Market Closed -
Nasdaq Stockholm
16:29:55 03/05/2024 BST
|
5-day change
|
1st Jan Change
|
61.15
SEK
|
+1.66%
|
|
-2.47%
|
+1.49%
|
Fiscal Period: Juni |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
8,875
|
4,695
|
3,751
|
6,905
|
-
|
-
|
Enterprise Value (EV)
1 |
8,814
|
4,648
|
3,612
|
6,533
|
6,306
|
5,983
|
P/E ratio
|
49.4
x
|
16.3
x
|
15.5
x
|
21.5
x
|
17.5
x
|
13.5
x
|
Yield
|
0.81%
|
1.85%
|
2.59%
|
2.16%
|
2.56%
|
3.69%
|
Capitalization / Revenue
|
9.89
x
|
3.53
x
|
2.4
x
|
3.71
x
|
3.18
x
|
2.63
x
|
EV / Revenue
|
9.82
x
|
3.49
x
|
2.32
x
|
3.51
x
|
2.9
x
|
2.28
x
|
EV / EBITDA
|
34.4
x
|
12.5
x
|
11
x
|
15.7
x
|
12.2
x
|
9.06
x
|
EV / FCF
|
39.8
x
|
75.5
x
|
19.8
x
|
19.1
x
|
15.7
x
|
12.9
x
|
FCF Yield
|
2.52%
|
1.33%
|
5.04%
|
5.23%
|
6.37%
|
7.73%
|
Price to Book
|
11.7
x
|
4.82
x
|
3.3
x
|
5.07
x
|
4.29
x
|
3.51
x
|
Nbr of stocks (in thousands)
|
112,919
|
112,919
|
112,919
|
112,919
|
-
|
-
|
Reference price
2 |
78.60
|
41.58
|
33.22
|
61.15
|
61.15
|
61.15
|
Announcement Date
|
17/08/21
|
16/08/22
|
15/08/23
|
-
|
-
|
-
|
Fiscal Period: June |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
897.1
|
1,332
|
1,560
|
1,861
|
2,174
|
2,623
|
EBITDA
1 |
-
|
256.1
|
371.4
|
329
|
416.9
|
515.6
|
660.5
|
EBIT
1 |
-
|
252.2
|
366.8
|
322
|
408.8
|
506.1
|
648.9
|
Operating Margin
|
-
|
28.11%
|
27.55%
|
20.64%
|
21.96%
|
23.28%
|
24.74%
|
Earnings before Tax (EBT)
1 |
-
|
218.4
|
363.5
|
306
|
406.2
|
501.3
|
643.7
|
Net income
1 |
59.7
|
171.6
|
288
|
243
|
321.5
|
396.7
|
509.9
|
Net margin
|
-
|
19.13%
|
21.63%
|
15.58%
|
17.27%
|
18.25%
|
19.44%
|
EPS
2 |
0.0900
|
1.590
|
2.550
|
2.150
|
2.838
|
3.498
|
4.516
|
Free Cash Flow
1 |
-
|
221.7
|
61.6
|
182
|
342
|
402
|
462.5
|
FCF margin
|
-
|
24.71%
|
4.63%
|
11.67%
|
18.37%
|
18.49%
|
17.63%
|
FCF Conversion (EBITDA)
|
-
|
86.57%
|
16.59%
|
55.32%
|
82.04%
|
77.96%
|
70.03%
|
FCF Conversion (Net income)
|
-
|
129.2%
|
21.39%
|
74.9%
|
106.37%
|
101.34%
|
90.7%
|
Dividend per Share
2 |
-
|
0.6400
|
0.7700
|
0.8600
|
1.318
|
1.564
|
2.258
|
Announcement Date
|
07/06/21
|
17/08/21
|
16/08/22
|
15/08/23
|
-
|
-
|
-
|
Fiscal Period: June |
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
254.2
|
391.7
|
367.4
|
318.2
|
275.8
|
509
|
414
|
362
|
342
|
613
|
487.2
|
428
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
72.7
|
117.5
|
103.5
|
73
|
-
|
117
|
87
|
68
|
67
|
146
|
110.4
|
91.3
|
Operating Margin
|
28.6%
|
30%
|
28.17%
|
22.94%
|
-
|
22.99%
|
21.01%
|
18.78%
|
19.59%
|
23.82%
|
22.67%
|
21.33%
|
Earnings before Tax (EBT)
1 |
71.7
|
116.6
|
102.8
|
72.4
|
-
|
103
|
86
|
68
|
67
|
144
|
109.3
|
91.8
|
Net income
1 |
56.5
|
92.3
|
81.1
|
58.1
|
-
|
82
|
68
|
54
|
53
|
114
|
86.3
|
72.5
|
Net margin
|
22.23%
|
23.56%
|
22.07%
|
18.26%
|
-
|
16.11%
|
16.43%
|
14.92%
|
15.5%
|
18.6%
|
17.71%
|
16.94%
|
EPS
2 |
0.5000
|
0.8200
|
0.7200
|
0.5200
|
0.3400
|
0.7300
|
0.6000
|
0.4800
|
0.4700
|
1.000
|
0.7600
|
0.6400
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
09/11/21
|
08/02/22
|
10/05/22
|
16/08/22
|
08/11/22
|
31/01/23
|
09/05/23
|
15/08/23
|
07/11/23
|
30/01/24
|
-
|
-
|
Fiscal Period: June |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
61.7
|
46.8
|
139
|
372
|
599
|
922
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
222
|
61.6
|
182
|
342
|
402
|
463
|
ROE (net income / shareholders' equity)
|
-
|
24.8%
|
33.2%
|
23%
|
25.8%
|
26.7%
|
28.3%
|
ROA (Net income/ Total Assets)
|
-
|
15.4%
|
21.6%
|
17.2%
|
20.1%
|
21.4%
|
22%
|
Assets
1 |
-
|
1,112
|
1,331
|
1,416
|
1,600
|
1,855
|
2,322
|
Book Value Per Share
2 |
-
|
6.730
|
8.630
|
10.10
|
12.00
|
14.20
|
17.40
|
Cash Flow per Share
2 |
-
|
-
|
-
|
1.660
|
2.900
|
3.700
|
4.300
|
Capex
1 |
-
|
3.1
|
3.3
|
6
|
6.5
|
8.3
|
14.8
|
Capex / Sales
|
-
|
0.35%
|
0.25%
|
0.38%
|
0.35%
|
0.38%
|
0.56%
|
Announcement Date
|
07/06/21
|
17/08/21
|
16/08/22
|
15/08/23
|
-
|
-
|
-
|
Last Close Price
61.15
SEK Average target price
75
SEK Spread / Average Target +22.65% Consensus |