Market Closed -
Nasdaq Stockholm
16:29:46 29/04/2024 BST
|
5-day change
|
1st Jan Change
|
72.45
SEK
|
-1.83%
|
|
+15.00%
|
-1.09%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,628
|
4,899
|
16,373
|
12,144
|
13,696
|
13,546
|
-
|
-
|
Enterprise Value (EV)
1 |
2,673
|
4,813
|
17,108
|
12,709
|
14,288
|
13,964
|
13,653
|
13,404
|
P/E ratio
|
20.5
x
|
37.3
x
|
57.6
x
|
29.1
x
|
34.1
x
|
34.8
x
|
29.5
x
|
25.6
x
|
Yield
|
3.04%
|
1.91%
|
0.69%
|
1.69%
|
1.5%
|
1.5%
|
1.71%
|
1.96%
|
Capitalization / Revenue
|
1.48
x
|
2.32
x
|
5.09
x
|
2.72
x
|
3.35
x
|
3.32
x
|
3.04
x
|
2.75
x
|
EV / Revenue
|
1.5
x
|
2.28
x
|
5.31
x
|
2.85
x
|
3.5
x
|
3.42
x
|
3.06
x
|
2.72
x
|
EV / EBITDA
|
14.9
x
|
21.4
x
|
39.9
x
|
19.1
x
|
20.7
x
|
21.5
x
|
18.5
x
|
16.7
x
|
EV / FCF
|
18
x
|
25.3
x
|
425
x
|
24.1
x
|
22.1
x
|
34.4
x
|
26.9
x
|
23.9
x
|
FCF Yield
|
5.56%
|
3.96%
|
0.24%
|
4.15%
|
4.52%
|
2.91%
|
3.71%
|
4.18%
|
Price to Book
|
7.55
x
|
7
x
|
21.2
x
|
10.2
x
|
10.3
x
|
8.95
x
|
7.67
x
|
6.47
x
|
Nbr of stocks (in thousands)
|
168,471
|
186,971
|
186,971
|
186,971
|
186,971
|
186,971
|
-
|
-
|
Reference price
2 |
15.60
|
26.20
|
87.57
|
64.95
|
73.25
|
72.45
|
72.45
|
72.45
|
Announcement Date
|
19/02/20
|
23/02/21
|
17/02/22
|
17/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,781
|
2,115
|
3,220
|
4,458
|
4,088
|
4,080
|
4,460
|
4,923
|
EBITDA
1 |
179.9
|
224.7
|
428.6
|
666.4
|
690
|
650
|
739.1
|
802.4
|
EBIT
1 |
161.7
|
182.3
|
387.2
|
546.4
|
591.4
|
550.6
|
635.7
|
715.5
|
Operating Margin
|
9.08%
|
8.62%
|
12.03%
|
12.26%
|
14.47%
|
13.49%
|
14.25%
|
14.53%
|
Earnings before Tax (EBT)
1 |
160.9
|
163
|
364.1
|
550.2
|
533.6
|
512.4
|
596.8
|
683.3
|
Net income
1 |
128.3
|
127.4
|
284.6
|
417
|
403.7
|
389.5
|
460.1
|
529.6
|
Net margin
|
7.2%
|
6.02%
|
8.84%
|
9.35%
|
9.88%
|
9.55%
|
10.32%
|
10.76%
|
EPS
2 |
0.7610
|
0.7030
|
1.520
|
2.230
|
2.150
|
2.080
|
2.459
|
2.830
|
Free Cash Flow
1 |
148.7
|
190.6
|
40.3
|
528
|
646
|
406
|
506.7
|
560.7
|
FCF margin
|
8.35%
|
9.01%
|
1.25%
|
11.84%
|
15.8%
|
9.95%
|
11.36%
|
11.39%
|
FCF Conversion (EBITDA)
|
82.66%
|
84.83%
|
9.4%
|
79.23%
|
93.62%
|
62.46%
|
68.55%
|
69.87%
|
FCF Conversion (Net income)
|
115.9%
|
149.63%
|
14.16%
|
126.62%
|
160.02%
|
104.24%
|
110.12%
|
105.87%
|
Dividend per Share
2 |
0.4750
|
0.5000
|
0.6000
|
1.100
|
1.100
|
1.090
|
1.236
|
1.423
|
Announcement Date
|
19/02/20
|
23/02/21
|
17/02/22
|
17/02/23
|
15/02/24
|
-
|
-
|
-
|
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 |
976.6
|
1,141
|
1,122
|
1,168
|
1,026
|
1,146
|
1,058
|
1,005
|
878.6
|
950.6
|
1,021
|
1,076
|
1,036
|
1,133
|
1,165
|
EBITDA
1 |
128.5
|
152.7
|
169
|
194.5
|
150.1
|
193.7
|
178.6
|
187.3
|
130.5
|
152.6
|
170.5
|
176
|
152.5
|
183
|
191
|
EBIT
1 |
113.7
|
137
|
150.9
|
172.3
|
129.3
|
172.6
|
154.5
|
160.5
|
103.8
|
127.4
|
146.5
|
150.5
|
130
|
168
|
175
|
Operating Margin
|
11.64%
|
12%
|
13.45%
|
14.75%
|
12.6%
|
15.06%
|
14.61%
|
15.96%
|
11.81%
|
13.4%
|
14.35%
|
13.98%
|
12.55%
|
14.83%
|
15.02%
|
Earnings before Tax (EBT)
1 |
96.4
|
87.7
|
-
|
-
|
-
|
162.8
|
133
|
137.4
|
100.4
|
120
|
139
|
138
|
117.5
|
158
|
165
|
Net income
1 |
75.2
|
-
|
-
|
-
|
-
|
124.9
|
101.2
|
110.4
|
67.2
|
89.8
|
109
|
111
|
94
|
119
|
125
|
Net margin
|
7.7%
|
-
|
-
|
-
|
-
|
10.89%
|
9.57%
|
10.98%
|
7.65%
|
9.45%
|
10.68%
|
10.31%
|
9.07%
|
10.5%
|
10.73%
|
EPS
2 |
0.4000
|
-
|
-
|
-
|
-
|
0.6700
|
0.5400
|
0.5900
|
0.3600
|
0.4800
|
0.5650
|
0.5650
|
0.4850
|
0.6400
|
0.6700
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.5800
|
-
|
0.5800
|
-
|
0.5800
|
Announcement Date
|
17/02/22
|
28/04/22
|
21/07/22
|
08/11/22
|
17/02/23
|
26/04/23
|
21/07/23
|
07/11/23
|
15/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
44.8
|
-
|
735
|
566
|
592
|
418
|
107
|
-
|
Net Cash position
1 |
-
|
85.3
|
-
|
-
|
-
|
-
|
-
|
142
|
Leverage (Debt/EBITDA)
|
0.249
x
|
-
|
1.714
x
|
0.8487
x
|
0.8578
x
|
0.6423
x
|
0.1445
x
|
-
|
Free Cash Flow
1 |
149
|
191
|
40.3
|
528
|
646
|
406
|
507
|
561
|
ROE (net income / shareholders' equity)
|
39.8%
|
24.3%
|
38.7%
|
42.4%
|
31.9%
|
27.1%
|
28.1%
|
27.1%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
13.7%
|
14.6%
|
12.9%
|
11.9%
|
13.2%
|
13.6%
|
Assets
1 |
-
|
-
|
2,072
|
2,851
|
3,131
|
3,277
|
3,485
|
3,897
|
Book Value Per Share
2 |
2.070
|
3.740
|
4.140
|
6.390
|
7.140
|
8.090
|
9.450
|
11.20
|
Cash Flow per Share
2 |
-
|
-
|
-
|
-
|
-
|
2.400
|
2.500
|
3.200
|
Capex
1 |
4.3
|
0.8
|
8
|
10.4
|
52.6
|
34.7
|
38.9
|
36.7
|
Capex / Sales
|
0.24%
|
0.04%
|
0.25%
|
0.23%
|
1.29%
|
0.85%
|
0.87%
|
0.74%
|
Announcement Date
|
19/02/20
|
23/02/21
|
17/02/22
|
17/02/23
|
15/02/24
|
-
|
-
|
-
|
Last Close Price
73.8
SEK Average target price
74.25
SEK Spread / Average Target +0.61% Consensus |
1st Jan change
|
Capi.
|
---|
| -1.09% | 1.26B | | 0.00% | 49.04B | | -4.06% | 16.73B | | +20.89% | 11.25B | | +51.58% | 8.75B | | +4.55% | 8.53B | | +9.63% | 7.56B | | -15.29% | 7.51B | | -11.75% | 6.83B | | -11.37% | 6.74B |
Integrated Circuits
|