Market Closed -
Nasdaq Stockholm
16:29:37 29/04/2024 BST
|
5-day change
|
1st Jan Change
|
379.5
SEK
|
+1.74%
|
|
+10.00%
|
+56.17%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,938
|
3,863
|
4,701
|
3,501
|
6,076
|
9,489
|
-
|
-
|
Enterprise Value (EV)
1 |
4,363
|
3,898
|
4,701
|
3,501
|
6,234
|
9,197
|
8,775
|
8,318
|
P/E ratio
|
13.1
x
|
17
x
|
13.9
x
|
9.5
x
|
10.7
x
|
15
x
|
13.6
x
|
12.7
x
|
Yield
|
3.17%
|
2.91%
|
-
|
-
|
2.88%
|
2.34%
|
2.57%
|
2.76%
|
Capitalization / Revenue
|
1.06
x
|
1.23
x
|
1.3
x
|
0.76
x
|
1.06
x
|
1.64
x
|
1.54
x
|
1.46
x
|
EV / Revenue
|
1.17
x
|
1.24
x
|
1.3
x
|
0.76
x
|
1.09
x
|
1.59
x
|
1.42
x
|
1.28
x
|
EV / EBITDA
|
7.97
x
|
8.43
x
|
-
|
-
|
6.54
x
|
9.21
x
|
7.98
x
|
7.1
x
|
EV / FCF
|
12
x
|
9.73
x
|
-
|
-
|
10.6
x
|
14.5
x
|
13.5
x
|
11.8
x
|
FCF Yield
|
8.33%
|
10.3%
|
-
|
-
|
9.47%
|
6.89%
|
7.4%
|
8.49%
|
Price to Book
|
1.62
x
|
1.55
x
|
-
|
-
|
1.65
x
|
2.26
x
|
2.03
x
|
1.83
x
|
Nbr of stocks (in thousands)
|
25,004
|
25,004
|
25,004
|
25,004
|
25,004
|
25,004
|
-
|
-
|
Reference price
2 |
157.5
|
154.5
|
188.0
|
140.0
|
243.0
|
373.0
|
373.0
|
373.0
|
Announcement Date
|
20/02/20
|
24/02/21
|
24/02/22
|
21/02/23
|
20/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,725
|
3,147
|
3,611
|
4,580
|
5,740
|
5,784
|
6,167
|
6,519
|
EBITDA
1 |
547.8
|
462.5
|
-
|
-
|
953
|
999
|
1,099
|
1,172
|
EBIT
1 |
435
|
353.4
|
-
|
-
|
824.9
|
844.5
|
920.5
|
982.8
|
Operating Margin
|
11.68%
|
11.23%
|
-
|
-
|
14.37%
|
14.6%
|
14.93%
|
15.08%
|
Earnings before Tax (EBT)
1 |
397
|
326.5
|
-
|
-
|
761.9
|
805
|
891
|
954
|
Net income
1 |
299.5
|
226.7
|
337.1
|
368.3
|
568.6
|
622.6
|
685.7
|
734.8
|
Net margin
|
8.04%
|
7.2%
|
9.33%
|
8.04%
|
9.91%
|
10.76%
|
11.12%
|
11.27%
|
EPS
2 |
11.98
|
9.070
|
13.48
|
14.73
|
22.74
|
24.90
|
27.42
|
29.39
|
Free Cash Flow
1 |
363.5
|
400.7
|
-
|
-
|
590.4
|
634
|
649
|
706
|
FCF margin
|
9.76%
|
12.73%
|
-
|
-
|
10.29%
|
10.96%
|
10.52%
|
10.83%
|
FCF Conversion (EBITDA)
|
66.36%
|
86.64%
|
-
|
-
|
61.95%
|
63.46%
|
59.03%
|
60.25%
|
FCF Conversion (Net income)
|
121.37%
|
176.75%
|
-
|
-
|
103.83%
|
101.84%
|
94.65%
|
96.08%
|
Dividend per Share
2 |
5.000
|
4.500
|
-
|
-
|
7.000
|
8.715
|
9.598
|
10.29
|
Announcement Date
|
20/02/20
|
24/02/21
|
24/02/22
|
21/02/23
|
20/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
|
936
|
1,440
|
-
|
1,535
|
-
|
-
|
-
|
EBITDA
1 |
-
|
256
|
222.8
|
282.9
|
252
|
229
|
235
|
EBIT
|
-
|
217.1
|
209
|
251.6
|
-
|
-
|
-
|
Operating Margin
|
-
|
15.08%
|
-
|
16.39%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
216.9
|
183.4
|
250.3
|
197
|
177
|
180
|
Net income
|
58
|
158.9
|
129.5
|
195.8
|
-
|
-
|
-
|
Net margin
|
6.2%
|
11.04%
|
-
|
12.76%
|
-
|
-
|
-
|
EPS
|
2.320
|
6.350
|
5.180
|
7.830
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
24/02/22
|
24/10/23
|
20/02/24
|
25/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
425
|
35.2
|
-
|
-
|
158
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
292
|
714
|
1,171
|
Leverage (Debt/EBITDA)
|
0.776
x
|
0.0761
x
|
-
|
-
|
0.1662
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
364
|
401
|
-
|
-
|
590
|
634
|
649
|
706
|
ROE (net income / shareholders' equity)
|
12.5%
|
9%
|
-
|
-
|
16.3%
|
16%
|
15.7%
|
15.2%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
9.98%
|
9.98%
|
10.1%
|
10.1%
|
Assets
1 |
-
|
-
|
-
|
-
|
5,699
|
6,236
|
6,756
|
7,306
|
Book Value Per Share
2 |
97.10
|
100.0
|
-
|
-
|
147.0
|
165.0
|
184.0
|
203.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
75.4
|
45.5
|
-
|
-
|
115
|
133
|
137
|
147
|
Capex / Sales
|
2.02%
|
1.45%
|
-
|
-
|
2%
|
2.29%
|
2.23%
|
2.26%
|
Announcement Date
|
20/02/20
|
24/02/21
|
24/02/22
|
21/02/23
|
20/02/24
|
-
|
-
|
-
|
Average target price
430
SEK Spread / Average Target +15.28% Consensus |
1st Jan change
|
Capi.
|
---|
| +56.17% | 851M | | 0.00% | 239B | | +28.42% | 178B | | -7.96% | 126B | | +32.50% | 79.32B | | -4.64% | 74.17B | | -15.96% | 50.82B | | -24.68% | 38.6B | | +19.71% | 31.74B | | +14.46% | 29.82B |
Consumer Goods Conglomerates
|