 05/07/2024 BST
|
5-day change
|
1st Jan Change
|
156.3
SEK
|
-1.09%
|
|
+0.07%
|
+12.64%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
190,419
|
182,645
|
272,736
|
255,302
|
289,349
|
322,486
|
-
|
-
|
Enterprise Value (EV)
1 |
190,419
|
182,645
|
272,736
|
255,302
|
289,349
|
322,486
|
322,486
|
322,486
|
P/E ratio
|
9.49
x
|
11.7
x
|
10.8
x
|
9.57
x
|
7.69
x
|
9.5
x
|
9.87
x
|
9.68
x
|
Yield
|
7.1%
|
4.85%
|
8.03%
|
5.63%
|
7.56%
|
7.08%
|
6.06%
|
6%
|
Capitalization / Revenue
|
3.8
x
|
3.67
x
|
4.99
x
|
3.95
x
|
3.61
x
|
4.11
x
|
4.24
x
|
4.2
x
|
EV / Revenue
|
3.8
x
|
3.67
x
|
4.99
x
|
3.95
x
|
3.61
x
|
4.11
x
|
4.24
x
|
4.2
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.22
x
|
1.06
x
|
1.4
x
|
1.24
x
|
1.3
x
|
1.43
x
|
1.39
x
|
1.33
x
|
Nbr of stocks (in thousands)
|
2,160,950
|
2,160,566
|
2,166,128
|
2,127,548
|
2,084,650
|
2,059,390
|
-
|
-
|
Reference price
2 |
88.08
|
84.50
|
125.8
|
120.0
|
138.8
|
156.6
|
156.6
|
156.6
|
Announcement Date
|
29/01/20
|
27/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
50,134
|
49,717
|
54,614
|
64,589
|
80,193
|
78,468
|
76,144
|
76,786
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
27,189
|
26,970
|
31,368
|
39,544
|
52,744
|
48,647
|
45,055
|
44,883
|
Operating Margin
|
54.23%
|
54.25%
|
57.44%
|
61.22%
|
65.77%
|
62%
|
59.17%
|
58.45%
|
Earnings before Tax (EBT)
1 |
24,894
|
19,846
|
30,864
|
33,850
|
47,963
|
42,788
|
40,262
|
40,101
|
Net income
1 |
20,177
|
15,746
|
25,423
|
26,989
|
38,116
|
33,802
|
31,977
|
31,801
|
Net margin
|
40.25%
|
31.67%
|
46.55%
|
41.79%
|
47.53%
|
43.08%
|
42%
|
41.42%
|
EPS
2 |
9.280
|
7.230
|
11.67
|
12.53
|
18.06
|
16.47
|
15.87
|
16.18
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
6.250
|
4.100
|
10.10
|
6.750
|
10.50
|
11.08
|
9.489
|
9.388
|
Announcement Date
|
29/01/20
|
27/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
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 |
13,870
|
14,768
|
14,441
|
16,551
|
18,829
|
19,060
|
20,019
|
20,979
|
20,136
|
20,682
|
19,749
|
19,271
|
19,331
|
19,421
|
19,557
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
7,773
|
8,974
|
8,240
|
10,258
|
12,073
|
12,594
|
13,070
|
14,073
|
13,006
|
13,522
|
12,444
|
11,864
|
11,528
|
11,484
|
11,354
|
Operating Margin
|
56.04%
|
60.77%
|
57.06%
|
61.98%
|
64.12%
|
66.08%
|
65.29%
|
67.08%
|
64.59%
|
65.38%
|
63.01%
|
61.57%
|
59.64%
|
59.13%
|
58.06%
|
Earnings before Tax (EBT)
1 |
7,476
|
7,857
|
7,285
|
9,118
|
9,590
|
11,620
|
12,093
|
12,983
|
11,267
|
12,316
|
10,874
|
10,194
|
9,715
|
10,312
|
10,180
|
Net income
1 |
6,198
|
6,403
|
5,842
|
7,311
|
7,434
|
9,393
|
9,768
|
10,581
|
8,373
|
9,503
|
8,742
|
8,216
|
7,907
|
7,906
|
7,974
|
Net margin
|
44.69%
|
43.36%
|
40.45%
|
44.17%
|
39.48%
|
49.28%
|
48.79%
|
50.44%
|
41.58%
|
45.95%
|
44.27%
|
42.63%
|
40.91%
|
40.71%
|
40.77%
|
EPS
2 |
2.850
|
2.960
|
2.710
|
3.400
|
3.480
|
4.420
|
4.620
|
5.030
|
4.000
|
4.560
|
4.247
|
3.928
|
3.881
|
3.920
|
3.982
|
Dividend per Share
2 |
10.10
|
-
|
-
|
-
|
6.750
|
-
|
-
|
-
|
10.50
|
-
|
-
|
-
|
13.00
|
-
|
-
|
Announcement Date
|
27/01/22
|
27/04/22
|
14/07/22
|
26/10/22
|
26/01/23
|
26/04/23
|
18/07/23
|
25/10/23
|
25/01/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
13.8%
|
10.3%
|
13.9%
|
13.8%
|
17.9%
|
15.4%
|
14.3%
|
14%
|
ROA (Net income/ Total Assets)
|
0.7%
|
0.5%
|
0.7%
|
0.7%
|
0.9%
|
0.89%
|
0.79%
|
0.74%
|
Assets
1 |
2,882,429
|
3,149,200
|
3,631,857
|
3,855,571
|
4,235,111
|
3,791,552
|
4,073,495
|
4,280,068
|
Book Value Per Share
2 |
72.00
|
79.50
|
89.60
|
96.80
|
107.0
|
110.0
|
113.0
|
118.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
29/01/20
|
27/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Last Close Price
156.6
SEK Average target price
152.3
SEK Spread / Average Target -2.71% Consensus |
1st Jan change
|
Capi.
|
---|
| +20.39% | 588B | | +20.02% | 316B | | +23.04% | 268B | | +21.13% | 208B | | +15.27% | 175B | | +27.52% | 175B | | +6.00% | 158B | | -3.58% | 150B | | +10.60% | 154B |
Other Banks
|