Market Closed -
Nasdaq Stockholm
16:29:46 03/05/2024 BST
|
5-day change
|
1st Jan Change
|
72.5
SEK
|
-2.03%
|
|
-4.48%
|
+15.63%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
18,779
|
18,566
|
23,236
|
14,086
|
12,387
|
14,323
|
-
|
-
|
Enterprise Value (EV)
1 |
32,928
|
33,026
|
38,306
|
30,627
|
12,387
|
30,673
|
30,559
|
30,470
|
P/E ratio
|
5.77
x
|
11.3
x
|
6.77
x
|
7,130
x
|
-7.17
x
|
19.5
x
|
13.4
x
|
10.3
x
|
Yield
|
1.92%
|
2.06%
|
1.81%
|
1.42%
|
-
|
1.52%
|
1.79%
|
1.38%
|
Capitalization / Revenue
|
11.1
x
|
10.3
x
|
12.5
x
|
7.05
x
|
5.61
x
|
6.15
x
|
5.96
x
|
5.83
x
|
EV / Revenue
|
19.5
x
|
18.3
x
|
20.6
x
|
15.3
x
|
5.61
x
|
13.2
x
|
12.7
x
|
12.4
x
|
EV / EBITDA
|
28.3
x
|
26
x
|
30.4
x
|
-
|
-
|
19.1
x
|
18.2
x
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.42
x
|
1.26
x
|
1.27
x
|
0.79
x
|
-
|
0.95
x
|
0.88
x
|
0.82
x
|
Nbr of stocks (in thousands)
|
189,400
|
191,400
|
191,400
|
197,559
|
197,559
|
197,559
|
-
|
-
|
Reference price
2 |
99.15
|
97.00
|
121.4
|
71.30
|
62.70
|
72.50
|
72.50
|
72.50
|
Announcement Date
|
13/02/20
|
11/02/21
|
11/02/22
|
09/02/23
|
08/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,686
|
1,802
|
1,856
|
1,998
|
2,209
|
2,329
|
2,405
|
2,456
|
EBITDA
1 |
1,162
|
1,269
|
1,260
|
-
|
-
|
1,607
|
1,679
|
-
|
EBIT
1 |
1,162
|
1,269
|
1,260
|
1,345
|
1,540
|
1,588
|
1,640
|
1,680
|
Operating Margin
|
68.91%
|
70.43%
|
67.87%
|
67.32%
|
69.74%
|
68.18%
|
68.19%
|
68.4%
|
Earnings before Tax (EBT)
1 |
3,831
|
2,010
|
4,239
|
91.7
|
-1,812
|
919.7
|
1,307
|
1,714
|
Net income
1 |
3,147
|
1,632
|
3,368
|
84.5
|
-1,528
|
679.4
|
994.2
|
1,287
|
Net margin
|
186.6%
|
90.6%
|
181.42%
|
4.23%
|
-69.18%
|
29.17%
|
41.34%
|
52.4%
|
EPS
2 |
17.19
|
8.550
|
17.92
|
0.0100
|
-8.750
|
3.710
|
5.430
|
7.040
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.900
|
2.000
|
2.200
|
1.010
|
-
|
1.100
|
1.300
|
1.000
|
Announcement Date
|
13/02/20
|
11/02/21
|
11/02/22
|
09/02/23
|
08/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
---|
Net sales
1 |
469
|
488.8
|
492.4
|
514.3
|
502
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
311.2
|
318
|
342.4
|
359
|
325.4
|
Operating Margin
|
66.35%
|
65.06%
|
69.54%
|
69.8%
|
64.82%
|
Earnings before Tax (EBT)
1 |
1,950
|
216.6
|
1,109
|
294.1
|
-1,528
|
Net income
1 |
1,534
|
164.5
|
880.9
|
228.6
|
-1,190
|
Net margin
|
326.99%
|
33.65%
|
178.9%
|
44.45%
|
-236.95%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/02/22
|
21/04/22
|
05/07/22
|
20/10/22
|
09/02/23
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
14,149
|
14,461
|
15,070
|
16,541
|
-
|
16,350
|
16,236
|
16,147
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
12.17
x
|
11.39
x
|
11.96
x
|
-
|
-
|
10.17
x
|
9.672
x
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
38.6%
|
12.2%
|
21.4%
|
0.5%
|
-
|
4.2%
|
5.08%
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
69.80
|
76.90
|
95.40
|
89.70
|
-
|
76.40
|
82.10
|
88.10
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
3,255
|
1,911
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
193.01%
|
106.07%
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
13/02/20
|
11/02/21
|
11/02/22
|
09/02/23
|
08/02/24
|
-
|
-
|
-
|
Last Close Price
72.5
SEK Average target price
65
SEK Spread / Average Target -10.34% Consensus |