Market Closed -
Nasdaq Stockholm
12:00:00 2024-07-12 pm EDT
|
5-day change
|
1st Jan Change
|
44.6
SEK
|
-6.62%
|
|
-7.47%
|
+2.25%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,867
|
6,912
|
7,858
|
6,127
|
4,143
|
4,249
|
-
|
-
|
Enterprise Value (EV)
1 |
9,608
|
8,119
|
9,521
|
7,756
|
6,292
|
6,262
|
6,139
|
6,006
|
P/E ratio
|
45.8
x
|
36.2
x
|
29.5
x
|
23.8
x
|
26.6
x
|
13.5
x
|
10.5
x
|
8.9
x
|
Yield
|
2.67%
|
6.08%
|
5.81%
|
7.47%
|
6.88%
|
5.38%
|
8.19%
|
8.27%
|
Capitalization / Revenue
|
0.76
x
|
0.72
x
|
0.78
x
|
0.52
x
|
0.33
x
|
0.33
x
|
0.32
x
|
0.31
x
|
EV / Revenue
|
0.93
x
|
0.85
x
|
0.94
x
|
0.66
x
|
0.51
x
|
0.49
x
|
0.46
x
|
0.43
x
|
EV / EBITDA
|
12.8
x
|
10.7
x
|
11.5
x
|
9.11
x
|
7.42
x
|
6.81
x
|
6.27
x
|
5.75
x
|
EV / FCF
|
15.7
x
|
12.1
x
|
14.2
x
|
13.4
x
|
13.8
x
|
11.7
x
|
9.81
x
|
8.8
x
|
FCF Yield
|
6.38%
|
8.25%
|
7.04%
|
7.44%
|
7.25%
|
8.52%
|
10.2%
|
11.4%
|
Price to Book
|
3.97
x
|
3.32
x
|
3.92
x
|
3.15
x
|
2.65
x
|
2.63
x
|
2.59
x
|
2.43
x
|
Nbr of stocks (in thousands)
|
95,472
|
95,472
|
95,072
|
95,286
|
94,986
|
95,270
|
-
|
-
|
Reference price
2 |
82.40
|
72.40
|
82.65
|
64.30
|
43.62
|
44.60
|
44.60
|
44.60
|
Announcement Date
|
2/12/20
|
2/11/21
|
2/10/22
|
2/9/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
10,313
|
9,591
|
10,104
|
11,789
|
12,443
|
12,909
|
13,330
|
13,909
|
EBITDA
1 |
749
|
756
|
829
|
851
|
848
|
919.9
|
979.5
|
1,045
|
EBIT
1 |
299
|
318
|
403
|
408
|
364
|
551.3
|
636.2
|
715.3
|
Operating Margin
|
2.9%
|
3.32%
|
3.99%
|
3.46%
|
2.93%
|
4.27%
|
4.77%
|
5.14%
|
Earnings before Tax (EBT)
1 |
228
|
252
|
343
|
336
|
220
|
410.1
|
520.5
|
614
|
Net income
1 |
169
|
191
|
265
|
257
|
155
|
314.7
|
403.3
|
475.9
|
Net margin
|
1.64%
|
1.99%
|
2.62%
|
2.18%
|
1.25%
|
2.44%
|
3.03%
|
3.42%
|
EPS
2 |
1.800
|
2.000
|
2.800
|
2.700
|
1.640
|
3.305
|
4.237
|
5.010
|
Free Cash Flow
1 |
613
|
670
|
670
|
577
|
456
|
533.3
|
626
|
682.3
|
FCF margin
|
5.94%
|
6.99%
|
6.63%
|
4.89%
|
3.66%
|
4.13%
|
4.7%
|
4.91%
|
FCF Conversion (EBITDA)
|
81.84%
|
88.62%
|
80.82%
|
67.8%
|
53.77%
|
57.97%
|
63.91%
|
65.3%
|
FCF Conversion (Net income)
|
362.72%
|
350.79%
|
252.83%
|
224.51%
|
294.19%
|
169.48%
|
155.22%
|
143.39%
|
Dividend per Share
2 |
2.200
|
4.400
|
4.800
|
4.800
|
3.000
|
2.400
|
3.652
|
3.687
|
Announcement Date
|
2/12/20
|
2/11/21
|
2/10/22
|
2/9/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
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 |
2,955
|
2,980
|
2,766
|
3,088
|
2,978
|
3,162
|
3,016
|
3,287
|
3,124
|
6,304
|
3,054
|
3,420
|
3,287
|
3,407
|
EBITDA
1 |
240
|
224
|
178
|
210
|
211
|
220
|
187
|
229
|
226
|
230
|
221.1
|
268.1
|
250
|
264
|
EBIT
1 |
123
|
119
|
70
|
97
|
106
|
94
|
78
|
86
|
125
|
131
|
120.5
|
168.5
|
165
|
180
|
Operating Margin
|
4.16%
|
3.99%
|
2.53%
|
3.14%
|
3.56%
|
2.97%
|
2.59%
|
2.62%
|
4%
|
2.08%
|
3.95%
|
4.93%
|
5.02%
|
5.28%
|
Earnings before Tax (EBT)
1 |
109
|
103
|
51
|
73
|
75
|
59
|
40
|
47
|
86
|
83
|
86.67
|
137.1
|
134
|
151
|
Net income
1 |
84
|
79
|
39
|
54
|
55
|
42
|
28
|
30
|
62
|
60
|
67.63
|
106.8
|
106
|
120
|
Net margin
|
2.84%
|
2.65%
|
1.41%
|
1.75%
|
1.85%
|
1.33%
|
0.93%
|
0.91%
|
1.98%
|
0.95%
|
2.21%
|
3.12%
|
3.22%
|
3.52%
|
EPS
2 |
0.8900
|
0.8300
|
0.4000
|
0.6000
|
0.6000
|
0.4400
|
0.3000
|
0.3200
|
0.6500
|
0.6000
|
0.8622
|
1.267
|
1.120
|
1.260
|
Dividend per Share
2 |
-
|
-
|
-
|
4.800
|
-
|
-
|
-
|
3.000
|
-
|
-
|
-
|
1.500
|
1.930
|
1.750
|
Announcement Date
|
4/29/22
|
7/15/22
|
10/27/22
|
2/9/23
|
4/26/23
|
7/14/23
|
10/25/23
|
2/8/24
|
4/24/24
|
7/12/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,741
|
1,207
|
1,663
|
1,629
|
2,149
|
2,013
|
1,890
|
1,757
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.324
x
|
1.597
x
|
2.006
x
|
1.914
x
|
2.534
x
|
2.188
x
|
1.929
x
|
1.682
x
|
Free Cash Flow
1 |
613
|
670
|
670
|
577
|
456
|
533
|
626
|
682
|
ROE (net income / shareholders' equity)
|
8.16%
|
9.41%
|
13%
|
13%
|
8.85%
|
20.2%
|
24.8%
|
27.7%
|
ROA (Net income/ Total Assets)
|
2.53%
|
2.95%
|
4.03%
|
3.62%
|
2.13%
|
4.9%
|
6.2%
|
6.9%
|
Assets
1 |
6,669
|
6,464
|
6,575
|
7,104
|
7,275
|
6,422
|
6,505
|
6,896
|
Book Value Per Share
2 |
20.70
|
21.80
|
21.10
|
20.40
|
16.50
|
17.00
|
17.20
|
18.40
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
63
|
66
|
67
|
99
|
131
|
123
|
108
|
123
|
Capex / Sales
|
0.61%
|
0.69%
|
0.66%
|
0.84%
|
1.05%
|
0.95%
|
0.81%
|
0.88%
|
Announcement Date
|
2/12/20
|
2/11/21
|
2/10/22
|
2/9/23
|
2/8/24
|
-
|
-
|
-
|
Last Close Price
44.6
SEK Average target price
59.88
SEK Spread / Average Target +34.25% Consensus |
1st Jan change
|
Capi.
|
---|
| +2.25% | 403M | | +19.76% | 73.23B | | +10.89% | 18.02B | | +18.76% | 14.53B | | +16.05% | 13.13B | | +14.46% | 10.18B | | -15.15% | 7.28B | | -6.51% | 5.84B | | +7.29% | 5.38B | | +4.60% | 5.33B |
Other Business Support Services
|