Market Closed -
Nasdaq Stockholm
12:00:00 2024-07-12 pm EDT
|
5-day change
|
1st Jan Change
|
22.96
SEK
|
0.00%
|
|
0.00%
|
-3.85%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
12,030
|
9,000
|
7,604
|
4,990
|
4,776
|
4,592
|
-
|
-
|
Enterprise Value (EV)
1 |
12,030
|
9,000
|
7,604
|
4,990
|
4,776
|
4,592
|
4,592
|
4,592
|
P/E ratio
|
9.91
x
|
9.62
x
|
5.07
x
|
6.41
x
|
20.9
x
|
9.83
x
|
5.78
x
|
5.14
x
|
Yield
|
6.48%
|
5.96%
|
11.3%
|
7.98%
|
3.81%
|
5.3%
|
8.78%
|
9.72%
|
Capitalization / Revenue
|
3.27
x
|
2.49
x
|
2.48
x
|
1.56
x
|
1.37
x
|
1.27
x
|
1.23
x
|
1.14
x
|
EV / Revenue
|
3.27
x
|
2.49
x
|
2.48
x
|
1.56
x
|
1.37
x
|
1.27
x
|
1.23
x
|
1.14
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.68
x
|
1.13
x
|
1.1
x
|
0.66
x
|
0.63
x
|
0.57
x
|
0.54
x
|
0.5
x
|
Nbr of stocks (in thousands)
|
200,000
|
200,000
|
200,000
|
200,000
|
200,000
|
200,000
|
-
|
-
|
Reference price
2 |
60.15
|
45.00
|
38.02
|
24.95
|
23.88
|
22.96
|
22.96
|
22.96
|
Announcement Date
|
2/4/20
|
2/9/21
|
2/8/22
|
2/7/23
|
2/6/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,679
|
3,613
|
3,069
|
3,201
|
3,489
|
3,608
|
3,746
|
4,012
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
2,232
|
-
|
1,781
|
1,817
|
1,824
|
2,007
|
2,170
|
2,339
|
Operating Margin
|
60.67%
|
-
|
58.02%
|
56.77%
|
52.27%
|
55.63%
|
57.94%
|
58.3%
|
Earnings before Tax (EBT)
1 |
1,563
|
1,287
|
1,136
|
1,028
|
388.4
|
612.9
|
1,036
|
1,152
|
Net income
1 |
1,213
|
936.7
|
1,499
|
778.8
|
228.9
|
459.3
|
786.2
|
854.6
|
Net margin
|
32.98%
|
25.93%
|
48.86%
|
24.33%
|
6.56%
|
12.73%
|
20.99%
|
21.3%
|
EPS
2 |
6.070
|
4.680
|
7.500
|
3.890
|
1.140
|
2.335
|
3.970
|
4.464
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
3.900
|
2.680
|
4.310
|
1.990
|
0.9100
|
1.218
|
2.015
|
2.232
|
Announcement Date
|
2/4/20
|
2/9/21
|
2/8/22
|
2/7/23
|
2/6/24
|
-
|
-
|
-
|
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 |
753.4
|
766.2
|
772.8
|
810
|
851.5
|
852.6
|
865.8
|
881.9
|
888.6
|
829
|
896.5
|
902.9
|
922.2
|
920
|
934
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
416.3
|
436.4
|
402.8
|
481.2
|
496.4
|
501.8
|
509.5
|
527.9
|
284.3
|
422.9
|
462
|
530
|
541
|
522
|
526
|
Operating Margin
|
55.26%
|
56.95%
|
52.12%
|
59.41%
|
58.3%
|
58.86%
|
58.85%
|
59.86%
|
32%
|
51.01%
|
51.53%
|
58.7%
|
58.67%
|
56.74%
|
56.32%
|
Earnings before Tax (EBT)
1 |
243.7
|
260.1
|
223.9
|
284.3
|
260
|
217.5
|
244.5
|
257.1
|
-330.7
|
-
|
67.46
|
207.1
|
214.4
|
-
|
-
|
Net income
1 |
724.7
|
199.7
|
161.1
|
220
|
197.9
|
165.5
|
185.8
|
194
|
-316.4
|
-
|
42.76
|
151
|
156.7
|
-
|
-
|
Net margin
|
96.18%
|
26.07%
|
20.85%
|
27.17%
|
23.24%
|
19.41%
|
21.46%
|
22%
|
-35.6%
|
-
|
4.77%
|
16.72%
|
16.99%
|
-
|
-
|
EPS
2 |
3.620
|
1.000
|
0.8100
|
1.100
|
0.9900
|
0.8300
|
0.9300
|
0.9700
|
-1.580
|
0.0500
|
0.2614
|
0.8025
|
0.8309
|
0.8900
|
0.9800
|
Dividend per Share
|
4.310
|
-
|
0.9200
|
-
|
1.070
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/8/22
|
4/27/22
|
7/21/22
|
10/25/22
|
2/7/23
|
4/26/23
|
7/21/23
|
10/26/23
|
2/6/24
|
4/25/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
18%
|
12.4%
|
19.8%
|
10.8%
|
7.71%
|
6.62%
|
10.3%
|
10.4%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
3.55%
|
1.76%
|
0.5%
|
0.7%
|
1.5%
|
1.5%
|
Assets
1 |
-
|
-
|
42,208
|
44,319
|
45,779
|
65,608
|
52,411
|
56,974
|
Book Value Per Share
2 |
35.70
|
39.90
|
34.50
|
37.80
|
38.20
|
40.20
|
42.30
|
45.70
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/4/20
|
2/9/21
|
2/8/22
|
2/7/23
|
2/6/24
|
-
|
-
|
-
|
Last Close Price
22.96
SEK Average target price
21.75
SEK Spread / Average Target -5.27% Consensus |
1st Jan change
|
Capi.
|
---|
| -3.85% | 438M | | -4.41% | 51.44B | | -5.25% | 30.32B | | +37.88% | 26.78B | | +50.40% | 26.48B | | +29.05% | 19.7B | | +9.54% | 14.15B | | +36.13% | 12.32B | | +25.09% | 8.81B | | +165.18% | 8.2B |
Other Consumer Lending
|