Market Closed -
Nasdaq Stockholm
11:29:54 2024-05-31 am EDT
|
5-day change
|
1st Jan Change
|
87.5
SEK
|
+10.06%
|
|
+12.04%
|
+23.24%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,369
|
2,287
|
4,897
|
1,115
|
1,032
|
1,272
|
-
|
-
|
Enterprise Value (EV)
1 |
2,962
|
2,267
|
5,095
|
1,115
|
2,381
|
2,314
|
2,215
|
2,054
|
P/E ratio
|
9.44
x
|
10.3
x
|
14.5
x
|
2.53
x
|
-9.61
x
|
9.39
x
|
9.08
x
|
7.55
x
|
Yield
|
-
|
4.76%
|
3.41%
|
-
|
-
|
2.09%
|
2.54%
|
3.13%
|
Capitalization / Revenue
|
0.63
x
|
0.49
x
|
0.79
x
|
0.17
x
|
0.36
x
|
0.25
x
|
0.23
x
|
0.22
x
|
EV / Revenue
|
0.79
x
|
0.49
x
|
0.82
x
|
0.17
x
|
0.83
x
|
0.46
x
|
0.4
x
|
0.36
x
|
EV / EBITDA
|
6
x
|
4.5
x
|
7.3
x
|
1
x
|
59.5
x
|
5.45
x
|
4.72
x
|
4.09
x
|
EV / FCF
|
-6.01
x
|
3.58
x
|
21.2
x
|
-
|
-13.5
x
|
8.85
x
|
18.3
x
|
11
x
|
FCF Yield
|
-16.6%
|
28%
|
4.71%
|
-
|
-7.39%
|
11.3%
|
5.46%
|
9.13%
|
Price to Book
|
2.66
x
|
2.84
x
|
4.45
x
|
-
|
0.64
x
|
0.72
x
|
0.68
x
|
0.62
x
|
Nbr of stocks (in thousands)
|
14,532
|
14,532
|
14,532
|
14,532
|
14,532
|
14,532
|
-
|
-
|
Reference price
2 |
163.0
|
157.4
|
337.0
|
76.70
|
71.00
|
87.50
|
87.50
|
87.50
|
Announcement Date
|
2/20/20
|
2/19/21
|
2/18/22
|
2/17/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,747
|
4,635
|
6,212
|
6,469
|
2,863
|
5,034
|
5,499
|
5,703
|
EBITDA
1 |
493.9
|
504
|
698
|
1,110
|
40
|
424.2
|
469.1
|
502.7
|
EBIT
1 |
358
|
328.2
|
483
|
838
|
-68
|
162
|
237.3
|
263
|
Operating Margin
|
9.55%
|
7.08%
|
7.78%
|
12.95%
|
-2.38%
|
3.22%
|
4.32%
|
4.61%
|
Earnings before Tax (EBT)
1 |
318.4
|
275.6
|
451
|
782
|
-153
|
171.9
|
176.8
|
212.7
|
Net income
1 |
251
|
221.7
|
339
|
440
|
-107
|
135.3
|
140.2
|
168.6
|
Net margin
|
6.7%
|
4.78%
|
5.46%
|
6.8%
|
-3.74%
|
2.69%
|
2.55%
|
2.96%
|
EPS
2 |
17.26
|
15.25
|
23.26
|
30.28
|
-7.390
|
9.321
|
9.635
|
11.59
|
Free Cash Flow
1 |
-492.6
|
633.9
|
240
|
-
|
-176
|
261.5
|
121
|
187.5
|
FCF margin
|
-13.15%
|
13.68%
|
3.86%
|
-
|
-6.15%
|
5.19%
|
2.2%
|
3.29%
|
FCF Conversion (EBITDA)
|
-
|
125.78%
|
34.38%
|
-
|
-
|
61.64%
|
25.8%
|
37.3%
|
FCF Conversion (Net income)
|
-
|
285.94%
|
70.8%
|
-
|
-
|
193.29%
|
86.32%
|
111.19%
|
Dividend per Share
2 |
-
|
7.500
|
11.50
|
-
|
-
|
1.824
|
2.225
|
2.740
|
Announcement Date
|
2/20/20
|
2/19/21
|
2/18/22
|
2/17/23
|
2/22/24
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
1,694
|
1,746
|
1,691
|
1,479
|
1,555
|
631
|
674
|
643
|
915
|
1,172
|
1,262
|
1,264
|
1,336
|
EBITDA
|
178
|
165
|
223
|
535
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
112
|
108
|
147
|
451
|
132
|
-14
|
-10
|
-28
|
-15
|
21
|
39.5
|
45
|
56.5
|
Operating Margin
|
6.61%
|
6.19%
|
8.69%
|
30.49%
|
8.49%
|
-2.22%
|
-1.48%
|
-4.35%
|
-1.64%
|
1.79%
|
3.13%
|
3.56%
|
4.23%
|
Earnings before Tax (EBT)
1 |
118
|
83
|
54
|
444
|
203
|
8
|
80
|
-115
|
-126
|
89
|
20
|
25.5
|
37
|
Net income
1 |
88
|
63
|
32
|
366
|
-21
|
7
|
64
|
-89
|
-89
|
70
|
15.5
|
20.5
|
29.5
|
Net margin
|
5.19%
|
3.61%
|
1.89%
|
24.75%
|
-1.35%
|
1.11%
|
9.5%
|
-13.84%
|
-9.73%
|
5.97%
|
1.23%
|
1.62%
|
2.21%
|
EPS
2 |
6.020
|
4.300
|
2.200
|
25.20
|
-1.420
|
0.4600
|
4.270
|
-6.160
|
-6.110
|
4.830
|
1.090
|
1.400
|
2.015
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/18/22
|
5/12/22
|
8/17/22
|
11/11/22
|
2/17/23
|
5/11/23
|
8/17/23
|
11/16/23
|
2/22/24
|
5/16/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
593
|
-
|
198
|
-
|
1,349
|
1,042
|
944
|
782
|
Net Cash position
1 |
-
|
20
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.201
x
|
-
|
0.2837
x
|
-
|
33.72
x
|
2.456
x
|
2.011
x
|
1.556
x
|
Free Cash Flow
1 |
-493
|
634
|
240
|
-
|
-176
|
262
|
121
|
188
|
ROE (net income / shareholders' equity)
|
32.4%
|
26.1%
|
35.6%
|
-
|
-6%
|
8.03%
|
7.68%
|
8.6%
|
ROA (Net income/ Total Assets)
|
10.7%
|
7.91%
|
10.3%
|
-
|
-2.7%
|
2.95%
|
2.96%
|
3.53%
|
Assets
1 |
2,354
|
2,803
|
3,301
|
-
|
3,961
|
4,592
|
4,732
|
4,772
|
Book Value Per Share
2 |
61.30
|
55.50
|
75.80
|
-
|
112.0
|
121.0
|
130.0
|
140.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
162
|
59.7
|
247
|
-
|
149
|
187
|
169
|
175
|
Capex / Sales
|
4.33%
|
1.29%
|
3.98%
|
-
|
5.2%
|
3.71%
|
3.07%
|
3.07%
|
Announcement Date
|
2/20/20
|
2/19/21
|
2/18/22
|
2/17/23
|
2/22/24
|
-
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +23.24% | 121M | | -.--% | 10.77B | | -19.19% | 1.53B | | -25.06% | 1.38B | | +6.68% | 793M | | +18.87% | 419M | | +43.06% | 141M | | -9.28% | 69.04M |
Auto & Truck Wholesale
|