Market Closed -
Nasdaq Stockholm
12:00:00 2024-07-12 pm EDT
|
5-day change
|
1st Jan Change
|
304.5
SEK
|
+3.75%
|
|
+4.28%
|
+65.85%
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
1,343
|
3,218
|
3,750
|
3,411
|
5,590
|
8,132
|
-
|
-
|
Enterprise Value (EV)
1 |
2,498
|
4,312
|
5,005
|
4,938
|
7,089
|
9,826
|
9,674
|
9,019
|
P/E ratio
|
11.7
x
|
19.7
x
|
18.9
x
|
16.5
x
|
29.3
x
|
35.4
x
|
31.4
x
|
28.4
x
|
Yield
|
2.98%
|
2.47%
|
2.4%
|
2.8%
|
1.81%
|
1.38%
|
1.51%
|
1.59%
|
Capitalization / Revenue
|
0.33
x
|
0.75
x
|
0.82
x
|
0.72
x
|
1.18
x
|
1.63
x
|
1.58
x
|
1.53
x
|
EV / Revenue
|
0.62
x
|
1
x
|
1.09
x
|
1.04
x
|
1.5
x
|
1.97
x
|
1.88
x
|
1.7
x
|
EV / EBITDA
|
7.08
x
|
10.1
x
|
9.95
x
|
8.65
x
|
10.8
x
|
13.5
x
|
12.6
x
|
11.3
x
|
EV / FCF
|
-23.6
x
|
13.8
x
|
28.8
x
|
17.1
x
|
11.7
x
|
30.5
x
|
23.9
x
|
25.8
x
|
FCF Yield
|
-4.24%
|
7.26%
|
3.48%
|
5.83%
|
8.53%
|
3.28%
|
4.18%
|
3.87%
|
Price to Book
|
0.82
x
|
1.89
x
|
1.94
x
|
1.52
x
|
2.48
x
|
3.58
x
|
3.35
x
|
3.2
x
|
Nbr of stocks (in thousands)
|
26,707
|
26,507
|
26,523
|
26,568
|
26,685
|
26,707
|
-
|
-
|
Reference price
2 |
50.30
|
121.4
|
141.4
|
128.4
|
209.5
|
304.5
|
304.5
|
304.5
|
Announcement Date
|
5/15/20
|
5/12/21
|
5/13/22
|
5/12/23
|
5/15/24
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
4,060
|
4,311
|
4,575
|
4,749
|
4,723
|
4,976
|
5,156
|
5,317
|
EBITDA
1 |
353
|
426
|
503
|
571
|
656
|
730.5
|
768.7
|
798.3
|
EBIT
1 |
189
|
247
|
298
|
339
|
372
|
417.9
|
446.3
|
468.3
|
Operating Margin
|
4.66%
|
5.73%
|
6.51%
|
7.14%
|
7.88%
|
8.4%
|
8.66%
|
8.81%
|
Earnings before Tax (EBT)
1 |
155
|
212
|
259
|
271
|
261
|
305.7
|
344.7
|
380
|
Net income
1 |
116
|
164
|
202
|
214
|
191
|
229.8
|
259.7
|
289
|
Net margin
|
2.86%
|
3.8%
|
4.42%
|
4.51%
|
4.04%
|
4.62%
|
5.04%
|
5.44%
|
EPS
2 |
4.300
|
6.150
|
7.500
|
7.800
|
7.150
|
8.593
|
9.713
|
10.72
|
Free Cash Flow
1 |
-106
|
313
|
174
|
288
|
605
|
322.5
|
404
|
349
|
FCF margin
|
-2.61%
|
7.26%
|
3.8%
|
6.06%
|
12.81%
|
6.48%
|
7.84%
|
6.56%
|
FCF Conversion (EBITDA)
|
-
|
73.47%
|
34.59%
|
50.44%
|
92.23%
|
44.15%
|
52.56%
|
43.72%
|
FCF Conversion (Net income)
|
-
|
190.85%
|
86.14%
|
134.58%
|
316.75%
|
140.33%
|
155.59%
|
120.76%
|
Dividend per Share
2 |
1.500
|
3.000
|
3.400
|
3.600
|
3.800
|
4.200
|
4.601
|
4.833
|
Announcement Date
|
5/15/20
|
5/12/21
|
5/13/22
|
5/12/23
|
5/15/24
|
-
|
-
|
-
|
Fiscal Period: March |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
---|
Net sales
1 |
1,163
|
1,205
|
1,200
|
1,073
|
1,239
|
1,237
|
1,228
|
1,094
|
1,187
|
1,214
|
1,230
|
1,140
|
1,280
|
1,294
|
1,337
|
EBITDA
1 |
126
|
135
|
137
|
131
|
149
|
154
|
157
|
161
|
166
|
172
|
174
|
179
|
186
|
192
|
186
|
EBIT
1 |
75
|
80
|
82
|
74
|
91
|
92
|
91
|
90
|
94
|
97
|
96.5
|
99.5
|
104
|
111.5
|
109
|
Operating Margin
|
6.45%
|
6.64%
|
6.83%
|
6.9%
|
7.34%
|
7.44%
|
7.41%
|
8.23%
|
7.92%
|
7.99%
|
7.85%
|
8.72%
|
8.13%
|
8.61%
|
8.15%
|
Earnings before Tax (EBT)
1 |
65
|
68
|
70
|
61
|
71
|
69
|
62
|
64
|
70
|
65
|
68
|
73.5
|
78.5
|
87
|
84
|
Net income
1 |
50
|
53
|
54
|
48
|
55
|
54
|
45
|
48
|
52
|
46
|
50.5
|
55.5
|
59.5
|
66.5
|
61
|
Net margin
|
4.3%
|
4.4%
|
4.5%
|
4.47%
|
4.44%
|
4.37%
|
3.66%
|
4.39%
|
4.38%
|
3.79%
|
4.11%
|
4.87%
|
4.65%
|
5.14%
|
4.56%
|
EPS
2 |
1.850
|
2.000
|
2.050
|
1.800
|
2.050
|
1.900
|
1.700
|
1.800
|
1.950
|
1.700
|
1.890
|
2.070
|
2.235
|
2.410
|
2.300
|
Dividend per Share
|
-
|
3.400
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/9/22
|
5/13/22
|
7/13/22
|
10/20/22
|
2/3/23
|
5/12/23
|
7/14/23
|
10/19/23
|
2/9/24
|
5/15/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
1,155
|
1,094
|
1,255
|
1,527
|
1,499
|
1,694
|
1,542
|
887
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.272
x
|
2.568
x
|
2.495
x
|
2.674
x
|
2.285
x
|
2.319
x
|
2.005
x
|
1.111
x
|
Free Cash Flow
1 |
-106
|
313
|
174
|
288
|
605
|
323
|
404
|
349
|
ROE (net income / shareholders' equity)
|
7%
|
10%
|
11%
|
10%
|
9%
|
9.95%
|
10.6%
|
11%
|
ROA (Net income/ Total Assets)
|
3.93%
|
3.38%
|
3.95%
|
-
|
3.23%
|
-
|
-
|
-
|
Assets
1 |
2,951
|
4,849
|
5,118
|
-
|
5,905
|
-
|
-
|
-
|
Book Value Per Share
2 |
61.10
|
64.40
|
72.90
|
84.40
|
84.40
|
85.10
|
91.00
|
95.10
|
Cash Flow per Share
2 |
-
|
14.40
|
8.500
|
12.60
|
24.90
|
8.700
|
18.10
|
30.40
|
Capex
1 |
122
|
71
|
51
|
45
|
58
|
93.7
|
98.7
|
112
|
Capex / Sales
|
3%
|
1.65%
|
1.11%
|
0.95%
|
1.23%
|
1.88%
|
1.91%
|
2.1%
|
Announcement Date
|
5/15/20
|
5/12/21
|
5/13/22
|
5/12/23
|
5/15/24
|
-
|
-
|
-
|
Last Close Price
304.5
SEK Average target price
269.7
SEK Spread / Average Target -11.44% Consensus |