Market Closed -
Nasdaq Stockholm
16:29:59 17/05/2024 BST
|
5-day change
|
1st Jan Change
|
136.5
SEK
|
0.00%
|
|
+2.63%
|
+8.33%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
16,548
|
16,144
|
18,035
|
9,636
|
12,271
|
13,294
|
-
|
-
|
Enterprise Value (EV)
1 |
21,037
|
20,967
|
20,967
|
12,636
|
16,581
|
17,740
|
16,462
|
16,623
|
P/E ratio
|
18.9
x
|
12.8
x
|
12
x
|
9.45
x
|
7.8
x
|
10.3
x
|
9.95
x
|
9.79
x
|
Yield
|
3.26%
|
3.33%
|
3.58%
|
6.17%
|
6.37%
|
5.6%
|
5.69%
|
5.94%
|
Capitalization / Revenue
|
0.28
x
|
0.3
x
|
0.34
x
|
0.18
x
|
0.22
x
|
0.24
x
|
0.23
x
|
0.23
x
|
EV / Revenue
|
0.36
x
|
0.39
x
|
0.39
x
|
0.23
x
|
0.29
x
|
0.32
x
|
0.29
x
|
0.28
x
|
EV / EBITDA
|
7.78
x
|
7.56
x
|
6.69
x
|
4.88
x
|
5.49
x
|
6.25
x
|
5.81
x
|
6.04
x
|
EV / FCF
|
13.9
x
|
19
x
|
11.1
x
|
-92.9
x
|
45.9
x
|
12.2
x
|
11.4
x
|
25.3
x
|
FCF Yield
|
7.19%
|
5.27%
|
9.05%
|
-1.08%
|
2.18%
|
8.18%
|
8.77%
|
3.95%
|
Price to Book
|
5.43
x
|
4.07
x
|
3.09
x
|
1.32
x
|
1.68
x
|
1.69
x
|
1.57
x
|
1.47
x
|
Nbr of stocks (in thousands)
|
107,906
|
107,672
|
107,595
|
97,592
|
97,662
|
97,662
|
-
|
-
|
Reference price
2 |
153.2
|
150.0
|
167.7
|
97.25
|
125.6
|
136.1
|
136.1
|
136.1
|
Announcement Date
|
30/01/20
|
28/01/21
|
02/02/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
58,234
|
53,922
|
53,414
|
54,198
|
56,932
|
56,226
|
57,331
|
58,908
|
EBITDA
1 |
2,703
|
2,772
|
3,132
|
2,589
|
3,021
|
2,840
|
2,835
|
2,750
|
EBIT
1 |
1,296
|
1,360
|
1,825
|
1,358
|
1,802
|
1,641
|
1,699
|
1,740
|
Operating Margin
|
2.23%
|
2.52%
|
3.42%
|
2.51%
|
3.17%
|
2.92%
|
2.96%
|
2.95%
|
Earnings before Tax (EBT)
1 |
1,184
|
1,281
|
1,765
|
1,299
|
1,803
|
1,577
|
1,638
|
1,673
|
Net income
1 |
873
|
1,259
|
1,508
|
1,069
|
1,573
|
1,291
|
1,336
|
1,359
|
Net margin
|
1.5%
|
2.33%
|
2.82%
|
1.97%
|
2.76%
|
2.3%
|
2.33%
|
2.31%
|
EPS
2 |
8.090
|
11.68
|
14.02
|
10.29
|
16.11
|
13.22
|
13.68
|
13.90
|
Free Cash Flow
1 |
1,513
|
1,106
|
1,897
|
-136
|
361
|
1,452
|
1,443
|
656.3
|
FCF margin
|
2.6%
|
2.05%
|
3.55%
|
-0.25%
|
0.63%
|
2.58%
|
2.52%
|
1.11%
|
FCF Conversion (EBITDA)
|
55.97%
|
39.9%
|
60.57%
|
-
|
11.95%
|
51.11%
|
50.9%
|
23.86%
|
FCF Conversion (Net income)
|
173.31%
|
87.85%
|
125.8%
|
-
|
22.95%
|
112.49%
|
107.99%
|
48.3%
|
Dividend per Share
2 |
5.000
|
5.000
|
6.000
|
6.000
|
8.000
|
7.625
|
7.750
|
8.083
|
Announcement Date
|
30/01/20
|
28/01/21
|
02/02/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
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 |
15,998
|
10,111
|
14,001
|
14,068
|
16,018
|
12,464
|
14,854
|
14,022
|
15,592
|
11,561
|
14,484
|
13,826
|
16,321
|
11,096
|
15,010
|
EBITDA
1 |
932
|
132
|
777
|
823
|
857
|
-
|
809
|
1,123
|
654
|
-
|
900
|
888
|
890
|
110
|
915
|
EBIT
1 |
605
|
-170
|
474
|
510
|
544
|
152
|
503
|
789
|
358
|
-100
|
577
|
572
|
603
|
-142
|
607
|
Operating Margin
|
3.78%
|
-1.68%
|
3.39%
|
3.63%
|
3.4%
|
1.22%
|
3.39%
|
5.63%
|
2.3%
|
-0.86%
|
3.98%
|
4.14%
|
3.69%
|
-1.28%
|
4.04%
|
Earnings before Tax (EBT)
1 |
577
|
-175
|
464
|
490
|
520
|
185
|
493
|
771
|
354
|
-117
|
560.7
|
556
|
586.7
|
-158
|
591.5
|
Net income
1 |
538
|
-147
|
383
|
425
|
407
|
153
|
407
|
621
|
392
|
-93
|
448
|
444.3
|
495
|
-119
|
479.5
|
Net margin
|
3.36%
|
-1.45%
|
2.74%
|
3.02%
|
2.54%
|
1.23%
|
2.74%
|
4.43%
|
2.51%
|
-0.8%
|
3.09%
|
3.21%
|
3.03%
|
-1.07%
|
3.19%
|
EPS
2 |
5.000
|
-1.370
|
3.590
|
4.130
|
4.130
|
1.560
|
4.170
|
6.360
|
4.020
|
-0.9500
|
4.413
|
4.413
|
4.950
|
-1.245
|
4.890
|
Dividend per Share
2 |
6.000
|
-
|
-
|
-
|
6.000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
02/02/22
|
28/04/22
|
19/07/22
|
01/11/22
|
31/01/23
|
26/04/23
|
18/07/23
|
31/10/23
|
30/01/24
|
03/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
4,489
|
4,823
|
2,932
|
3,000
|
4,310
|
4,445
|
3,168
|
3,328
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.661
x
|
1.74
x
|
0.9361
x
|
1.159
x
|
1.427
x
|
1.565
x
|
1.117
x
|
1.21
x
|
Free Cash Flow
1 |
1,513
|
1,106
|
1,897
|
-136
|
361
|
1,452
|
1,443
|
656
|
ROE (net income / shareholders' equity)
|
29.2%
|
35.9%
|
30.7%
|
17%
|
21%
|
17%
|
16.4%
|
15.5%
|
ROA (Net income/ Total Assets)
|
3.1%
|
4.31%
|
5.2%
|
3.62%
|
5.11%
|
4.06%
|
3.87%
|
3.92%
|
Assets
1 |
28,161
|
29,219
|
28,985
|
29,493
|
30,757
|
31,783
|
34,572
|
34,705
|
Book Value Per Share
2 |
28.20
|
36.90
|
54.30
|
73.60
|
75.00
|
80.70
|
86.70
|
92.40
|
Cash Flow per Share
2 |
-
|
-
|
-
|
-
|
-
|
24.10
|
23.20
|
22.00
|
Capex
1 |
701
|
463
|
363
|
401
|
446
|
784
|
755
|
901
|
Capex / Sales
|
1.2%
|
0.86%
|
0.68%
|
0.74%
|
0.78%
|
1.39%
|
1.32%
|
1.53%
|
Announcement Date
|
30/01/20
|
28/01/21
|
02/02/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
Last Close Price
136.1
SEK Average target price
150
SEK Spread / Average Target +10.21% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.19% | 71.93B | | -2.18% | 56.96B | | +22.52% | 38.62B | | +21.83% | 32.63B | | +12.11% | 29.24B | | +20.42% | 21.54B | | +11.86% | 18.87B | | +39.66% | 17.87B | | +75.63% | 17.65B |
Other Construction & Engineering
|