Market Closed -
Nasdaq Stockholm
12:00:00 2024-07-12 pm EDT
|
5-day change
|
1st Jan Change
|
29.15
SEK
|
+0.34%
|
|
-1.19%
|
+23.00%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,106
|
5,824
|
4,369
|
5,410
|
-
|
-
|
Enterprise Value (EV)
2 |
6,869
|
6,898
|
5,620
|
6,993
|
6,729
|
6,483
|
P/E ratio
|
39.7
x
|
44.1
x
|
19.4
x
|
23.8
x
|
20
x
|
17.1
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
3.01
x
|
2.36
x
|
1.39
x
|
1.48
x
|
1.35
x
|
1.28
x
|
EV / Revenue
|
3.39
x
|
2.8
x
|
1.78
x
|
1.91
x
|
1.68
x
|
1.53
x
|
EV / EBITDA
|
14.9
x
|
13.3
x
|
8.81
x
|
9.14
x
|
7.86
x
|
7.03
x
|
EV / FCF
|
106
x
|
23
x
|
14
x
|
45.3
x
|
16.7
x
|
14.5
x
|
FCF Yield
|
0.95%
|
4.34%
|
7.14%
|
2.21%
|
6%
|
6.92%
|
Price to Book
|
3.59
x
|
3.54
x
|
2.13
x
|
2.3
x
|
2.07
x
|
1.82
x
|
Nbr of stocks (in thousands)
|
182,474
|
182,683
|
182,541
|
182,375
|
-
|
-
|
Reference price
3 |
34.18
|
33.80
|
23.70
|
29.15
|
29.15
|
29.15
|
Announcement Date
|
2/28/22
|
2/24/23
|
2/23/24
|
-
|
-
|
-
|
1SEK in Million2NOK in Million3SEK Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
2,025
|
2,466
|
3,152
|
3,662
|
4,015
|
4,234
|
EBITDA
1 |
-
|
461.8
|
520
|
637.6
|
765
|
855.8
|
922.5
|
EBIT
1 |
-
|
229.7
|
244.3
|
283.9
|
387.6
|
452.4
|
508.2
|
Operating Margin
|
-
|
11.34%
|
9.9%
|
9.01%
|
10.58%
|
11.27%
|
12%
|
Earnings before Tax (EBT)
1 |
-
|
80.2
|
196.3
|
233.7
|
303.8
|
352.4
|
404.9
|
Net income
1 |
112.1
|
86
|
139.5
|
226.6
|
223
|
266.3
|
309.7
|
Net margin
|
-
|
4.25%
|
5.66%
|
7.19%
|
6.09%
|
6.63%
|
7.31%
|
EPS
2 |
27.97
|
0.8618
|
0.7667
|
1.219
|
1.224
|
1.459
|
1.708
|
Free Cash Flow
1 |
-
|
65.1
|
299.5
|
401.4
|
154.5
|
403.5
|
448.5
|
FCF margin
|
-
|
3.21%
|
12.14%
|
12.74%
|
4.22%
|
10.05%
|
10.59%
|
FCF Conversion (EBITDA)
|
-
|
14.1%
|
57.6%
|
62.95%
|
20.2%
|
47.15%
|
48.62%
|
FCF Conversion (Net income)
|
-
|
75.7%
|
214.7%
|
177.14%
|
69.28%
|
151.52%
|
144.82%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/30/21
|
2/28/22
|
2/24/23
|
2/23/24
|
-
|
-
|
-
|
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 |
588.9
|
526.4
|
608.5
|
612
|
719.5
|
704.6
|
799.4
|
792.2
|
855.7
|
769.9
|
927.2
|
952.2
|
1,021
|
924
|
1,049
|
EBITDA
1 |
135.4
|
99.5
|
130.6
|
146.9
|
137.4
|
124.6
|
150.8
|
195.6
|
160
|
131.5
|
198.6
|
226.3
|
206.3
|
160
|
232
|
EBIT
1 |
74.8
|
36.3
|
63.6
|
77.7
|
61.1
|
46
|
67.8
|
110.1
|
60
|
40.4
|
101.3
|
126.8
|
103.3
|
64
|
135
|
Operating Margin
|
12.7%
|
6.9%
|
10.45%
|
12.7%
|
8.49%
|
6.53%
|
8.48%
|
13.9%
|
7.01%
|
5.25%
|
10.92%
|
13.32%
|
10.12%
|
6.93%
|
12.87%
|
Earnings before Tax (EBT)
1 |
27.5
|
24.7
|
75.6
|
69.3
|
26.7
|
44.8
|
77.8
|
87.8
|
23.4
|
37
|
83.41
|
106.3
|
83.14
|
39
|
110
|
Net income
1 |
50.7
|
18.2
|
58.2
|
49.8
|
13.3
|
32.6
|
56.7
|
70.4
|
66.9
|
21.3
|
64.04
|
81.1
|
63.33
|
28
|
85
|
Net margin
|
8.61%
|
3.46%
|
9.56%
|
8.14%
|
1.85%
|
4.63%
|
7.09%
|
8.89%
|
7.82%
|
2.77%
|
6.91%
|
8.52%
|
6.2%
|
3.03%
|
8.1%
|
EPS
2 |
0.3830
|
0.1037
|
0.3494
|
0.2839
|
0.0706
|
0.1550
|
0.3200
|
0.3811
|
0.3637
|
0.1204
|
0.3830
|
0.4560
|
0.3470
|
0.1510
|
0.4720
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/28/22
|
5/31/22
|
8/24/22
|
11/23/22
|
2/24/23
|
5/23/23
|
8/22/23
|
11/21/23
|
2/23/24
|
5/22/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
764
|
1,074
|
1,250
|
1,583
|
1,318
|
1,073
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
1.653
x
|
2.066
x
|
1.961
x
|
2.069
x
|
1.541
x
|
1.163
x
|
Free Cash Flow
1 |
-
|
65.1
|
300
|
401
|
155
|
404
|
449
|
ROE (net income / shareholders' equity)
|
-
|
7.45%
|
8.33%
|
11.9%
|
11%
|
11.4%
|
11.7%
|
ROA (Net income/ Total Assets)
|
-
|
2.98%
|
4.08%
|
5.8%
|
5.3%
|
5.9%
|
6.5%
|
Assets
1 |
-
|
2,885
|
3,416
|
3,907
|
4,208
|
4,514
|
4,765
|
Book Value Per Share
2 |
-
|
9.510
|
9.550
|
11.10
|
12.60
|
14.10
|
16.00
|
Cash Flow per Share
2 |
-
|
5.640
|
1.900
|
2.970
|
3.620
|
3.820
|
4.220
|
Capex
1 |
-
|
70.8
|
43.8
|
153
|
144
|
157
|
154
|
Capex / Sales
|
-
|
3.5%
|
1.78%
|
4.84%
|
3.92%
|
3.91%
|
3.64%
|
Announcement Date
|
11/30/21
|
2/28/22
|
2/24/23
|
2/23/24
|
-
|
-
|
-
|
Last Close Price
29.15
SEK Average target price
34.25
SEK Spread / Average Target +17.50% Consensus |
1st Jan change
|
Capi.
|
---|
| +23.00% | 505M | | +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 | | +4.60% | 5.33B | | +7.29% | 5.38B |
Other Business Support Services
|