Market Closed -
Nasdaq Stockholm
11:29:38 2024-05-31 am EDT
|
5-day change
|
1st Jan Change
|
149.4
SEK
|
-0.40%
|
|
-3.05%
|
-33.72%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
15,840
|
27,034
|
18,850
|
22,412
|
23,807
|
15,780
|
-
|
-
|
Enterprise Value (EV)
1 |
15,522
|
26,468
|
18,419
|
22,412
|
22,587
|
14,226
|
13,430
|
13,306
|
P/E ratio
|
42.4
x
|
55.2
x
|
76.3
x
|
31.7
x
|
45.2
x
|
21.5
x
|
16.4
x
|
15.7
x
|
Yield
|
0.67%
|
0.39%
|
0.56%
|
-
|
1.33%
|
2.07%
|
2.33%
|
2.39%
|
Capitalization / Revenue
|
12.3
x
|
15.1
x
|
13
x
|
11.4
x
|
9.01
x
|
5.8
x
|
5.35
x
|
5.17
x
|
EV / Revenue
|
12
x
|
14.8
x
|
12.7
x
|
11.4
x
|
8.55
x
|
5.23
x
|
4.56
x
|
4.36
x
|
EV / EBITDA
|
21.1
x
|
25.3
x
|
20.5
x
|
16.5
x
|
13.7
x
|
7.59
x
|
6.72
x
|
6.39
x
|
EV / FCF
|
56.9
x
|
54.6
x
|
-1,455
x
|
-
|
30.3
x
|
17.3
x
|
16.1
x
|
15.2
x
|
FCF Yield
|
1.76%
|
1.83%
|
-0.07%
|
-
|
3.3%
|
5.77%
|
6.22%
|
6.59%
|
Price to Book
|
14.1
x
|
17.9
x
|
11.3
x
|
-
|
9.09
x
|
5.26
x
|
4.32
x
|
3.77
x
|
Nbr of stocks (in thousands)
|
105,600
|
105,600
|
105,600
|
105,619
|
105,619
|
105,619
|
-
|
-
|
Reference price
2 |
150.0
|
256.0
|
178.5
|
212.2
|
225.4
|
149.4
|
149.4
|
149.4
|
Announcement Date
|
2/18/20
|
2/23/21
|
2/22/22
|
2/7/23
|
2/6/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,289
|
1,794
|
1,448
|
1,973
|
2,642
|
2,720
|
2,947
|
3,055
|
EBITDA
1 |
735.7
|
1,045
|
897.3
|
1,361
|
1,648
|
1,874
|
1,999
|
2,081
|
EBIT
1 |
473.5
|
632.1
|
307.5
|
887.1
|
657.9
|
943.9
|
1,182
|
1,235
|
Operating Margin
|
36.73%
|
35.24%
|
21.24%
|
44.97%
|
24.9%
|
34.7%
|
40.11%
|
40.44%
|
Earnings before Tax (EBT)
1 |
466.8
|
628
|
303.9
|
884.4
|
687.7
|
945.8
|
1,228
|
1,271
|
Net income
1 |
374.1
|
490.6
|
247.8
|
708.7
|
530.6
|
735.5
|
963.6
|
1,004
|
Net margin
|
29.01%
|
27.35%
|
17.12%
|
35.92%
|
20.08%
|
27.04%
|
32.7%
|
32.86%
|
EPS
2 |
3.540
|
4.640
|
2.340
|
6.700
|
4.990
|
6.959
|
9.116
|
9.506
|
Free Cash Flow
1 |
273
|
484.7
|
-12.66
|
-
|
745.6
|
820.5
|
835
|
877
|
FCF margin
|
21.17%
|
27.02%
|
-0.87%
|
-
|
28.22%
|
30.17%
|
28.33%
|
28.71%
|
FCF Conversion (EBITDA)
|
37.11%
|
46.4%
|
-
|
-
|
45.24%
|
43.78%
|
41.77%
|
42.14%
|
FCF Conversion (Net income)
|
72.98%
|
98.81%
|
-
|
-
|
140.53%
|
111.56%
|
86.66%
|
87.35%
|
Dividend per Share
2 |
1.000
|
1.000
|
1.000
|
-
|
3.000
|
3.100
|
3.475
|
3.567
|
Announcement Date
|
2/18/20
|
2/23/21
|
2/22/22
|
2/7/23
|
2/6/24
|
-
|
-
|
-
|
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 |
390.5
|
476.1
|
458.8
|
458
|
580
|
482.8
|
737.3
|
426.4
|
995.6
|
482.1
|
710.1
|
514.4
|
1,065
|
516
|
798
|
EBITDA
1 |
265.5
|
322.4
|
331.5
|
309.2
|
397.5
|
309.3
|
480.8
|
232.2
|
625.9
|
299.2
|
461.6
|
319
|
763.9
|
347
|
529
|
EBIT
1 |
148.1
|
208.5
|
213.6
|
220.6
|
244.5
|
155.7
|
292.9
|
85.36
|
123.9
|
154.4
|
251.1
|
165.5
|
358.4
|
203
|
306
|
Operating Margin
|
37.93%
|
43.79%
|
46.55%
|
48.17%
|
42.15%
|
32.25%
|
39.72%
|
20.02%
|
12.45%
|
32.02%
|
35.36%
|
32.18%
|
33.65%
|
39.34%
|
38.35%
|
Earnings before Tax (EBT)
1 |
147.5
|
207.7
|
213
|
219.5
|
244.2
|
157.1
|
310.9
|
88.46
|
131.3
|
165
|
256.3
|
170.8
|
363.7
|
209
|
312
|
Net income
1 |
115.9
|
168.6
|
170.1
|
175.9
|
194.2
|
123.7
|
239.4
|
69.29
|
98.3
|
126.9
|
200.4
|
134.9
|
282.2
|
165
|
246
|
Net margin
|
29.68%
|
35.41%
|
37.08%
|
38.41%
|
33.48%
|
25.62%
|
32.46%
|
16.25%
|
9.87%
|
26.31%
|
28.23%
|
26.22%
|
26.5%
|
31.98%
|
30.83%
|
EPS
2 |
1.100
|
1.590
|
1.610
|
1.670
|
1.840
|
1.160
|
2.240
|
0.6500
|
0.9300
|
1.200
|
1.897
|
1.277
|
2.673
|
1.560
|
2.330
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/22/22
|
5/3/22
|
8/2/22
|
11/1/22
|
2/7/23
|
4/27/23
|
7/27/23
|
10/26/23
|
2/6/24
|
4/25/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
318
|
566
|
431
|
-
|
1,219
|
1,554
|
2,349
|
2,474
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
273
|
485
|
-12.7
|
-
|
746
|
821
|
835
|
877
|
ROE (net income / shareholders' equity)
|
37.8%
|
37.3%
|
15.6%
|
-
|
21.6%
|
26.7%
|
27.9%
|
24.7%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
15.8%
|
22.1%
|
23.3%
|
21.8%
|
Assets
1 |
-
|
-
|
-
|
-
|
3,361
|
3,328
|
4,135
|
4,605
|
Book Value Per Share
2 |
10.70
|
14.30
|
15.70
|
-
|
24.80
|
28.40
|
34.50
|
39.60
|
Cash Flow per Share
2 |
6.890
|
10.60
|
6.960
|
-
|
13.70
|
16.00
|
14.60
|
15.00
|
Capex
1 |
455
|
642
|
749
|
-
|
706
|
837
|
867
|
912
|
Capex / Sales
|
35.27%
|
35.77%
|
51.76%
|
-
|
26.73%
|
30.77%
|
29.42%
|
29.84%
|
Announcement Date
|
2/18/20
|
2/23/21
|
2/22/22
|
2/7/23
|
2/6/24
|
-
|
-
|
-
|
Last Close Price
149.4
SEK Average target price
227.5
SEK Spread / Average Target +52.28% Consensus |
1st Jan change
|
Capi.
|
---|
| -33.72% | 1.5B | | -25.45% | 199B | | -2.28% | 57.03B | | -23.33% | 56.1B | | -17.16% | 43.13B | | -9.23% | 36.86B | | -2.78% | 35.53B | | -12.52% | 27.71B | | +104.44% | 26.81B | | +0.73% | 21.1B |
Application Software
|