Market Closed -
Nasdaq Stockholm
11:29:52 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
126.1
SEK
|
+5.43%
|
|
-0.55%
|
-6.80%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,041
|
11,898
|
12,039
|
7,917
|
9,003
|
8,391
|
-
|
-
|
Enterprise Value (EV)
1 |
3,336
|
10,892
|
11,436
|
7,248
|
7,963
|
7,738
|
7,619
|
7,313
|
P/E ratio
|
55.8
x
|
84.5
x
|
65.4
x
|
44.1
x
|
40
x
|
25.8
x
|
21.1
x
|
17.7
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.89
x
|
2.73
x
|
2.07
x
|
1.17
x
|
1.16
x
|
0.99
x
|
0.89
x
|
0.82
x
|
EV / Revenue
|
0.97
x
|
2.5
x
|
1.97
x
|
1.07
x
|
1.03
x
|
0.91
x
|
0.81
x
|
0.71
x
|
EV / EBITDA
|
15.5
x
|
24.1
x
|
22.4
x
|
14.3
x
|
12.2
x
|
10.9
x
|
9.3
x
|
7.94
x
|
EV / FCF
|
-35.2
x
|
18.4
x
|
-31.3
x
|
80.4
x
|
1,991
x
|
23.3
x
|
22
x
|
14.2
x
|
FCF Yield
|
-2.84%
|
5.45%
|
-3.19%
|
1.24%
|
0.05%
|
4.29%
|
4.55%
|
7.02%
|
Price to Book
|
3.23
x
|
6.24
x
|
5.67
x
|
3.27
x
|
3.43
x
|
2.88
x
|
2.6
x
|
2.39
x
|
Nbr of stocks (in thousands)
|
57,371
|
63,693
|
65,499
|
65,809
|
66,545
|
66,545
|
-
|
-
|
Reference price
2 |
53.00
|
186.8
|
183.8
|
120.3
|
135.3
|
126.1
|
126.1
|
126.1
|
Announcement Date
|
2/21/20
|
2/9/21
|
2/10/22
|
2/10/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,425
|
4,359
|
5,814
|
6,743
|
7,755
|
8,504
|
9,407
|
10,260
|
EBITDA
1 |
215.2
|
452.1
|
509.5
|
508.1
|
652
|
711.9
|
819.4
|
920.5
|
EBIT
1 |
109
|
290.3
|
342.5
|
285.6
|
400
|
475.7
|
566.3
|
654
|
Operating Margin
|
3.18%
|
6.66%
|
5.89%
|
4.24%
|
5.16%
|
5.59%
|
6.02%
|
6.37%
|
Earnings before Tax (EBT)
1 |
81.3
|
170.4
|
245
|
236.1
|
272
|
421.2
|
518.3
|
605.4
|
Net income
1 |
54.8
|
132.8
|
188.7
|
186.1
|
233
|
333.4
|
408.2
|
492.8
|
Net margin
|
1.6%
|
3.05%
|
3.25%
|
2.76%
|
3%
|
3.92%
|
4.34%
|
4.8%
|
EPS
2 |
0.9500
|
2.210
|
2.810
|
2.730
|
3.380
|
4.880
|
5.967
|
7.141
|
Free Cash Flow
1 |
-94.8
|
593.2
|
-365.1
|
90.2
|
4
|
331.7
|
347
|
513.3
|
FCF margin
|
-2.77%
|
13.61%
|
-6.28%
|
1.34%
|
0.05%
|
3.9%
|
3.69%
|
5%
|
FCF Conversion (EBITDA)
|
-
|
131.21%
|
-
|
17.75%
|
0.61%
|
46.59%
|
42.35%
|
55.77%
|
FCF Conversion (Net income)
|
-
|
446.69%
|
-
|
48.47%
|
1.72%
|
99.47%
|
85.01%
|
104.17%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/21/20
|
2/9/21
|
2/10/22
|
2/10/23
|
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 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
1,968
|
1,424
|
1,553
|
1,328
|
2,438
|
1,525
|
1,687
|
1,550
|
2,993
|
1,866
|
1,687
|
3,253
|
1,865
|
EBITDA
1 |
197.5
|
49.5
|
135.2
|
80.9
|
229
|
77.9
|
148.6
|
131.1
|
294
|
149
|
145
|
300
|
87
|
EBIT
1 |
149.5
|
8.8
|
80.9
|
25.5
|
170.4
|
17
|
85.6
|
67.2
|
230
|
102.7
|
84.67
|
266
|
31
|
Operating Margin
|
7.6%
|
0.62%
|
5.21%
|
1.92%
|
6.99%
|
1.12%
|
5.07%
|
4.34%
|
7.68%
|
5.5%
|
5.02%
|
8.18%
|
1.66%
|
Earnings before Tax (EBT)
1 |
110.7
|
-8.8
|
59.2
|
30.3
|
155.4
|
-5.8
|
61.2
|
37.5
|
179
|
89
|
73.33
|
253
|
14
|
Net income
1 |
87.4
|
-7.6
|
46.1
|
24.2
|
123.3
|
-4.9
|
66.1
|
28.8
|
143
|
70.67
|
58.33
|
200.3
|
11
|
Net margin
|
4.44%
|
-0.53%
|
2.97%
|
1.82%
|
5.06%
|
-0.32%
|
3.92%
|
1.86%
|
4.78%
|
3.79%
|
3.46%
|
6.16%
|
0.59%
|
EPS
2 |
1.290
|
-0.1100
|
0.6800
|
0.3500
|
1.810
|
-0.0700
|
0.9600
|
0.4200
|
2.070
|
0.9500
|
0.9100
|
2.680
|
0.1600
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/10/22
|
4/28/22
|
8/12/22
|
11/8/22
|
2/10/23
|
4/27/23
|
8/18/23
|
11/6/23
|
2/8/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
296
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
1,006
|
603
|
668
|
1,040
|
653
|
772
|
1,078
|
Leverage (Debt/EBITDA)
|
1.374
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-94.8
|
593
|
-365
|
90.2
|
4
|
332
|
347
|
513
|
ROE (net income / shareholders' equity)
|
6.05%
|
9.31%
|
9.24%
|
7.95%
|
8.92%
|
11.9%
|
13%
|
14.1%
|
ROA (Net income/ Total Assets)
|
2.54%
|
4.07%
|
4.15%
|
3.37%
|
3.9%
|
5.21%
|
5.93%
|
6.41%
|
Assets
1 |
2,160
|
3,263
|
4,545
|
5,525
|
5,975
|
6,395
|
6,885
|
7,688
|
Book Value Per Share
2 |
16.40
|
30.00
|
32.40
|
36.80
|
39.40
|
43.70
|
48.50
|
52.70
|
Cash Flow per Share
2 |
1.320
|
12.40
|
3.600
|
11.80
|
1.880
|
9.000
|
9.600
|
11.70
|
Capex
1 |
128
|
154
|
374
|
520
|
121
|
176
|
339
|
235
|
Capex / Sales
|
3.73%
|
3.53%
|
6.43%
|
7.71%
|
1.56%
|
2.08%
|
3.6%
|
2.29%
|
Announcement Date
|
2/21/20
|
2/9/21
|
2/10/22
|
2/10/23
|
2/8/24
|
-
|
-
|
-
|
Last Close Price
126.1
SEK Average target price
151.2
SEK Spread / Average Target +19.94% Consensus |