Market Closed -
Nasdaq Stockholm
16:29:48 21/05/2024 BST
|
5-day change
|
1st Jan Change
|
59.4
SEK
|
+0.51%
|
|
-6.01%
|
+41.09%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,377
|
2,234
|
4,414
|
6,228
|
-
|
-
|
Enterprise Value (EV)
1 |
3,377
|
2,756
|
5,026
|
6,723
|
6,525
|
6,194
|
P/E ratio
|
107
x
|
46.3
x
|
42.5
x
|
49.5
x
|
30.3
x
|
21.2
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
-
|
1.84
x
|
2.74
x
|
3.2
x
|
2.9
x
|
2.46
x
|
EV / Revenue
|
-
|
2.27
x
|
3.12
x
|
3.45
x
|
3.04
x
|
2.45
x
|
EV / EBITDA
|
-
|
13.4
x
|
15.9
x
|
16.8
x
|
13.2
x
|
9.89
x
|
EV / FCF
|
-
|
-27.3
x
|
35.4
x
|
64
x
|
34.5
x
|
18.2
x
|
FCF Yield
|
-
|
-3.66%
|
2.83%
|
1.56%
|
2.9%
|
5.49%
|
Price to Book
|
-
|
10.7
x
|
15
x
|
14.3
x
|
10.1
x
|
-
|
Nbr of stocks (in thousands)
|
104,851
|
104,851
|
104,851
|
104,851
|
-
|
-
|
Reference price
2 |
32.21
|
21.31
|
42.10
|
59.40
|
59.40
|
59.40
|
Announcement Date
|
08/02/22
|
08/02/23
|
08/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
1,216
|
1,613
|
1,948
|
2,149
|
2,532
|
EBITDA
1 |
-
|
206
|
317
|
400
|
492.5
|
626
|
EBIT
1 |
-
|
82
|
155
|
204
|
281.8
|
380
|
Operating Margin
|
-
|
6.74%
|
9.61%
|
10.47%
|
13.11%
|
15.01%
|
Earnings before Tax (EBT)
1 |
-
|
54
|
119
|
160
|
260.1
|
364
|
Net income
1 |
29.8
|
49
|
104
|
125
|
206.2
|
289
|
Net margin
|
-
|
4.03%
|
6.45%
|
6.42%
|
9.6%
|
11.41%
|
EPS
2 |
0.3000
|
0.4600
|
0.9900
|
1.200
|
1.960
|
2.800
|
Free Cash Flow
1 |
-
|
-101
|
142
|
105
|
189
|
340
|
FCF margin
|
-
|
-8.31%
|
8.8%
|
5.39%
|
8.8%
|
13.43%
|
FCF Conversion (EBITDA)
|
-
|
-
|
44.79%
|
26.25%
|
38.38%
|
54.31%
|
FCF Conversion (Net income)
|
-
|
-
|
136.54%
|
84%
|
91.66%
|
117.65%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
08/02/22
|
08/02/23
|
08/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
-
|
320
|
362
|
335
|
381
|
424
|
428
|
476
|
500
|
544
|
EBITDA
1 |
-
|
59
|
61
|
56
|
65
|
92
|
80
|
97
|
108
|
120
|
EBIT
1 |
-
|
25
|
25
|
21
|
29
|
48
|
32
|
48
|
58
|
71
|
Operating Margin
|
-
|
7.81%
|
6.91%
|
6.27%
|
7.61%
|
11.32%
|
7.48%
|
10.08%
|
11.6%
|
13.05%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
6
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
0.0600
|
0.1500
|
0.1600
|
-
|
0.1600
|
0.3300
|
0.1000
|
0.3000
|
0.4000
|
0.5000
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21/07/22
|
28/10/22
|
08/02/23
|
26/04/23
|
20/07/23
|
27/10/23
|
23/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
522
|
612
|
495
|
297
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
34
|
Leverage (Debt/EBITDA)
|
-
|
2.534
x
|
1.931
x
|
1.238
x
|
0.6033
x
|
-
|
Free Cash Flow
1 |
-
|
-101
|
142
|
105
|
189
|
340
|
ROE (net income / shareholders' equity)
|
-
|
28%
|
40.9%
|
33%
|
38%
|
35%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
2.000
|
2.800
|
4.140
|
5.890
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
36
|
46
|
37
|
46.8
|
38
|
Capex / Sales
|
-
|
2.96%
|
2.85%
|
1.9%
|
2.18%
|
1.5%
|
Announcement Date
|
08/02/22
|
08/02/23
|
08/02/24
|
-
|
-
|
-
|
Last Close Price
59.4
SEK Average target price
55.5
SEK Spread / Average Target -6.57% Consensus |
1st Jan change
|
Capi.
|
---|
| +41.09% | 579M | | +1.35% | 30.67B | | -36.50% | 22.34B | | +16.54% | 8.81B | | -10.88% | 5.12B | | -19.46% | 2.77B | | -21.62% | 2.16B | | +3.12% | 1.81B | | -13.58% | 1.79B | | +1.82% | 1.47B |
Integrated Hardware & Software
|