Market Closed -
OTC Markets
03:59:59 2024-07-11 pm EDT
|
5-day change
|
1st Jan Change
|
3.17
USD
|
+0.53%
|
|
0.00%
|
-8.38%
|
Fiscal Period: November |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
305,924
|
300,561
|
264,812
|
190,119
|
272,519
|
274,195
|
-
|
-
|
Enterprise Value (EV)
1 |
311,310
|
364,086
|
304,032
|
241,047
|
324,091
|
323,751
|
321,475
|
320,546
|
P/E ratio
|
22.8
x
|
242
x
|
24.1
x
|
54
x
|
31.4
x
|
19.7
x
|
17.1
x
|
15.9
x
|
Yield
|
-
|
-
|
4.06%
|
5.57%
|
3.87%
|
4.15%
|
4.54%
|
4.93%
|
Capitalization / Revenue
|
1.31
x
|
1.61
x
|
1.33
x
|
0.85
x
|
1.15
x
|
1.15
x
|
1.11
x
|
1.07
x
|
EV / Revenue
|
1.34
x
|
1.95
x
|
1.53
x
|
1.08
x
|
1.37
x
|
1.36
x
|
1.3
x
|
1.26
x
|
EV / EBITDA
|
11
x
|
12.5
x
|
8.09
x
|
8.1
x
|
8.64
x
|
7.55
x
|
7.02
x
|
6.72
x
|
EV / FCF
|
16.7
x
|
16.3
x
|
7.39
x
|
13.1
x
|
13
x
|
22.2
x
|
15.8
x
|
16.7
x
|
FCF Yield
|
5.99%
|
6.12%
|
13.5%
|
7.66%
|
7.71%
|
4.5%
|
6.33%
|
5.99%
|
Price to Book
|
5.36
x
|
5.5
x
|
4.41
x
|
3.75
x
|
5.72
x
|
5.63
x
|
5.18
x
|
4.83
x
|
Nbr of stocks (in thousands)
|
1,655,072
|
1,655,072
|
1,655,072
|
1,629,687
|
1,623,103
|
1,610,542
|
-
|
-
|
Reference price
2 |
184.8
|
181.6
|
160.0
|
116.7
|
167.9
|
170.2
|
170.2
|
170.2
|
Announcement Date
|
1/30/20
|
1/29/21
|
1/28/22
|
1/27/23
|
1/31/24
|
-
|
-
|
-
|
Fiscal Period: November |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
232,764
|
187,031
|
198,967
|
223,571
|
236,035
|
238,753
|
246,644
|
255,210
|
EBITDA
1 |
28,397
|
29,052
|
37,575
|
29,748
|
37,492
|
42,853
|
45,765
|
47,702
|
EBIT
1 |
17,346
|
3,099
|
15,255
|
7,169
|
14,537
|
20,343
|
22,593
|
24,178
|
Operating Margin
|
7.45%
|
1.66%
|
7.67%
|
3.21%
|
6.16%
|
8.52%
|
9.16%
|
9.47%
|
Earnings before Tax (EBT)
1 |
17,391
|
2,052
|
14,300
|
6,216
|
13,010
|
18,565
|
20,961
|
23,007
|
Net income
1 |
13,443
|
1,243
|
11,010
|
3,566
|
8,752
|
13,975
|
16,037
|
17,460
|
Net margin
|
5.78%
|
0.66%
|
5.53%
|
1.6%
|
3.71%
|
5.85%
|
6.5%
|
6.84%
|
EPS
2 |
8.120
|
0.7500
|
6.650
|
2.160
|
5.350
|
8.656
|
9.929
|
10.71
|
Free Cash Flow
1 |
18,646
|
22,294
|
41,155
|
18,465
|
24,985
|
14,556
|
20,350
|
19,189
|
FCF margin
|
8.01%
|
11.92%
|
20.68%
|
8.26%
|
10.59%
|
6.1%
|
8.25%
|
7.52%
|
FCF Conversion (EBITDA)
|
65.66%
|
76.74%
|
109.53%
|
62.07%
|
66.64%
|
33.97%
|
44.47%
|
40.23%
|
FCF Conversion (Net income)
|
138.7%
|
1,793.56%
|
373.8%
|
517.81%
|
285.48%
|
104.16%
|
126.9%
|
109.9%
|
Dividend per Share
2 |
-
|
-
|
6.500
|
6.500
|
6.500
|
7.062
|
7.728
|
8.390
|
Announcement Date
|
1/30/20
|
1/29/21
|
1/28/22
|
1/27/23
|
1/31/24
|
-
|
-
|
-
|
Fiscal Period: November |
2020 S1
|
2020 S2
|
2021 S1
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
---|
Net sales
1 |
83,612
|
103,419
|
86,569
|
49,166
|
54,504
|
103,670
|
57,450
|
62,451
|
54,872
|
57,616
|
112,488
|
60,897
|
62,650
|
123,547
|
53,669
|
59,605
|
113,274
|
61,246
|
64,325
|
55,866
|
61,372
|
63,213
|
EBITDA
1 |
-
|
-
|
-
|
5,851
|
10,197
|
16,048
|
7,088
|
6,612
|
6,230
|
10,234
|
-
|
10,466
|
10,562
|
-
|
7,482
|
12,525
|
20,007
|
11,145
|
11,394
|
8,499
|
13,236
|
11,774
|
EBIT
1 |
-3,498
|
6,597
|
2,724
|
458
|
4,988
|
5,446
|
902
|
821
|
725
|
4,741
|
5,466
|
4,739
|
4,332
|
-
|
2,077
|
7,098
|
9,175
|
5,565
|
5,663
|
3,048
|
7,731
|
6,108
|
Operating Margin
|
-4.18%
|
6.38%
|
3.15%
|
0.93%
|
9.15%
|
5.25%
|
1.57%
|
1.31%
|
1.32%
|
8.23%
|
4.86%
|
7.78%
|
6.91%
|
-
|
3.87%
|
11.91%
|
8.1%
|
9.09%
|
8.8%
|
5.45%
|
12.6%
|
9.66%
|
Earnings before Tax (EBT)
1 |
-3,978
|
6,030
|
2,204
|
282
|
4,688
|
4,913
|
689
|
463
|
396
|
4,325
|
4,721
|
4,373
|
3,916
|
-
|
1,606
|
6,668
|
8,274
|
5,136
|
5,266
|
2,652
|
7,335
|
5,710
|
Net income
1 |
-3,063
|
-
|
1,697
|
217
|
3,682
|
3,899
|
531
|
-864
|
541
|
3,296
|
3,837
|
3,328
|
1,587
|
4,915
|
1,209
|
4,995
|
6,196
|
3,863
|
3,925
|
1,998
|
5,520
|
4,298
|
Net margin
|
-3.66%
|
-
|
1.96%
|
0.44%
|
6.76%
|
3.76%
|
0.92%
|
-1.38%
|
0.99%
|
5.72%
|
3.41%
|
5.46%
|
2.53%
|
3.98%
|
2.25%
|
8.38%
|
5.47%
|
6.31%
|
6.1%
|
3.58%
|
9%
|
6.8%
|
EPS
2 |
-1.850
|
-
|
1.030
|
0.1300
|
2.220
|
2.360
|
0.3200
|
-0.5300
|
0.3300
|
2.020
|
2.350
|
2.040
|
0.9700
|
3.000
|
0.7500
|
3.110
|
3.850
|
2.414
|
2.329
|
1.180
|
3.520
|
2.750
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6.500
|
-
|
-
|
-
|
-
|
3.250
|
-
|
-
|
-
|
-
|
-
|
3.417
|
-
|
3.625
|
-
|
Announcement Date
|
6/26/20
|
1/29/21
|
7/1/21
|
3/31/22
|
6/29/22
|
6/29/22
|
9/29/22
|
1/27/23
|
3/30/23
|
6/29/23
|
6/29/23
|
9/27/23
|
1/31/24
|
1/31/24
|
3/27/24
|
6/27/24
|
6/27/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: November |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
5,386
|
63,525
|
39,220
|
50,928
|
51,572
|
49,556
|
47,281
|
46,352
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.1897
x
|
2.187
x
|
1.044
x
|
1.712
x
|
1.376
x
|
1.156
x
|
1.033
x
|
0.9717
x
|
Free Cash Flow
1 |
18,646
|
22,294
|
41,155
|
18,465
|
24,985
|
14,556
|
20,350
|
19,189
|
ROE (net income / shareholders' equity)
|
23.3%
|
2.2%
|
19.2%
|
6.4%
|
17.7%
|
29.3%
|
31.5%
|
31.5%
|
ROA (Net income/ Total Assets)
|
11.2%
|
0.84%
|
6.22%
|
3.11%
|
4.82%
|
7%
|
8.09%
|
8.73%
|
Assets
1 |
119,638
|
147,432
|
177,076
|
114,508
|
181,660
|
199,556
|
198,248
|
200,005
|
Book Value Per Share
2 |
34.50
|
33.00
|
36.30
|
31.20
|
29.30
|
30.20
|
32.90
|
35.20
|
Cash Flow per Share
2 |
17.50
|
15.60
|
27.00
|
14.90
|
20.80
|
15.50
|
16.80
|
17.90
|
Capex
1 |
10,340
|
3,606
|
3,464
|
6,011
|
8,964
|
11,286
|
11,038
|
11,228
|
Capex / Sales
|
4.44%
|
1.93%
|
1.74%
|
2.69%
|
3.8%
|
4.73%
|
4.48%
|
4.4%
|
Announcement Date
|
1/30/20
|
1/29/21
|
1/28/22
|
1/27/23
|
1/31/24
|
-
|
-
|
-
|
Last Close Price
170.2
SEK Average target price
176.2
SEK Spread / Average Target +3.51% Consensus |