Market Closed -
Nasdaq Stockholm
17:00:00 28/06/2024 BST
|
5-day change
|
1st Jan Change
|
255
SEK
|
+1.31%
|
|
+6.21%
|
+67.87%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
41,680
|
31,651
|
30,325
|
54,355
|
80,855
|
135,324
|
-
|
-
|
Enterprise Value (EV)
1 |
48,749
|
35,924
|
32,450
|
51,923
|
78,512
|
132,019
|
130,756
|
127,461
|
P/E ratio
|
21.2
x
|
29.9
x
|
15.9
x
|
25
x
|
24.1
x
|
32.2
x
|
25.6
x
|
20.7
x
|
Yield
|
-
|
1.96%
|
2.13%
|
1.29%
|
1.05%
|
0.88%
|
1.1%
|
1.32%
|
Capitalization / Revenue
|
1.18
x
|
0.89
x
|
0.77
x
|
1.29
x
|
1.57
x
|
2.19
x
|
1.9
x
|
1.66
x
|
EV / Revenue
|
1.38
x
|
1.01
x
|
0.83
x
|
1.24
x
|
1.52
x
|
2.14
x
|
1.84
x
|
1.56
x
|
EV / EBITDA
|
11.3
x
|
12.7
x
|
6.72
x
|
9.61
x
|
12
x
|
16.2
x
|
13.2
x
|
10.8
x
|
EV / FCF
|
-30.3
x
|
12.3
x
|
10.2
x
|
22.2
x
|
26.9
x
|
174
x
|
42.6
x
|
25
x
|
FCF Yield
|
-3.3%
|
8.1%
|
9.84%
|
4.51%
|
3.72%
|
0.57%
|
2.35%
|
4%
|
Price to Book
|
2.03
x
|
1.48
x
|
1.32
x
|
1.85
x
|
2.53
x
|
3.81
x
|
3.41
x
|
2.99
x
|
Nbr of stocks (in thousands)
|
531,297
|
528,614
|
526,704
|
529,386
|
532,293
|
530,684
|
-
|
-
|
Reference price
2 |
78.45
|
59.88
|
57.58
|
102.7
|
151.9
|
251.7
|
251.7
|
251.7
|
Announcement Date
|
07/02/20
|
11/02/21
|
11/02/22
|
10/02/23
|
09/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
35,433
|
35,431
|
39,154
|
42,006
|
51,609
|
61,671
|
71,244
|
81,530
|
EBITDA
1 |
4,305
|
2,833
|
4,826
|
5,401
|
6,558
|
8,156
|
9,886
|
11,829
|
EBIT
1 |
2,937
|
2,738
|
2,888
|
3,274
|
4,272
|
5,651
|
7,007
|
8,612
|
Operating Margin
|
8.29%
|
7.73%
|
7.38%
|
7.79%
|
8.28%
|
9.16%
|
9.83%
|
10.56%
|
Earnings before Tax (EBT)
1 |
2,607
|
1,112
|
2,577
|
2,819
|
4,418
|
5,551
|
7,028
|
8,632
|
Net income
1 |
1,983
|
1,073
|
1,926
|
2,195
|
3,381
|
4,209
|
5,319
|
6,572
|
Net margin
|
5.6%
|
3.03%
|
4.92%
|
5.23%
|
6.55%
|
6.83%
|
7.47%
|
8.06%
|
EPS
2 |
3.702
|
2.002
|
3.612
|
4.102
|
6.290
|
7.814
|
9.827
|
12.15
|
Free Cash Flow
1 |
-1,607
|
2,909
|
3,193
|
2,344
|
2,924
|
759
|
3,070
|
5,104
|
FCF margin
|
-4.54%
|
8.21%
|
8.15%
|
5.58%
|
5.67%
|
1.23%
|
4.31%
|
6.26%
|
FCF Conversion (EBITDA)
|
-
|
102.68%
|
66.16%
|
43.4%
|
44.59%
|
9.31%
|
31.05%
|
43.15%
|
FCF Conversion (Net income)
|
-
|
271.11%
|
165.78%
|
106.79%
|
86.48%
|
18.03%
|
57.71%
|
77.68%
|
Dividend per Share
2 |
-
|
1.175
|
1.225
|
1.325
|
1.600
|
2.218
|
2.770
|
3.317
|
Announcement Date
|
07/02/20
|
11/02/21
|
11/02/22
|
10/02/23
|
09/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
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 |
16,876
|
11,943
|
9,218
|
10,171
|
8,751
|
13,866
|
11,485
|
12,475
|
11,527
|
16,122
|
14,185
|
14,923
|
13,474
|
19,024
|
-
|
-
|
EBITDA
1 |
-
|
1,587
|
1,148
|
1,255
|
1,115
|
1,883
|
1,484
|
1,618
|
1,424
|
2,032
|
1,819
|
1,752
|
1,567
|
2,422
|
-
|
-
|
EBIT
1 |
1,212
|
1,076
|
654
|
738
|
568
|
1,314
|
928
|
1,065
|
859
|
1,420
|
1,191
|
1,342
|
1,157
|
2,015
|
-
|
-
|
Operating Margin
|
7.18%
|
9.01%
|
7.09%
|
7.26%
|
6.49%
|
9.48%
|
8.08%
|
8.54%
|
7.45%
|
8.81%
|
8.4%
|
8.99%
|
8.59%
|
10.59%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
1,001
|
485
|
-
|
-
|
1,349
|
930
|
1,012
|
853
|
1,623
|
1,009
|
1,325
|
1,127
|
2,240
|
-
|
-
|
Net income
1 |
-
|
733
|
354
|
421
|
305
|
1,115
|
732
|
774
|
652
|
1,223
|
770
|
1,015
|
860
|
1,720
|
-
|
-
|
Net margin
|
-
|
6.14%
|
3.84%
|
4.14%
|
3.49%
|
8.04%
|
6.37%
|
6.2%
|
5.66%
|
7.59%
|
5.43%
|
6.8%
|
6.38%
|
9.04%
|
-
|
-
|
EPS
2 |
-
|
1.380
|
0.6650
|
0.7875
|
0.5700
|
2.080
|
1.362
|
1.440
|
1.210
|
2.270
|
1.428
|
1.913
|
1.671
|
2.959
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.360
|
-
|
-
|
Announcement Date
|
17/07/20
|
11/02/22
|
22/04/22
|
21/07/22
|
28/10/22
|
10/02/23
|
26/04/23
|
20/07/23
|
26/10/23
|
09/02/24
|
26/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
7,069
|
4,273
|
2,125
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
2,432
|
2,343
|
3,305
|
4,568
|
7,863
|
Leverage (Debt/EBITDA)
|
1.642
x
|
1.508
x
|
0.4403
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-1,607
|
2,909
|
3,193
|
2,344
|
2,924
|
759
|
3,070
|
5,105
|
ROE (net income / shareholders' equity)
|
9.93%
|
5.1%
|
9%
|
8.6%
|
11.1%
|
12.4%
|
13.8%
|
15.4%
|
ROA (Net income/ Total Assets)
|
3.42%
|
1.78%
|
3.07%
|
-
|
-
|
4.3%
|
4.9%
|
5.6%
|
Assets
1 |
57,993
|
60,213
|
62,804
|
-
|
-
|
97,885
|
108,555
|
117,349
|
Book Value Per Share
2 |
38.60
|
40.60
|
43.60
|
55.60
|
60.10
|
66.00
|
73.80
|
84.30
|
Cash Flow per Share
2 |
2.230
|
10.80
|
10.70
|
8.700
|
12.00
|
11.20
|
15.40
|
20.40
|
Capex
1 |
2,801
|
2,891
|
2,520
|
2,310
|
3,538
|
3,871
|
4,174
|
4,278
|
Capex / Sales
|
7.91%
|
8.16%
|
6.44%
|
5.5%
|
6.86%
|
6.28%
|
5.86%
|
5.25%
|
Announcement Date
|
07/02/20
|
11/02/21
|
11/02/22
|
10/02/23
|
09/02/24
|
-
|
-
|
-
|
Average target price
263.5
SEK Spread / Average Target +3.33% Consensus |
1st Jan change
|
Capi.
|
---|
| +67.87% | 12.57B | | +19.31% | 134B | | +11.73% | 80.12B | | -6.88% | 64.36B | | +18.87% | 50.3B | | +52.42% | 48.09B | | +6.63% | 42.33B | | +87.74% | 42.33B | | +66.32% | 26.67B | | +13.90% | 22.52B |
Other Aerospace & Defense
|