Market Closed -
Nasdaq Stockholm
12:00:00 2024-07-09 pm EDT
|
5-day change
|
1st Jan Change
|
43.6
SEK
|
-1.45%
|
|
+8.67%
|
+6.60%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,678
|
13,035
|
22,239
|
10,314
|
10,789
|
11,502
|
-
|
-
|
Enterprise Value (EV)
1 |
7,550
|
13,947
|
23,889
|
12,817
|
14,250
|
14,713
|
14,066
|
13,087
|
P/E ratio
|
17.8
x
|
28.6
x
|
8.43
x
|
20.2
x
|
18.1
x
|
21.8
x
|
16.7
x
|
12.8
x
|
Yield
|
1.7%
|
1.08%
|
0.75%
|
1.67%
|
1.66%
|
1.66%
|
1.9%
|
2.42%
|
Capitalization / Revenue
|
1.17
x
|
1.83
x
|
2.5
x
|
0.85
x
|
0.76
x
|
0.82
x
|
0.78
x
|
0.71
x
|
EV / Revenue
|
1.33
x
|
1.96
x
|
2.69
x
|
1.06
x
|
1
x
|
1.05
x
|
0.95
x
|
0.81
x
|
EV / EBITDA
|
12.7
x
|
18.4
x
|
26
x
|
11
x
|
10.1
x
|
10.6
x
|
9.32
x
|
7.86
x
|
EV / FCF
|
15.5
x
|
20.8
x
|
40.4
x
|
17.9
x
|
15.9
x
|
19.5
x
|
13.2
x
|
10.9
x
|
FCF Yield
|
6.45%
|
4.82%
|
2.48%
|
5.59%
|
6.3%
|
5.12%
|
7.6%
|
9.18%
|
Price to Book
|
4.45
x
|
6.48
x
|
9.11
x
|
3.51
x
|
3.36
x
|
3.11
x
|
2.74
x
|
2.32
x
|
Nbr of stocks (in thousands)
|
246,967
|
259,660
|
255,977
|
260,253
|
263,796
|
263,796
|
-
|
-
|
Reference price
2 |
27.04
|
50.20
|
86.88
|
39.63
|
40.90
|
43.60
|
43.60
|
43.60
|
Announcement Date
|
2/18/20
|
2/18/21
|
2/17/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,692
|
7,122
|
8,890
|
12,063
|
14,279
|
14,016
|
14,821
|
16,140
|
EBITDA
1 |
594
|
759
|
919
|
1,165
|
1,416
|
1,389
|
1,510
|
1,666
|
EBIT
1 |
500
|
625
|
728
|
771
|
899
|
879.4
|
1,027
|
1,222
|
Operating Margin
|
8.78%
|
8.78%
|
8.19%
|
6.39%
|
6.3%
|
6.27%
|
6.93%
|
7.57%
|
Earnings before Tax (EBT)
1 |
473
|
594
|
699
|
697
|
792
|
698.8
|
900.8
|
1,157
|
Net income
1 |
372
|
462
|
558
|
520
|
601
|
529
|
690.9
|
903.2
|
Net margin
|
6.54%
|
6.49%
|
6.28%
|
4.31%
|
4.21%
|
3.77%
|
4.66%
|
5.6%
|
EPS
2 |
1.516
|
1.758
|
10.31
|
1.960
|
2.260
|
1.998
|
2.608
|
3.414
|
Free Cash Flow
1 |
487
|
672
|
592
|
716
|
898
|
754
|
1,070
|
1,202
|
FCF margin
|
8.56%
|
9.44%
|
6.66%
|
5.94%
|
6.29%
|
5.38%
|
7.22%
|
7.44%
|
FCF Conversion (EBITDA)
|
81.99%
|
88.54%
|
64.42%
|
61.46%
|
63.42%
|
54.29%
|
70.83%
|
72.14%
|
FCF Conversion (Net income)
|
130.91%
|
145.45%
|
106.09%
|
137.69%
|
149.42%
|
142.53%
|
154.8%
|
133.03%
|
Dividend per Share
2 |
0.4600
|
0.5400
|
0.6500
|
0.6600
|
0.6800
|
0.7228
|
0.8293
|
1.054
|
Announcement Date
|
2/18/20
|
2/18/21
|
2/17/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
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 |
2,648
|
2,583
|
3,102
|
2,788
|
3,590
|
3,264
|
3,832
|
3,310
|
3,873
|
3,283
|
3,683
|
3,246
|
3,884
|
3,497
|
3,837
|
EBITDA
1 |
-
|
223
|
303
|
275
|
364
|
302
|
381
|
327
|
406
|
321
|
361.5
|
322.7
|
396.9
|
354
|
394
|
EBIT
1 |
-
|
151
|
215
|
156
|
252
|
190
|
244
|
194
|
271
|
190
|
236
|
196.8
|
269.7
|
228
|
267
|
Operating Margin
|
-
|
5.85%
|
6.93%
|
5.6%
|
7.02%
|
5.82%
|
6.37%
|
5.86%
|
7%
|
5.79%
|
6.41%
|
6.06%
|
6.94%
|
6.52%
|
6.96%
|
Earnings before Tax (EBT)
1 |
205
|
126
|
209
|
131
|
230
|
171
|
202
|
179
|
239
|
138
|
194.9
|
161.4
|
244.6
|
186
|
229
|
Net income
1 |
-
|
101
|
191
|
-
|
175
|
135
|
152
|
142
|
187
|
139
|
153.3
|
126
|
193.2
|
148
|
183
|
Net margin
|
-
|
3.91%
|
6.16%
|
-
|
4.87%
|
4.14%
|
3.97%
|
4.29%
|
4.83%
|
4.23%
|
4.16%
|
3.88%
|
4.97%
|
4.23%
|
4.77%
|
EPS
2 |
3.000
|
0.3700
|
0.6600
|
0.2600
|
0.6600
|
0.4700
|
0.5700
|
0.5200
|
0.7100
|
0.3700
|
0.5808
|
0.4790
|
0.7339
|
0.5600
|
0.6900
|
Dividend per Share
2 |
0.6500
|
-
|
-
|
-
|
-
|
-
|
0.6600
|
-
|
-
|
-
|
0.6800
|
-
|
-
|
-
|
0.6900
|
Announcement Date
|
2/17/22
|
5/5/22
|
8/25/22
|
11/9/22
|
2/16/23
|
5/4/23
|
8/22/23
|
10/27/23
|
2/15/24
|
5/3/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
872
|
912
|
1,650
|
2,503
|
3,461
|
3,211
|
2,564
|
1,585
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.468
x
|
1.202
x
|
1.795
x
|
2.148
x
|
2.444
x
|
2.312
x
|
1.698
x
|
0.9516
x
|
Free Cash Flow
1 |
487
|
672
|
592
|
716
|
898
|
754
|
1,070
|
1,202
|
ROE (net income / shareholders' equity)
|
29.2%
|
26.8%
|
25.1%
|
23.4%
|
19.6%
|
16.6%
|
19%
|
22.2%
|
ROA (Net income/ Total Assets)
|
-
|
9.83%
|
8.71%
|
7.41%
|
5.92%
|
5.62%
|
7.71%
|
8.7%
|
Assets
1 |
-
|
4,702
|
6,408
|
7,016
|
10,144
|
9,406
|
8,960
|
10,383
|
Book Value Per Share
2 |
6.070
|
7.750
|
9.540
|
11.30
|
12.20
|
14.00
|
15.90
|
18.80
|
Cash Flow per Share
2 |
-
|
-
|
-
|
-
|
-
|
4.100
|
4.500
|
5.300
|
Capex
1 |
8
|
17
|
18
|
37
|
101
|
46.1
|
43.5
|
46.7
|
Capex / Sales
|
0.14%
|
0.24%
|
0.2%
|
0.31%
|
0.71%
|
0.33%
|
0.29%
|
0.29%
|
Announcement Date
|
2/18/20
|
2/18/21
|
2/17/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
Last Close Price
43.6
SEK Average target price
48.5
SEK Spread / Average Target +11.24% Consensus |
1st Jan change
|
Capi.
|
---|
| +6.60% | 1.11B | | +1.61% | 12.19B | | +11.59% | 5.85B | | +11.35% | 4.19B | | +129.27% | 768M | | +26.45% | 525M | | +28.12% | 455M | | +13.23% | 347M | | -31.18% | 344M | | -22.36% | 326M |
Building Contractors
|