Delayed
Nasdaq Stockholm
08:00:02 14/06/2024 BST
|
5-day change
|
1st Jan Change
|
103
SEK
|
-0.96%
|
|
-0.96%
|
+14.96%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
93,449
|
74,926
|
88,993
|
58,714
|
59,923
|
72,229
|
-
|
-
|
Enterprise Value (EV)
1 |
124,265
|
104,195
|
118,674
|
89,822
|
89,891
|
101,413
|
101,700
|
101,030
|
P/E ratio
|
19.5
x
|
10.1
x
|
20.8
x
|
10.6
x
|
16.1
x
|
19.4
x
|
17.9
x
|
16.6
x
|
Yield
|
8.47%
|
8.29%
|
5.23%
|
23.3%
|
7.97%
|
6.78%
|
7.07%
|
7.42%
|
Capitalization / Revenue
|
3.32
x
|
2.82
x
|
3.32
x
|
2.09
x
|
2.06
x
|
2.43
x
|
2.37
x
|
2.33
x
|
EV / Revenue
|
4.41
x
|
3.92
x
|
4.43
x
|
3.2
x
|
3.09
x
|
3.41
x
|
3.34
x
|
3.26
x
|
EV / EBITDA
|
12
x
|
9.94
x
|
10.9
x
|
7.88
x
|
7.56
x
|
8.37
x
|
8.13
x
|
7.86
x
|
EV / FCF
|
25.7
x
|
21.4
x
|
17
x
|
19.2
x
|
15.1
x
|
21
x
|
19.4
x
|
16.9
x
|
FCF Yield
|
3.89%
|
4.68%
|
5.87%
|
5.22%
|
6.63%
|
4.76%
|
5.15%
|
5.9%
|
Price to Book
|
2.68
x
|
2.28
x
|
2.86
x
|
2.48
x
|
2.63
x
|
3.33
x
|
3.49
x
|
3.66
x
|
Nbr of stocks (in thousands)
|
687,778
|
689,843
|
688,651
|
689,909
|
691,633
|
691,933
|
-
|
-
|
Reference price
2 |
135.8
|
108.6
|
129.1
|
85.10
|
86.54
|
104.4
|
104.4
|
104.4
|
Announcement Date
|
03/02/20
|
02/02/21
|
01/02/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
28,163
|
26,554
|
26,789
|
28,102
|
29,099
|
29,780
|
30,414
|
30,974
|
EBITDA
1 |
10,344
|
10,484
|
10,900
|
11,395
|
11,885
|
12,117
|
12,506
|
12,856
|
EBIT
1 |
4,735
|
5,527
|
5,169
|
6,890
|
5,734
|
5,595
|
5,999
|
6,479
|
Operating Margin
|
16.81%
|
20.81%
|
19.3%
|
24.52%
|
19.71%
|
18.79%
|
19.72%
|
20.92%
|
Earnings before Tax (EBT)
1 |
3,665
|
6,855
|
4,307
|
5,907
|
4,578
|
4,690
|
5,118
|
5,415
|
Net income
1 |
10,937
|
7,408
|
4,306
|
5,574
|
3,735
|
3,767
|
4,091
|
4,308
|
Net margin
|
38.83%
|
27.9%
|
16.07%
|
19.83%
|
12.84%
|
12.65%
|
13.45%
|
13.91%
|
EPS
2 |
6.950
|
10.71
|
6.210
|
8.030
|
5.370
|
5.369
|
5.827
|
6.304
|
Free Cash Flow
1 |
4,840
|
4,879
|
6,970
|
4,689
|
5,960
|
4,828
|
5,236
|
5,962
|
FCF margin
|
17.19%
|
18.37%
|
26.02%
|
16.69%
|
20.48%
|
16.21%
|
17.22%
|
19.25%
|
FCF Conversion (EBITDA)
|
46.79%
|
46.54%
|
63.94%
|
41.15%
|
50.15%
|
39.84%
|
41.87%
|
46.38%
|
FCF Conversion (Net income)
|
44.25%
|
65.86%
|
161.87%
|
84.12%
|
159.57%
|
128.16%
|
128%
|
138.39%
|
Dividend per Share
2 |
11.50
|
9.000
|
6.750
|
19.80
|
6.900
|
7.082
|
7.379
|
7.750
|
Announcement Date
|
03/02/20
|
02/02/21
|
01/02/22
|
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 |
7,028
|
6,744
|
6,820
|
7,084
|
7,454
|
7,009
|
7,153
|
7,253
|
7,684
|
7,152
|
7,328
|
7,389
|
7,855
|
-
|
-
|
EBITDA
1 |
2,690
|
2,798
|
2,790
|
2,974
|
2,833
|
2,853
|
2,882
|
3,150
|
2,999
|
2,928
|
2,885
|
3,106
|
3,004
|
-
|
-
|
EBIT
1 |
1,266
|
2,949
|
1,228
|
1,436
|
1,278
|
1,264
|
1,243
|
1,554
|
1,485
|
1,250
|
1,387
|
1,610
|
1,365
|
-
|
-
|
Operating Margin
|
18.01%
|
43.73%
|
18.01%
|
20.27%
|
17.15%
|
18.03%
|
17.38%
|
21.43%
|
19.33%
|
17.48%
|
18.93%
|
21.79%
|
17.38%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
1,005
|
2,673
|
1,022
|
1,191
|
1,022
|
1,051
|
1,086
|
1,295
|
1,145
|
998
|
1,091
|
1,315
|
1,066
|
1,182
|
1,167
|
Net income
1 |
953
|
2,474
|
847
|
994
|
1,258
|
849
|
888
|
1,063
|
936
|
833
|
927.7
|
1,124
|
742.7
|
945.9
|
933.8
|
Net margin
|
13.56%
|
36.68%
|
12.42%
|
14.03%
|
16.88%
|
12.11%
|
12.41%
|
14.66%
|
12.18%
|
11.65%
|
12.66%
|
15.21%
|
9.45%
|
-
|
-
|
EPS
2 |
1.370
|
3.570
|
1.220
|
1.430
|
1.810
|
1.220
|
1.280
|
1.530
|
1.340
|
1.200
|
1.275
|
1.582
|
1.296
|
1.369
|
1.351
|
Dividend per Share
2 |
6.750
|
-
|
-
|
-
|
6.800
|
-
|
3.400
|
-
|
3.500
|
-
|
1.725
|
-
|
1.725
|
-
|
3.500
|
Announcement Date
|
01/02/22
|
21/04/22
|
19/07/22
|
20/10/22
|
31/01/23
|
21/04/23
|
18/07/23
|
18/10/23
|
30/01/24
|
18/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
30,816
|
29,269
|
29,681
|
31,108
|
29,968
|
29,185
|
29,471
|
28,801
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.979
x
|
2.792
x
|
2.723
x
|
2.73
x
|
2.521
x
|
2.408
x
|
2.357
x
|
2.24
x
|
Free Cash Flow
1 |
4,840
|
4,879
|
6,970
|
4,689
|
5,960
|
4,828
|
5,236
|
5,962
|
ROE (net income / shareholders' equity)
|
8.4%
|
16%
|
13.5%
|
20.3%
|
16.1%
|
16.6%
|
20.3%
|
21.9%
|
ROA (Net income/ Total Assets)
|
3.68%
|
6.94%
|
5.75%
|
7.86%
|
5.59%
|
5.2%
|
5.85%
|
6.23%
|
Assets
1 |
297,363
|
106,670
|
74,831
|
70,954
|
66,858
|
72,468
|
69,892
|
69,157
|
Book Value Per Share
2 |
50.70
|
47.60
|
45.10
|
34.30
|
32.90
|
31.30
|
29.90
|
28.50
|
Cash Flow per Share
2 |
14.10
|
12.70
|
14.90
|
11.90
|
14.40
|
14.00
|
14.10
|
14.20
|
Capex
1 |
3,607
|
2,749
|
3,327
|
3,561
|
4,053
|
4,074
|
4,196
|
3,689
|
Capex / Sales
|
12.81%
|
10.35%
|
12.42%
|
12.67%
|
13.93%
|
13.68%
|
13.8%
|
11.91%
|
Announcement Date
|
03/02/20
|
02/02/21
|
01/02/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
Last Close Price
104.4
SEK Average target price
104.1
SEK Spread / Average Target -0.32% Consensus |
1st Jan change
|
Capi.
|
---|
| +37.97% | 102B | | +11.68% | 59.18B | | -8.58% | 25.04B | | -15.98% | 20.52B | | +1.63% | 10.1B | | +6.64% | 9.47B | | -9.80% | 9.17B | | -32.36% | 7.65B | | 0.00% | 6.53B |
Wireless Telecom
|