Delayed
Nasdaq Stockholm
10:31:01 2024-07-16 am EDT
|
5-day change
|
1st Jan Change
|
55
SEK
|
+0.73%
|
|
0.00%
|
-21.43%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,623
|
918.7
|
1,455
|
1,135
|
-
|
-
|
Enterprise Value (EV)
1 |
2,433
|
806.9
|
1,269
|
931.1
|
955.6
|
922.3
|
P/E ratio
|
26.3
x
|
15.6
x
|
20.8
x
|
15.8
x
|
12.1
x
|
9.51
x
|
Yield
|
1.98%
|
3.39%
|
2.57%
|
3.75%
|
4.12%
|
5.26%
|
Capitalization / Revenue
|
3.71
x
|
1.43
x
|
2.07
x
|
1.59
x
|
1.43
x
|
1.29
x
|
EV / Revenue
|
3.44
x
|
1.26
x
|
1.81
x
|
1.3
x
|
1.21
x
|
1.05
x
|
EV / EBITDA
|
16.7
x
|
9.39
x
|
13
x
|
9.22
x
|
7.28
x
|
5.62
x
|
EV / FCF
|
23.8
x
|
-63.2
x
|
10.1
x
|
13.5
x
|
11.1
x
|
7.75
x
|
FCF Yield
|
4.21%
|
-1.58%
|
9.94%
|
7.39%
|
8.98%
|
12.9%
|
Price to Book
|
5.28
x
|
1.82
x
|
2.68
x
|
1.96
x
|
1.81
x
|
1.64
x
|
Nbr of stocks (in thousands)
|
20,785
|
20,785
|
20,785
|
20,785
|
-
|
-
|
Reference price
2 |
126.2
|
44.20
|
70.00
|
54.60
|
54.60
|
54.60
|
Announcement Date
|
2/17/22
|
2/9/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
706.5
|
641
|
702.2
|
715.1
|
792.5
|
881.8
|
EBITDA
1 |
-
|
145.9
|
85.91
|
97.54
|
100.9
|
131.3
|
164
|
EBIT
1 |
-
|
137.6
|
74.92
|
85.4
|
85.5
|
115.7
|
148
|
Operating Margin
|
-
|
19.47%
|
11.69%
|
12.16%
|
11.96%
|
14.6%
|
16.78%
|
Earnings before Tax (EBT)
1 |
-
|
126.7
|
74.34
|
88.63
|
91.08
|
119.1
|
151.2
|
Net income
1 |
79.98
|
99.85
|
58.87
|
69.96
|
71.68
|
93.54
|
119.4
|
Net margin
|
-
|
14.13%
|
9.19%
|
9.96%
|
10.02%
|
11.8%
|
13.54%
|
EPS
2 |
3.930
|
4.800
|
2.830
|
3.370
|
3.450
|
4.500
|
5.740
|
Free Cash Flow
1 |
-
|
102.4
|
-12.76
|
126.1
|
68.8
|
85.8
|
119
|
FCF margin
|
-
|
14.5%
|
-1.99%
|
17.96%
|
9.62%
|
10.83%
|
13.5%
|
FCF Conversion (EBITDA)
|
-
|
70.21%
|
-
|
129.28%
|
68.16%
|
65.35%
|
72.56%
|
FCF Conversion (Net income)
|
-
|
102.6%
|
-
|
180.24%
|
95.98%
|
91.73%
|
99.66%
|
Dividend per Share
2 |
-
|
2.500
|
1.500
|
1.800
|
2.050
|
2.250
|
2.870
|
Announcement Date
|
3/2/21
|
2/17/22
|
2/9/23
|
2/8/24
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
219.2
|
186.4
|
121.2
|
127.9
|
204.5
|
180.6
|
129.1
|
160
|
233.3
|
176.1
|
125.2
|
157.9
|
250.5
|
EBITDA
|
-
|
24.39
|
3.267
|
19.22
|
39.04
|
-
|
-
|
-
|
32.46
|
-
|
-
|
-
|
-
|
EBIT
1 |
40.29
|
21.53
|
0.446
|
16.6
|
36.38
|
25.67
|
11.76
|
18.61
|
29.37
|
19.97
|
6
|
16
|
42
|
Operating Margin
|
18.38%
|
11.55%
|
0.37%
|
12.98%
|
17.79%
|
14.21%
|
9.11%
|
11.63%
|
12.59%
|
11.34%
|
4.79%
|
10.13%
|
16.77%
|
Earnings before Tax (EBT)
1 |
40.07
|
21.27
|
0.02
|
16.36
|
36.68
|
25.58
|
12.91
|
19.35
|
30.78
|
-
|
7.2
|
17.1
|
43.5
|
Net income
1 |
31.19
|
16.8
|
-0.115
|
13
|
29.16
|
20.31
|
10.16
|
15.19
|
24.31
|
17.15
|
5.7
|
13.5
|
34.3
|
Net margin
|
14.23%
|
9.02%
|
-0.09%
|
10.16%
|
14.26%
|
11.24%
|
7.87%
|
9.49%
|
10.42%
|
9.74%
|
4.55%
|
8.55%
|
13.69%
|
EPS
2 |
1.500
|
0.8100
|
-0.0100
|
0.6300
|
1.400
|
0.9800
|
0.4900
|
0.7300
|
1.170
|
0.8300
|
0.2700
|
0.6500
|
1.650
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/17/22
|
5/12/22
|
8/18/22
|
11/10/22
|
2/9/23
|
5/11/23
|
8/17/23
|
11/9/23
|
2/8/24
|
5/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
190
|
112
|
186
|
204
|
179
|
213
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
102
|
-12.8
|
126
|
68.8
|
85.8
|
119
|
ROE (net income / shareholders' equity)
|
-
|
23.6%
|
11.8%
|
13.4%
|
12.8%
|
15.5%
|
18.2%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
23.90
|
24.20
|
26.10
|
27.80
|
30.10
|
33.20
|
Cash Flow per Share
2 |
-
|
5.040
|
-0.5700
|
6.160
|
4.700
|
5.300
|
6.100
|
Capex
1 |
-
|
2.36
|
1.02
|
12.7
|
20.7
|
29.7
|
7.1
|
Capex / Sales
|
-
|
0.33%
|
0.16%
|
1.8%
|
2.89%
|
3.74%
|
0.81%
|
Announcement Date
|
3/2/21
|
2/17/22
|
2/9/23
|
2/8/24
|
-
|
-
|
-
|
Last Close Price
54.6
SEK Average target price
65
SEK Spread / Average Target +19.05% Consensus |