Stock SCA B SVENSKA CELLULOSA AKTIEBOLAGET SCA
Add to a list
To use this feature you must be a member
Log inSign up

Financials Svenska Cellulosa Aktiebolaget SCA

Equities

SCA B

SE0000112724

Paper Products

Market Closed - Nasdaq Stockholm
Other stock markets
 11:59:42 30/04/2024 BST 		5-day change 1st Jan Change
162 SEK +0.68% Intraday chart for Svenska Cellulosa Aktiebolaget SCA +4.58% +7.25%
04-29 SCA : A good start to 2024, but with a Containerboard surprise Alphavalue
04-26 Transcript : Svenska Cellulosa Aktiebolaget SCA, Q1 2024 Earnings Call, Apr 26, 2024

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 67,039 100,923 112,944 92,768 106,040 113,084 - -
Enterprise Value (EV) 1 75,636 108,594 120,696 102,757 116,805 124,794 123,595 124,492
P/E ratio 4.3 x 131 x 18.5 x 13.6 x 28.9 x 26.2 x 21.7 x 19.8 x
Yield - 1.4% 1.4% 1.89% 1.82% 1.9% 2.13% 2.28%
Capitalization / Revenue 3.42 x 5.48 x 6 x 4.46 x 5.86 x 5.54 x 5.14 x 4.84 x
EV / Revenue 3.86 x 5.9 x 6.41 x 4.94 x 6.46 x 6.12 x 5.62 x 5.33 x
EV / EBITDA 14.2 x 24.5 x 13.3 x 10.1 x 17.2 x 15.8 x 13.8 x 12.8 x
EV / FCF 75 x 94.7 x 114 x 165 x 122 x 62.4 x 36.5 x 29.5 x
FCF Yield 1.33% 1.06% 0.87% 0.61% 0.82% 1.6% 2.74% 3.39%
Price to Book 0.97 x 1.39 x 1.36 x 0.96 x 1.02 x 1.06 x 1.04 x 1.01 x
Nbr of stocks (in thousands) 702,342 702,342 702,342 702,342 702,342 702,342 - -
Reference price 2 95.00 143.3 160.8 132.0 151.1 161.0 161.0 161.0
Announcement Date 30/01/20 29/01/21 28/01/22 27/01/23 26/01/24 - - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 19,591 18,410 18,822 20,794 18,081 20,398 21,997 23,355
EBITDA 1 5,319 4,440 9,109 10,194 6,807 7,897 8,966 9,763
EBIT 1 3,703 2,839 7,634 8,642 4,857 5,930 6,874 7,605
Operating Margin 18.9% 15.42% 40.56% 41.56% 26.86% 29.07% 31.25% 32.56%
Earnings before Tax (EBT) 1 19,539 1,028 7,527 8,603 4,443 5,279 6,619 7,335
Net income 1 15,522 767 6,101 6,821 3,625 4,313 5,203 5,727
Net margin 79.23% 4.17% 32.41% 32.8% 20.05% 21.15% 23.65% 24.52%
EPS 2 22.10 1.090 8.690 9.712 5.230 6.138 7.407 8.149
Free Cash Flow 1 1,008 1,147 1,056 623 959 2,000 3,387 4,225
FCF margin 5.15% 6.23% 5.61% 3% 5.3% 9.8% 15.4% 18.09%
FCF Conversion (EBITDA) 18.95% 25.83% 11.59% 6.11% 14.09% 25.33% 37.77% 43.28%
FCF Conversion (Net income) 6.49% 149.54% 17.31% 9.13% 26.46% 46.37% 65.08% 73.78%
Dividend per Share 2 - 2.000 2.250 2.500 2.750 3.064 3.427 3.672
Announcement Date 30/01/20 29/01/21 28/01/22 27/01/23 26/01/24 - - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Quarterly data)

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 4,763 5,015 5,899 5,007 4,873 4,813 4,582 4,302 4,384 4,558 5,311 5,470 5,587 5,962 5,943
EBITDA 1 2,806 2,608 3,121 2,484 1,981 2,055 1,700 1,417 1,635 1,596 2,003 2,108 2,222 2,414 2,442
EBIT 1 2,408 2,223 2,735 2,094 1,590 1,596 1,229 913 1,119 1,077 1,475 1,620 1,837 2,105 2,084
Operating Margin 50.56% 44.33% 46.36% 41.82% 32.63% 33.16% 26.82% 21.22% 25.52% 23.63% 27.77% 29.61% 32.89% 35.31% 35.07%
Earnings before Tax (EBT) 1 2,380 2,208 2,730 2,097 1,568 1,537 1,126 802 978 954 1,355 1,499 1,719 2,015 1,994
Net income 1 1,995 1,760 2,180 1,649 1,215 1,213 916 663 833 789 1,038 1,069 1,236 1,592 1,575
Net margin 41.89% 35.09% 36.96% 32.93% 24.93% 25.2% 19.99% 15.41% 19% 17.31% 19.54% 19.54% 22.12% 26.7% 26.5%
EPS 2 2.840 2.510 3.104 2.350 1.730 1.727 1.320 0.9600 1.220 1.120 1.488 1.495 1.611 - -
Dividend per Share 2 2.250 - - - 2.500 - - - - - 1.917 - - - 3.250
Announcement Date 28/01/22 29/04/22 22/07/22 28/10/22 27/01/23 28/04/23 21/07/23 27/10/23 26/01/24 26/04/24 - - - - -
1SEK in Million2SEK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 8,597 7,671 7,752 9,989 10,765 11,710 10,511 11,408
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.616 x 1.728 x 0.851 x 0.9799 x 1.581 x 1.483 x 1.172 x 1.168 x
Free Cash Flow 1 1,008 1,147 1,056 623 959 2,000 3,387 4,225
ROE (net income / shareholders' equity) 5.29% 1.09% 10.3% 7.6% 3.61% 4.23% 4.81% 5.17%
ROA (Net income/ Total Assets) 3.57% 0.75% 5.47% 5.34% 2.54% 2.85% 3.41% 4.04%
Assets 1 435,107 101,859 111,454 127,794 142,654 151,096 152,725 141,714
Book Value Per Share 2 97.60 103.0 118.0 137.0 148.0 152.0 155.0 160.0
Cash Flow per Share 2 4.690 5.270 8.510 9.010 5.540 7.900 9.950 12.20
Capex 1 2,289 2,557 4,918 5,702 2,935 2,530 2,281 2,326
Capex / Sales 11.68% 13.89% 26.13% 27.42% 16.23% 12.41% 10.37% 9.96%
Announcement Date 30/01/20 29/01/21 28/01/22 27/01/23 26/01/24 - - -
1SEK in Million2SEK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Svenska Cellulosa Aktiebolaget SCA

Trading Rating
Investor Rating
ESG Refinitiv
A
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
12
Last Close Price
161 SEK
Average target price
159.7 SEK
Spread / Average Target
-0.80%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Paper Products

1st Jan change Capi.
SVENSKA CELLULOSA AKTIEBOLAGET SCA Stock Svenska Cellulosa Aktiebolaget SCA
+7.25% 10.35B
UPM-KYMMENE OYJ Stock UPM-Kymmene Oyj
-3.35% 18.89B
HOLMEN AB Stock Holmen AB
+1.39% 6.18B
EMPRESAS CMPC S.A. Stock Empresas CMPC S.A.
+12.94% 5.08B
OJI HOLDINGS CORPORATION Stock Oji Holdings Corporation
+13.94% 4B
THE NAVIGATOR COMPANY Stock The Navigator Company
+17.02% 3.22B
CENTURY TEXTILES AND INDUSTRIES LIMITED Stock Century Textiles and Industries Limited
+63.30% 2.68B
XIANHE CO.,LTD. Stock Xianhe Co.,Ltd.
+12.70% 1.82B
SAPPI LIMITED Stock Sappi Limited
+15.61% 1.53B
HOKUETSU CORPORATION Stock Hokuetsu Corporation
-5.36% 1.43B
Other Paper Products
  1. Stock Market
  2. Equities
  3. SCA B Stock
  4. Financials Svenska Cellulosa Aktiebolaget SCA