Market Closed -
Nasdaq Stockholm
11:29:46 2024-05-14 am EDT
|
5-day change
|
1st Jan Change
|
30.82
SEK
|
+2.56%
|
|
+9.84%
|
+12.67%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
21,283
|
30,682
|
103,447
|
89,815
|
61,035
|
41,285
|
-
|
-
|
Enterprise Value (EV)
1 |
19,272
|
29,663
|
90,642
|
104,224
|
76,633
|
56,455
|
51,023
|
46,889
|
P/E ratio
|
44.3
x
|
108
x
|
334
x
|
-19.1
x
|
11.8
x
|
-11.7
x
|
21.8
x
|
11.9
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
3.7
x
|
5.84
x
|
11.5
x
|
5.27
x
|
1.62
x
|
0.97
x
|
0.96
x
|
0.91
x
|
EV / Revenue
|
3.35
x
|
5.65
x
|
10
x
|
6.12
x
|
2.03
x
|
1.32
x
|
1.18
x
|
1.03
x
|
EV / EBITDA
|
12.1
x
|
16.3
x
|
22.7
x
|
17
x
|
7.77
x
|
5.05
x
|
4.29
x
|
3.59
x
|
EV / FCF
|
-161
x
|
913
x
|
53.8
x
|
456
x
|
-69
x
|
26.7
x
|
10.9
x
|
9.3
x
|
FCF Yield
|
-0.62%
|
0.11%
|
1.86%
|
0.22%
|
-1.45%
|
3.75%
|
9.14%
|
10.8%
|
Price to Book
|
3.74
x
|
4.81
x
|
3.67
x
|
2.01
x
|
0.94
x
|
0.63
x
|
0.62
x
|
0.59
x
|
Nbr of stocks (in thousands)
|
615,408
|
624,134
|
861,343
|
1,131,462
|
1,259,242
|
1,339,541
|
-
|
-
|
Reference price
2 |
34.58
|
49.16
|
120.1
|
79.38
|
48.47
|
30.82
|
30.82
|
30.82
|
Announcement Date
|
5/22/19
|
5/20/20
|
5/20/21
|
5/19/22
|
5/24/23
|
-
|
-
|
-
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,754
|
5,249
|
9,024
|
17,037
|
37,665
|
42,765
|
43,153
|
45,336
|
EBITDA
1 |
1,593
|
1,821
|
3,985
|
6,135
|
9,867
|
11,186
|
11,905
|
13,050
|
EBIT
1 |
897.1
|
1,033
|
2,871
|
4,416
|
6,366
|
7,227
|
7,573
|
8,337
|
Operating Margin
|
15.59%
|
19.68%
|
31.81%
|
25.92%
|
16.9%
|
16.9%
|
17.55%
|
18.39%
|
Earnings before Tax (EBT)
1 |
545.4
|
408.8
|
680.1
|
-3,821
|
5,015
|
-2,497
|
2,598
|
4,583
|
Net income
1 |
397.4
|
284.9
|
287.1
|
-4,276
|
4,454
|
-2,095
|
1,963
|
3,523
|
Net margin
|
6.91%
|
5.43%
|
3.18%
|
-25.1%
|
11.83%
|
-4.9%
|
4.55%
|
7.77%
|
EPS
2 |
0.7800
|
0.4550
|
0.3600
|
-4.160
|
4.120
|
-2.638
|
1.414
|
2.596
|
Free Cash Flow
1 |
-119.6
|
32.5
|
1,685
|
228.4
|
-1,110
|
2,117
|
4,665
|
5,041
|
FCF margin
|
-2.08%
|
0.62%
|
18.67%
|
1.34%
|
-2.95%
|
4.95%
|
10.81%
|
11.12%
|
FCF Conversion (EBITDA)
|
-
|
1.78%
|
42.28%
|
3.72%
|
-
|
18.92%
|
39.19%
|
38.63%
|
FCF Conversion (Net income)
|
-
|
11.41%
|
586.83%
|
-
|
-
|
-
|
237.65%
|
143.09%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
5/22/19
|
5/20/20
|
5/20/21
|
5/19/22
|
5/24/23
|
-
|
-
|
-
|
Fiscal Period: March |
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
3,296
|
5,085
|
5,228
|
7,118
|
9,569
|
11,622
|
9,356
|
10,450
|
10,831
|
12,050
|
9,624
|
21,282
|
10,406
|
11,106
|
12,484
|
10,053
|
EBITDA
1 |
1,640
|
1,490
|
1,473
|
1,867
|
3,056
|
3,005
|
1,939
|
2,697
|
2,923
|
3,269
|
2,522
|
-
|
3,025
|
3,220
|
3,689
|
3,145
|
EBIT
1 |
973.4
|
1,119
|
1,052
|
1,322
|
2,121
|
2,009
|
915
|
1,673
|
1,814
|
2,150
|
1,450
|
3,780
|
1,695
|
1,928
|
2,228
|
1,777
|
Operating Margin
|
29.53%
|
22.01%
|
20.13%
|
18.57%
|
22.17%
|
17.29%
|
9.78%
|
16.01%
|
16.75%
|
17.84%
|
15.06%
|
17.76%
|
16.29%
|
17.36%
|
17.84%
|
17.68%
|
Earnings before Tax (EBT)
1 |
-673.5
|
-1,188
|
-1,533
|
140
|
2,622
|
1,595
|
658
|
2,592
|
-675
|
-1,783
|
-4,743
|
-
|
-255.5
|
626.5
|
926.5
|
476.5
|
Net income
1 |
-721.9
|
-1,289
|
-1,656
|
-167
|
2,369
|
1,515
|
737
|
2,250
|
-562
|
-1,740
|
-4,483
|
-
|
-237.5
|
501
|
749.5
|
377.5
|
Net margin
|
-21.9%
|
-25.35%
|
-31.67%
|
-2.35%
|
24.76%
|
13.04%
|
7.88%
|
21.53%
|
-5.19%
|
-14.44%
|
-46.58%
|
-
|
-2.28%
|
4.51%
|
6%
|
3.76%
|
EPS
2 |
-0.6800
|
-1.260
|
-1.520
|
-0.1600
|
2.200
|
1.380
|
0.6700
|
1.990
|
-0.4700
|
-1.440
|
-2.576
|
-
|
0.0550
|
0.5350
|
0.7000
|
0.1200
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/17/21
|
2/17/22
|
5/19/22
|
8/18/22
|
11/17/22
|
2/16/23
|
5/24/23
|
8/17/23
|
11/16/23
|
2/15/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
14,408
|
15,598
|
15,170
|
9,738
|
5,604
|
Net Cash position
1 |
2,011
|
1,019
|
12,806
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
2.349
x
|
1.581
x
|
1.356
x
|
0.818
x
|
0.4294
x
|
Free Cash Flow
1 |
-120
|
32.5
|
1,685
|
228
|
-1,110
|
2,117
|
4,665
|
5,041
|
ROE (net income / shareholders' equity)
|
11.5%
|
4.72%
|
1.71%
|
9.66%
|
8.36%
|
6%
|
6.32%
|
7.16%
|
ROA (Net income/ Total Assets)
|
6.87%
|
2.96%
|
1.29%
|
-6.72%
|
4.27%
|
0.02%
|
3.01%
|
3.64%
|
Assets
1 |
5,786
|
9,623
|
22,196
|
63,603
|
104,245
|
-12,774,684
|
65,172
|
96,718
|
Book Value Per Share
2 |
9.260
|
10.20
|
32.70
|
39.40
|
51.70
|
48.90
|
49.70
|
52.20
|
Cash Flow per Share
2 |
-
|
2.770
|
4.900
|
3.950
|
3.960
|
5.790
|
7.050
|
7.790
|
Capex
1 |
1,476
|
1,653
|
2,205
|
4,053
|
6,493
|
7,190
|
4,934
|
4,971
|
Capex / Sales
|
25.65%
|
31.5%
|
24.43%
|
23.79%
|
17.24%
|
16.81%
|
11.43%
|
10.96%
|
Announcement Date
|
5/22/19
|
5/20/20
|
5/20/21
|
5/19/22
|
5/24/23
|
-
|
-
|
-
|
Last Close Price
30.82
SEK Average target price
32.33
SEK Spread / Average Target +4.91% Consensus |
1st Jan change
|
Capi.
|
---|
| +12.67% | 3.71B | | +8.69% | 85.03B | | +4.02% | 77.41B | | -13.71% | 53.89B | | -22.61% | 47.59B | | +24.87% | 46.63B | | +19.76% | 42.81B | | +63.60% | 37.02B | | -9.93% | 24.56B | | +18.48% | 21.72B |
Other Software
|