Market Closed -
Nasdaq Stockholm
11:59:40 30/04/2024 BST
|
5-day change
|
1st Jan Change
|
116.8
SEK
|
-3.11%
|
|
-5.00%
|
-3.47%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
18,433
|
27,340
|
37,878
|
26,328
|
29,160
|
27,624
|
-
|
-
|
Enterprise Value (EV)
1 |
20,549
|
29,716
|
40,418
|
29,769
|
32,754
|
30,418
|
29,787
|
28,726
|
P/E ratio
|
26.1
x
|
44.3
x
|
45.6
x
|
26.3
x
|
34.3
x
|
24.7
x
|
21.6
x
|
19.6
x
|
Yield
|
1.24%
|
0.87%
|
0.78%
|
1.23%
|
1.2%
|
1.37%
|
1.51%
|
1.65%
|
Capitalization / Revenue
|
4.72
x
|
7.26
x
|
8.73
x
|
5.1
x
|
5.37
x
|
4.85
x
|
4.52
x
|
4.25
x
|
EV / Revenue
|
5.26
x
|
7.89
x
|
9.31
x
|
5.77
x
|
6.03
x
|
5.34
x
|
4.87
x
|
4.42
x
|
EV / EBITDA
|
15.3
x
|
21.1
x
|
24.4
x
|
15.9
x
|
16.2
x
|
14.1
x
|
12.9
x
|
11.5
x
|
EV / FCF
|
29.2
x
|
30
x
|
43.4
x
|
36.3
x
|
38.4
x
|
25.9
x
|
23.5
x
|
20.5
x
|
FCF Yield
|
3.43%
|
3.34%
|
2.31%
|
2.75%
|
2.61%
|
3.86%
|
4.25%
|
4.88%
|
Price to Book
|
3.04
x
|
4.6
x
|
4.33
x
|
2.68
x
|
2.91
x
|
2.55
x
|
2.43
x
|
2.18
x
|
Nbr of stocks (in thousands)
|
2,572,775
|
2,572,856
|
2,698,128
|
2,690,928
|
2,684,378
|
2,684,378
|
-
|
-
|
Reference price
2 |
7.165
|
10.63
|
14.04
|
9.784
|
10.86
|
10.29
|
10.29
|
10.29
|
Announcement Date
|
05/02/20
|
03/02/21
|
02/02/22
|
24/01/23
|
01/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,908
|
3,764
|
4,341
|
5,160
|
5,435
|
5,694
|
6,112
|
6,497
|
EBITDA
1 |
1,339
|
1,412
|
1,654
|
1,877
|
2,027
|
2,151
|
2,309
|
2,496
|
EBIT
1 |
972.5
|
956.2
|
1,270
|
1,518
|
1,597
|
1,675
|
1,799
|
1,946
|
Operating Margin
|
24.89%
|
25.4%
|
29.25%
|
29.41%
|
29.38%
|
29.41%
|
29.44%
|
29.95%
|
Earnings before Tax (EBT)
1 |
865.3
|
759.6
|
983.6
|
1,248
|
1,061
|
1,376
|
1,583
|
1,745
|
Net income
1 |
708.6
|
618.1
|
801.6
|
1,008
|
858.9
|
1,123
|
1,290
|
1,427
|
Net margin
|
18.13%
|
16.42%
|
18.47%
|
19.53%
|
15.8%
|
19.72%
|
21.1%
|
21.97%
|
EPS
2 |
0.2743
|
0.2400
|
0.3080
|
0.3720
|
0.3170
|
0.4164
|
0.4756
|
0.5246
|
Free Cash Flow
1 |
704.5
|
991.2
|
932
|
820
|
853.6
|
1,173
|
1,265
|
1,400
|
FCF margin
|
18.03%
|
26.33%
|
21.47%
|
15.89%
|
15.71%
|
20.6%
|
20.71%
|
21.56%
|
FCF Conversion (EBITDA)
|
52.61%
|
70.22%
|
56.34%
|
43.68%
|
42.12%
|
54.52%
|
54.8%
|
56.11%
|
FCF Conversion (Net income)
|
99.42%
|
160.36%
|
116.27%
|
81.38%
|
99.38%
|
104.42%
|
98.13%
|
98.11%
|
Dividend per Share
2 |
0.0886
|
0.0929
|
0.1100
|
0.1200
|
0.1300
|
0.1415
|
0.1552
|
0.1697
|
Announcement Date
|
05/02/20
|
03/02/21
|
02/02/22
|
24/01/23
|
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 |
1,210
|
1,163
|
1,282
|
1,320
|
1,402
|
1,287
|
1,365
|
1,352
|
1,435
|
1,300
|
1,400
|
1,410
|
1,516
|
1,395
|
1,493
|
EBITDA
1 |
471.2
|
416.2
|
465.9
|
473.7
|
521.3
|
462.2
|
489.3
|
491.5
|
583.6
|
483.6
|
516.1
|
533.3
|
603.5
|
561
|
585
|
EBIT
1 |
373.1
|
335.1
|
378.5
|
386.2
|
418
|
371.2
|
394.1
|
393
|
438.4
|
376.5
|
401.6
|
412.1
|
493.6
|
416
|
448
|
Operating Margin
|
30.82%
|
28.8%
|
29.52%
|
29.25%
|
29.82%
|
28.85%
|
28.87%
|
29.07%
|
30.54%
|
28.96%
|
28.69%
|
29.23%
|
32.55%
|
29.82%
|
30.01%
|
Earnings before Tax (EBT)
1 |
167.6
|
230.1
|
329
|
333.5
|
355.4
|
301.6
|
314
|
103.8
|
341.3
|
293.2
|
332
|
345
|
406
|
341
|
378
|
Net income
1 |
138.3
|
181.8
|
266.7
|
270.2
|
288.9
|
244.4
|
253.7
|
83.6
|
277.2
|
237.8
|
270.2
|
280.2
|
327
|
277
|
307
|
Net margin
|
11.43%
|
15.63%
|
20.8%
|
20.47%
|
20.61%
|
19%
|
18.59%
|
6.18%
|
19.31%
|
18.29%
|
19.3%
|
19.88%
|
21.57%
|
19.86%
|
20.56%
|
EPS
2 |
0.0510
|
0.0670
|
0.0990
|
0.1000
|
0.1070
|
0.0900
|
0.0940
|
0.0310
|
0.1020
|
0.0880
|
0.1013
|
0.1047
|
0.1196
|
0.1000
|
0.1100
|
Dividend per Share
2 |
0.1100
|
-
|
-
|
-
|
0.1200
|
-
|
-
|
-
|
0.1300
|
-
|
0.0433
|
-
|
0.0937
|
-
|
0.0750
|
Announcement Date
|
02/02/22
|
29/04/22
|
27/07/22
|
27/10/22
|
24/01/23
|
28/04/23
|
26/07/23
|
27/10/23
|
01/02/24
|
26/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,116
|
2,376
|
2,541
|
3,442
|
3,593
|
2,794
|
2,163
|
1,102
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.58
x
|
1.683
x
|
1.536
x
|
1.834
x
|
1.773
x
|
1.299
x
|
0.9368
x
|
0.4416
x
|
Free Cash Flow
1 |
705
|
991
|
932
|
820
|
854
|
1,173
|
1,265
|
1,400
|
ROE (net income / shareholders' equity)
|
12.3%
|
10.1%
|
11.6%
|
10.5%
|
8.6%
|
11.1%
|
11.9%
|
12.2%
|
ROA (Net income/ Total Assets)
|
6.99%
|
5.8%
|
6.47%
|
6.59%
|
5.15%
|
6.61%
|
7.32%
|
7.48%
|
Assets
1 |
10,142
|
10,652
|
12,399
|
15,285
|
16,680
|
16,998
|
17,616
|
19,080
|
Book Value Per Share
2 |
2.360
|
2.310
|
3.240
|
3.650
|
3.730
|
4.030
|
4.230
|
4.730
|
Cash Flow per Share
2 |
0.4300
|
0.5300
|
0.5200
|
0.5100
|
0.5400
|
0.6200
|
0.6500
|
0.6700
|
Capex
1 |
399
|
383
|
419
|
553
|
598
|
600
|
624
|
654
|
Capex / Sales
|
10.21%
|
10.18%
|
9.66%
|
10.71%
|
11.01%
|
10.53%
|
10.2%
|
10.06%
|
Announcement Date
|
05/02/20
|
03/02/21
|
02/02/22
|
24/01/23
|
01/02/24
|
-
|
-
|
-
|
Last Close Price
10.29
EUR Average target price
10.49
EUR Spread / Average Target +1.98% Consensus |
1st Jan change
|
Capi.
|
---|
| -3.47% | 29.6B | | +13.17% | 108B | | +11.79% | 22.08B | | -14.13% | 18.16B | | -6.10% | 17.33B | | +14.44% | 15.42B | | -4.74% | 12.3B | | -3.37% | 10.6B | | -2.81% | 9.43B | | +1.76% | 8.15B |
Other Electronic Equipment & Parts
|