Market Closed -
Nasdaq Stockholm
11:29:54 2024-05-23 am EDT
|
5-day change
|
1st Jan Change
|
59.2
SEK
|
0.00%
|
|
+1.02%
|
+7.93%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
16,133
|
23,968
|
14,948
|
16,133
|
-
|
-
|
Enterprise Value (EV)
1 |
13,787
|
20,650
|
12,148
|
12,925
|
11,587
|
9,657
|
P/E ratio
|
46.3
x
|
22.1
x
|
14.5
x
|
13.7
x
|
9.61
x
|
7.28
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
3.24
x
|
3.14
x
|
1.91
x
|
1.41
x
|
0.94
x
|
0.72
x
|
EV / Revenue
|
2.77
x
|
2.7
x
|
1.55
x
|
1.13
x
|
0.67
x
|
0.43
x
|
EV / EBITDA
|
29.2
x
|
18.2
x
|
11.4
x
|
9.66
x
|
5.77
x
|
3.7
x
|
EV / FCF
|
-104
x
|
17.3
x
|
53.5
x
|
102
x
|
9.76
x
|
6.92
x
|
FCF Yield
|
-0.96%
|
5.78%
|
1.87%
|
0.98%
|
10.2%
|
14.5%
|
Price to Book
|
6.58
x
|
7.01
x
|
3.29
x
|
2.79
x
|
2.21
x
|
1.65
x
|
Nbr of stocks (in thousands)
|
272,518
|
272,518
|
272,518
|
272,518
|
-
|
-
|
Reference price
2 |
59.20
|
87.95
|
54.85
|
59.20
|
59.20
|
59.20
|
Announcement Date
|
2/23/22
|
2/22/23
|
2/21/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,201
|
4,983
|
7,644
|
7,824
|
11,481
|
17,186
|
22,491
|
EBITDA
1 |
-
|
472
|
1,136
|
1,062
|
1,338
|
2,008
|
2,609
|
EBIT
1 |
-
|
455
|
1,122
|
1,028
|
1,289
|
1,944
|
2,515
|
Operating Margin
|
-
|
9.13%
|
14.68%
|
13.14%
|
11.23%
|
11.31%
|
11.18%
|
Earnings before Tax (EBT)
1 |
-
|
407
|
1,184
|
1,126
|
1,379
|
2,004
|
2,629
|
Net income
1 |
298.1
|
334
|
1,092
|
1,033
|
1,181
|
1,679
|
2,217
|
Net margin
|
5.73%
|
6.7%
|
14.29%
|
13.2%
|
10.28%
|
9.77%
|
9.86%
|
EPS
2 |
-
|
1.280
|
3.980
|
3.790
|
4.333
|
6.159
|
8.134
|
Free Cash Flow
1 |
-
|
-132
|
1,193
|
227
|
127
|
1,188
|
1,396
|
FCF margin
|
-
|
-2.65%
|
15.61%
|
2.9%
|
1.11%
|
6.91%
|
6.21%
|
FCF Conversion (EBITDA)
|
-
|
-
|
105.02%
|
21.37%
|
9.49%
|
59.13%
|
53.5%
|
FCF Conversion (Net income)
|
-
|
-
|
109.25%
|
21.97%
|
10.76%
|
70.74%
|
62.97%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
6/14/21
|
2/23/22
|
2/22/23
|
2/21/24
|
-
|
-
|
-
|
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 |
2,430
|
1,621
|
1,469
|
2,311
|
2,244
|
1,463
|
2,204
|
2,329
|
1,829
|
944
|
2,906
|
3,018
|
4,897
|
5,368
|
4,513
|
EBITDA
1 |
326
|
110
|
365
|
33
|
629
|
109
|
220
|
394
|
339
|
-
|
328
|
375.5
|
750
|
592
|
451
|
EBIT
1 |
320
|
105
|
362
|
30
|
624
|
102
|
207
|
386
|
332
|
-110
|
312.5
|
359.5
|
722
|
552
|
417
|
Operating Margin
|
13.17%
|
6.48%
|
24.64%
|
1.3%
|
27.81%
|
6.97%
|
9.39%
|
16.57%
|
18.15%
|
-11.65%
|
10.75%
|
11.91%
|
14.74%
|
10.28%
|
9.24%
|
Earnings before Tax (EBT)
1 |
306
|
-
|
-
|
53
|
-
|
108
|
262
|
367
|
388
|
-76
|
387
|
381
|
551
|
574
|
435
|
Net income
1 |
236
|
111
|
-
|
44
|
633
|
99
|
251
|
356
|
324
|
-53
|
281.5
|
318.5
|
614
|
514
|
389
|
Net margin
|
9.71%
|
6.85%
|
-
|
1.9%
|
28.21%
|
6.77%
|
11.39%
|
15.29%
|
17.71%
|
-5.61%
|
9.69%
|
10.55%
|
12.54%
|
9.58%
|
8.62%
|
EPS
2 |
0.8700
|
-
|
-
|
0.1600
|
2.300
|
0.3200
|
0.9000
|
1.320
|
1.190
|
-0.1900
|
1.035
|
1.170
|
2.255
|
1.880
|
1.430
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/23/22
|
4/27/22
|
7/29/22
|
10/27/22
|
2/22/23
|
4/28/23
|
7/21/23
|
10/25/23
|
2/21/24
|
4/25/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
2,346
|
3,318
|
2,800
|
3,208
|
4,546
|
6,476
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-132
|
1,193
|
227
|
127
|
1,188
|
1,396
|
ROE (net income / shareholders' equity)
|
-
|
23.6%
|
37.8%
|
25.9%
|
23.7%
|
26.7%
|
26.7%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
14.7%
|
14.1%
|
17.7%
|
16.6%
|
Assets
1 |
-
|
-
|
-
|
7,047
|
8,396
|
9,470
|
13,337
|
Book Value Per Share
2 |
-
|
9.000
|
12.60
|
16.70
|
21.20
|
26.80
|
35.90
|
Cash Flow per Share
2 |
-
|
-0.5000
|
4.500
|
0.8400
|
3.660
|
5.990
|
7.330
|
Capex
1 |
-
|
424
|
33
|
2
|
1,000
|
1,108
|
1,200
|
Capex / Sales
|
-
|
8.51%
|
0.43%
|
0.03%
|
8.71%
|
6.45%
|
5.34%
|
Announcement Date
|
6/14/21
|
2/23/22
|
2/22/23
|
2/21/24
|
-
|
-
|
-
|
Last Close Price
59.2
SEK Average target price
67.75
SEK Spread / Average Target +14.44% Consensus |
1st Jan change
|
Capi.
|
---|
| +7.93% | 1.5B | | +2.27% | 979M | | +32.52% | 978M | | +27.20% | 530M | | +17.79% | 493M | | +10.40% | 443M | | +27.47% | 170M | | +31.75% | 165M | | -1.34% | 115M | | -3.45% | 64.7M |
Renewable Energy Services
|