Market Closed -
Nasdaq Stockholm
12:00:00 2024-07-12 pm EDT
|
5-day change
|
1st Jan Change
|
274.5
SEK
|
+1.48%
|
|
+11.59%
|
+29.48%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,621
|
7,322
|
7,757
|
5,462
|
5,057
|
6,547
|
-
|
-
|
Enterprise Value (EV)
1 |
7,678
|
7,353
|
7,763
|
5,456
|
5,000
|
6,421
|
6,333
|
6,181
|
P/E ratio
|
76.8
x
|
81.9
x
|
61.9
x
|
46.2
x
|
38.8
x
|
39.4
x
|
30.3
x
|
24
x
|
Yield
|
-
|
0.24%
|
0.62%
|
0.87%
|
1.06%
|
0.89%
|
1.08%
|
1.29%
|
Capitalization / Revenue
|
16.5
x
|
15.5
x
|
13.7
x
|
8.54
x
|
7.47
x
|
8.48
x
|
7.37
x
|
6.35
x
|
EV / Revenue
|
16.6
x
|
15.6
x
|
13.7
x
|
8.53
x
|
7.38
x
|
8.31
x
|
7.13
x
|
6
x
|
EV / EBITDA
|
52.3
x
|
51.5
x
|
39.6
x
|
27.5
x
|
24.2
x
|
25.1
x
|
20.2
x
|
16.2
x
|
EV / FCF
|
72.3
x
|
117
x
|
68
x
|
81.1
x
|
45.1
x
|
43.4
x
|
38.9
x
|
30
x
|
FCF Yield
|
1.38%
|
0.86%
|
1.47%
|
1.23%
|
2.22%
|
2.31%
|
2.57%
|
3.34%
|
Price to Book
|
21.9
x
|
17
x
|
14.3
x
|
8.51
x
|
7.06
x
|
7.88
x
|
6.7
x
|
5.47
x
|
Nbr of stocks (in thousands)
|
23,852
|
23,852
|
23,852
|
23,852
|
23,852
|
23,852
|
-
|
-
|
Reference price
2 |
319.5
|
307.0
|
325.2
|
229.0
|
212.0
|
274.5
|
274.5
|
274.5
|
Announcement Date
|
2/5/20
|
2/4/21
|
2/4/22
|
2/8/23
|
2/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
461.8
|
471.4
|
565.6
|
639.3
|
677.3
|
772.2
|
887.9
|
1,030
|
EBITDA
1 |
146.7
|
142.9
|
196.2
|
198.4
|
206.8
|
256.2
|
313
|
381.7
|
EBIT
1 |
126.6
|
110.3
|
162.7
|
158.3
|
167.1
|
213
|
271.2
|
339.2
|
Operating Margin
|
27.41%
|
23.39%
|
28.77%
|
24.75%
|
24.66%
|
27.58%
|
30.54%
|
32.92%
|
Earnings before Tax (EBT)
1 |
129.2
|
112.2
|
158.3
|
148.4
|
164.2
|
211.2
|
273.7
|
345.7
|
Net income
1 |
99.17
|
89.48
|
125.3
|
118.3
|
130.3
|
166.6
|
216.3
|
272.9
|
Net margin
|
21.48%
|
18.98%
|
22.16%
|
18.51%
|
19.24%
|
21.58%
|
24.36%
|
26.48%
|
EPS
2 |
4.160
|
3.750
|
5.250
|
4.960
|
5.460
|
6.973
|
9.055
|
11.44
|
Free Cash Flow
1 |
106.2
|
63.06
|
114.2
|
67.27
|
110.9
|
148
|
162.8
|
206.3
|
FCF margin
|
23.01%
|
13.37%
|
20.19%
|
10.52%
|
16.37%
|
19.16%
|
18.33%
|
20.02%
|
FCF Conversion (EBITDA)
|
72.4%
|
44.13%
|
58.21%
|
33.91%
|
53.62%
|
57.78%
|
52%
|
54.06%
|
FCF Conversion (Net income)
|
107.12%
|
70.47%
|
91.11%
|
56.85%
|
85.11%
|
88.81%
|
75.26%
|
75.61%
|
Dividend per Share
2 |
-
|
0.7500
|
2.000
|
2.000
|
2.250
|
2.433
|
2.977
|
3.550
|
Announcement Date
|
2/5/20
|
2/4/21
|
2/4/22
|
2/8/23
|
2/7/24
|
-
|
-
|
-
|
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 |
164.2
|
162.4
|
183.6
|
141
|
152.3
|
139.1
|
169.7
|
167.9
|
200.6
|
170.1
|
192
|
193
|
224.7
|
EBITDA
1 |
60.49
|
59.04
|
61.48
|
29.45
|
48.4
|
34.55
|
56.03
|
43.44
|
72.79
|
49.26
|
63.57
|
66.3
|
84.73
|
EBIT
1 |
51.76
|
49.82
|
52.43
|
16.96
|
39.06
|
25.04
|
46.19
|
33.27
|
62.55
|
38.82
|
53.29
|
55.32
|
73.78
|
Operating Margin
|
31.53%
|
30.67%
|
28.56%
|
12.02%
|
25.65%
|
18%
|
27.23%
|
19.82%
|
31.18%
|
22.82%
|
27.75%
|
28.66%
|
32.84%
|
Earnings before Tax (EBT)
1 |
51.04
|
48.62
|
46.86
|
12.85
|
40.09
|
24.36
|
44.34
|
32.16
|
63.37
|
38.24
|
53.5
|
51.36
|
75.26
|
Net income
1 |
39.76
|
38.4
|
37.25
|
10.38
|
32.3
|
19.21
|
34.71
|
25.96
|
50.43
|
30.12
|
42.44
|
42.89
|
58.38
|
Net margin
|
24.22%
|
23.64%
|
20.29%
|
7.36%
|
21.2%
|
13.81%
|
20.46%
|
15.46%
|
25.14%
|
17.71%
|
22.1%
|
22.22%
|
25.98%
|
EPS
2 |
1.670
|
1.610
|
1.560
|
0.4400
|
1.350
|
0.8100
|
1.460
|
1.090
|
2.110
|
1.260
|
1.749
|
1.805
|
2.453
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.300
|
Announcement Date
|
2/4/22
|
5/10/22
|
7/20/22
|
10/26/22
|
2/8/23
|
5/4/23
|
7/20/23
|
10/25/23
|
2/7/24
|
4/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
57.8
|
30.5
|
6.37
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
5.56
|
56.9
|
127
|
214
|
367
|
Leverage (Debt/EBITDA)
|
0.3936
x
|
0.2136
x
|
0.0325
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
106
|
63.1
|
114
|
67.3
|
111
|
148
|
163
|
206
|
ROE (net income / shareholders' equity)
|
31.1%
|
23%
|
25.8%
|
20%
|
19.2%
|
21.4%
|
23.6%
|
24.6%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
13.8%
|
14.3%
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
858.5
|
910.2
|
-
|
-
|
-
|
Book Value Per Share
2 |
14.60
|
18.00
|
22.80
|
26.90
|
30.00
|
34.90
|
41.00
|
50.20
|
Cash Flow per Share
|
-
|
2.980
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
2.67
|
8.07
|
84.3
|
70
|
85.5
|
88
|
91
|
93.7
|
Capex / Sales
|
0.58%
|
1.71%
|
14.91%
|
10.95%
|
12.63%
|
11.4%
|
10.25%
|
9.09%
|
Announcement Date
|
2/5/20
|
2/4/21
|
2/4/22
|
2/8/23
|
2/7/24
|
-
|
-
|
-
|
Last Close Price
274.5
SEK Average target price
256.2
SEK Spread / Average Target -6.65% Consensus |