Delayed
Nasdaq Stockholm
11:59:57 30/04/2024 BST
|
5-day change
|
1st Jan Change
|
168.4
SEK
|
-2.60%
|
|
+2.81%
|
-25.29%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
15,840
|
27,034
|
18,850
|
22,412
|
23,807
|
17,786
|
-
|
-
|
Enterprise Value (EV)
1 |
15,522
|
26,468
|
18,419
|
22,412
|
22,587
|
16,232
|
15,437
|
15,312
|
P/E ratio
|
42.4
x
|
55.2
x
|
76.3
x
|
31.7
x
|
45.2
x
|
24.2
x
|
18.5
x
|
17.7
x
|
Yield
|
0.67%
|
0.39%
|
0.56%
|
-
|
1.33%
|
1.84%
|
2.06%
|
2.12%
|
Capitalization / Revenue
|
12.3
x
|
15.1
x
|
13
x
|
11.4
x
|
9.01
x
|
6.42
x
|
6.01
x
|
5.79
x
|
EV / Revenue
|
12
x
|
14.8
x
|
12.7
x
|
11.4
x
|
8.55
x
|
5.86
x
|
5.22
x
|
4.99
x
|
EV / EBITDA
|
21.1
x
|
25.3
x
|
20.5
x
|
16.5
x
|
13.7
x
|
8.81
x
|
7.69
x
|
7.33
x
|
EV / FCF
|
56.9
x
|
54.6
x
|
-1,455
x
|
-
|
30.3
x
|
19.8
x
|
18.5
x
|
17.5
x
|
FCF Yield
|
1.76%
|
1.83%
|
-0.07%
|
-
|
3.3%
|
5.05%
|
5.41%
|
5.73%
|
Price to Book
|
14.1
x
|
17.9
x
|
11.3
x
|
-
|
9.09
x
|
5.93
x
|
4.87
x
|
4.25
x
|
Nbr of stocks (in thousands)
|
105,600
|
105,600
|
105,600
|
105,619
|
105,619
|
105,619
|
-
|
-
|
Reference price
2 |
150.0
|
256.0
|
178.5
|
212.2
|
225.4
|
168.4
|
168.4
|
168.4
|
Announcement Date
|
18/02/20
|
23/02/21
|
22/02/22
|
07/02/23
|
06/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,289
|
1,794
|
1,448
|
1,973
|
2,642
|
2,771
|
2,957
|
3,070
|
EBITDA
1 |
735.7
|
1,045
|
897.3
|
1,361
|
1,648
|
1,843
|
2,007
|
2,090
|
EBIT
1 |
473.5
|
632.1
|
307.5
|
887.1
|
657.9
|
920.8
|
1,186
|
1,240
|
Operating Margin
|
36.73%
|
35.24%
|
21.24%
|
44.97%
|
24.9%
|
33.23%
|
40.12%
|
40.39%
|
Earnings before Tax (EBT)
1 |
466.8
|
628
|
303.9
|
884.4
|
687.7
|
945.8
|
1,228
|
1,271
|
Net income
1 |
374.1
|
490.6
|
247.8
|
708.7
|
530.6
|
735.5
|
963.6
|
1,004
|
Net margin
|
29.01%
|
27.35%
|
17.12%
|
35.92%
|
20.08%
|
26.54%
|
32.58%
|
32.71%
|
EPS
2 |
3.540
|
4.640
|
2.340
|
6.700
|
4.990
|
6.959
|
9.116
|
9.505
|
Free Cash Flow
1 |
273
|
484.7
|
-12.66
|
-
|
745.6
|
820.5
|
835
|
877
|
FCF margin
|
21.17%
|
27.02%
|
-0.87%
|
-
|
28.22%
|
29.61%
|
28.24%
|
28.57%
|
FCF Conversion (EBITDA)
|
37.11%
|
46.4%
|
-
|
-
|
45.24%
|
44.52%
|
41.6%
|
41.95%
|
FCF Conversion (Net income)
|
72.98%
|
98.81%
|
-
|
-
|
140.53%
|
111.56%
|
86.66%
|
87.35%
|
Dividend per Share
2 |
1.000
|
1.000
|
1.000
|
-
|
3.000
|
3.100
|
3.475
|
3.567
|
Announcement Date
|
18/02/20
|
23/02/21
|
22/02/22
|
07/02/23
|
06/02/24
|
-
|
-
|
-
|
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 |
390.5
|
476.1
|
458.8
|
458
|
580
|
482.8
|
737.3
|
426.4
|
995.6
|
482.1
|
710
|
514.5
|
1,065
|
516
|
798
|
EBITDA
1 |
265.5
|
322.4
|
331.5
|
309.2
|
397.5
|
309.3
|
480.8
|
232.2
|
625.9
|
299.2
|
461.5
|
319
|
764
|
347
|
529
|
EBIT
1 |
148.1
|
208.5
|
213.6
|
220.6
|
244.5
|
155.7
|
292.9
|
85.36
|
123.9
|
154.4
|
251
|
165.5
|
358.5
|
203
|
306
|
Operating Margin
|
37.93%
|
43.79%
|
46.55%
|
48.17%
|
42.15%
|
32.25%
|
39.72%
|
20.02%
|
12.45%
|
32.02%
|
35.35%
|
32.17%
|
33.66%
|
39.34%
|
38.35%
|
Earnings before Tax (EBT)
1 |
147.5
|
207.7
|
213
|
219.5
|
244.2
|
157.1
|
310.9
|
88.46
|
131.3
|
165
|
256.5
|
171
|
363.5
|
209
|
312
|
Net income
1 |
115.9
|
168.6
|
170.1
|
175.9
|
194.2
|
123.7
|
239.4
|
69.29
|
98.3
|
126.9
|
200.5
|
135
|
282
|
165
|
246
|
Net margin
|
29.68%
|
35.41%
|
37.08%
|
38.41%
|
33.48%
|
25.62%
|
32.46%
|
16.25%
|
9.87%
|
26.31%
|
28.24%
|
26.24%
|
26.48%
|
31.98%
|
30.83%
|
EPS
2 |
1.100
|
1.590
|
1.610
|
1.670
|
1.840
|
1.160
|
2.240
|
0.6500
|
0.9300
|
1.200
|
1.895
|
1.275
|
2.675
|
1.560
|
2.330
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
22/02/22
|
03/05/22
|
02/08/22
|
01/11/22
|
07/02/23
|
27/04/23
|
27/07/23
|
26/10/23
|
06/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
318
|
566
|
431
|
-
|
1,219
|
1,554
|
2,349
|
2,474
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
273
|
485
|
-12.7
|
-
|
746
|
821
|
835
|
877
|
ROE (net income / shareholders' equity)
|
37.8%
|
37.3%
|
15.6%
|
-
|
21.6%
|
26%
|
28%
|
24.8%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
15.8%
|
22.1%
|
23.3%
|
21.8%
|
Assets
1 |
-
|
-
|
-
|
-
|
3,361
|
3,328
|
4,135
|
4,606
|
Book Value Per Share
2 |
10.70
|
14.30
|
15.70
|
-
|
24.80
|
28.40
|
34.50
|
39.60
|
Cash Flow per Share
2 |
6.890
|
10.60
|
6.960
|
-
|
13.70
|
16.00
|
14.60
|
15.00
|
Capex
1 |
455
|
642
|
749
|
-
|
706
|
837
|
867
|
912
|
Capex / Sales
|
35.27%
|
35.77%
|
51.76%
|
-
|
26.73%
|
30.2%
|
29.32%
|
29.69%
|
Announcement Date
|
18/02/20
|
23/02/21
|
22/02/22
|
07/02/23
|
06/02/24
|
-
|
-
|
-
|
Last Close Price
168.4
SEK Average target price
242.5
SEK Spread / Average Target +44.00% Consensus |
1st Jan change
|
Capi.
|
---|
| -25.29% | 1.62B | | -22.58% | 207B | | -12.44% | 64.92B | | -5.59% | 54.75B | | -13.91% | 45.53B | | +1.84% | 41.94B | | -6.92% | 33.91B | | -11.42% | 28.36B | | +78.93% | 23.25B | | +0.03% | 21.21B |
Application Software
|