Delayed
Nasdaq Stockholm
06:59:52 2024-05-08 am EDT
|
5-day change
|
1st Jan Change
|
96.86
SEK
|
-1.55%
|
|
+5.51%
|
-10.40%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
66,106
|
54,999
|
62,444
|
38,229
|
29,296
|
26,685
|
-
|
-
|
Enterprise Value (EV)
1 |
73,789
|
56,555
|
71,035
|
62,077
|
55,522
|
53,906
|
49,663
|
45,677
|
P/E ratio
|
26.5
x
|
8.36
x
|
13.5
x
|
-29.3
x
|
-5.58
x
|
456
x
|
8.54
x
|
6.89
x
|
Yield
|
-
|
4.18%
|
4.19%
|
-
|
-
|
-
|
5.75%
|
7.18%
|
Capitalization / Revenue
|
0.56
x
|
0.47
x
|
0.5
x
|
0.28
x
|
0.22
x
|
0.2
x
|
0.19
x
|
0.18
x
|
EV / Revenue
|
0.62
x
|
0.49
x
|
0.57
x
|
0.46
x
|
0.41
x
|
0.4
x
|
0.36
x
|
0.32
x
|
EV / EBITDA
|
7.66
x
|
5.46
x
|
5.91
x
|
9.98
x
|
8.3
x
|
6.59
x
|
4.08
x
|
3.48
x
|
EV / FCF
|
60.5
x
|
8.3
x
|
56.9
x
|
-7
x
|
-156
x
|
38.7
x
|
14.3
x
|
10.5
x
|
FCF Yield
|
1.65%
|
12.1%
|
1.76%
|
-14.3%
|
-0.64%
|
2.58%
|
7%
|
9.57%
|
Price to Book
|
2.93
x
|
2.94
x
|
3.34
x
|
2.31
x
|
2.59
x
|
2.4
x
|
1.83
x
|
1.55
x
|
Nbr of stocks (in thousands)
|
287,397
|
287,397
|
283,420
|
270,028
|
270,028
|
270,028
|
-
|
-
|
Reference price
2 |
229.9
|
191.4
|
219.5
|
140.8
|
108.1
|
98.38
|
98.38
|
98.38
|
Announcement Date
|
1/31/20
|
2/2/21
|
1/28/22
|
2/2/23
|
2/2/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
118,981
|
115,960
|
125,631
|
134,880
|
134,451
|
133,178
|
138,725
|
144,788
|
EBITDA
1 |
9,637
|
10,365
|
12,017
|
6,221
|
6,691
|
8,183
|
12,171
|
13,138
|
EBIT
1 |
4,533
|
5,778
|
7,528
|
831
|
414
|
2,120
|
5,760
|
6,606
|
Operating Margin
|
3.81%
|
4.98%
|
5.99%
|
0.62%
|
0.31%
|
1.59%
|
4.15%
|
4.56%
|
Earnings before Tax (EBT)
1 |
2,456
|
5,096
|
6,255
|
-1,672
|
-5,111
|
298.2
|
4,145
|
5,070
|
Net income
1 |
2,509
|
6,584
|
4,677
|
-1,320
|
-5,227
|
97.33
|
2,972
|
3,922
|
Net margin
|
2.11%
|
5.68%
|
3.72%
|
-0.98%
|
-3.89%
|
0.07%
|
2.14%
|
2.71%
|
EPS
2 |
8.690
|
22.88
|
16.21
|
-4.810
|
-19.36
|
0.2156
|
11.53
|
14.29
|
Free Cash Flow
1 |
1,219
|
6,816
|
1,249
|
-8,869
|
-355
|
1,393
|
3,477
|
4,369
|
FCF margin
|
1.02%
|
5.88%
|
0.99%
|
-6.58%
|
-0.26%
|
1.05%
|
2.51%
|
3.02%
|
FCF Conversion (EBITDA)
|
12.65%
|
65.76%
|
10.39%
|
-
|
-
|
17.02%
|
28.57%
|
33.26%
|
FCF Conversion (Net income)
|
48.59%
|
103.52%
|
26.71%
|
-
|
-
|
1,431.15%
|
117%
|
111.41%
|
Dividend per Share
2 |
-
|
8.000
|
9.200
|
-
|
-
|
-
|
5.652
|
7.065
|
Announcement Date
|
1/31/20
|
2/2/21
|
1/28/22
|
2/2/23
|
2/2/24
|
-
|
-
|
-
|
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 |
35,372
|
30,118
|
33,749
|
35,244
|
35,769
|
32,734
|
32,653
|
33,427
|
35,636
|
31,077
|
32,293
|
33,955
|
36,828
|
33,062
|
33,077
|
EBITDA
1 |
2,726
|
2,151
|
1,888
|
1,374
|
809
|
1,806
|
2,099
|
1,937
|
876
|
865
|
1,673
|
2,584
|
3,199
|
2,664
|
2,191
|
EBIT
1 |
1,609
|
919
|
560
|
-35
|
-612
|
305
|
519
|
341
|
-724
|
-720
|
172
|
1,074
|
1,561
|
1,226
|
703
|
Operating Margin
|
4.55%
|
3.05%
|
1.66%
|
-0.1%
|
-1.71%
|
0.93%
|
1.59%
|
1.02%
|
-2.03%
|
-2.32%
|
0.53%
|
3.16%
|
4.24%
|
3.71%
|
2.13%
|
Earnings before Tax (EBT)
1 |
700
|
1,323
|
265
|
-786
|
-2,474
|
-770
|
-630
|
75
|
-3,785
|
-1,279
|
-308.8
|
674.5
|
1,067
|
271
|
274
|
Net income
1 |
596
|
950
|
257
|
-605
|
-1,922
|
-588
|
-648
|
123
|
-4,113
|
-1,230
|
-239
|
547.8
|
862.2
|
208
|
211
|
Net margin
|
1.68%
|
3.15%
|
0.76%
|
-1.72%
|
-5.37%
|
-1.8%
|
-1.98%
|
0.37%
|
-11.54%
|
-3.96%
|
-0.74%
|
1.61%
|
2.34%
|
0.63%
|
0.64%
|
EPS
2 |
2.070
|
3.370
|
0.9200
|
-2.230
|
-7.120
|
-2.180
|
-2.400
|
0.4500
|
-15.23
|
-4.550
|
-0.6805
|
1.897
|
2.752
|
2.260
|
0.7800
|
Dividend per Share
2 |
9.200
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.7000
|
1.000
|
-
|
Announcement Date
|
1/28/22
|
4/29/22
|
7/21/22
|
10/28/22
|
2/2/23
|
4/28/23
|
7/20/23
|
10/27/23
|
2/2/24
|
4/26/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
7,683
|
1,556
|
8,591
|
23,848
|
26,226
|
27,221
|
22,978
|
18,992
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.7972
x
|
0.1501
x
|
0.7149
x
|
3.833
x
|
3.92
x
|
3.326
x
|
1.888
x
|
1.446
x
|
Free Cash Flow
1 |
1,219
|
6,816
|
1,249
|
-8,869
|
-355
|
1,393
|
3,477
|
4,369
|
ROE (net income / shareholders' equity)
|
11.4%
|
34.1%
|
25.1%
|
-7%
|
-33.7%
|
0.81%
|
21.7%
|
24.4%
|
ROA (Net income/ Total Assets)
|
2.46%
|
3.86%
|
4.51%
|
-0.6%
|
-4.2%
|
-0.04%
|
2.1%
|
2.87%
|
Assets
1 |
102,058
|
170,388
|
103,703
|
220,000
|
124,452
|
-274,174
|
141,259
|
136,856
|
Book Value Per Share
2 |
78.60
|
65.10
|
65.70
|
60.90
|
41.80
|
41.10
|
53.60
|
63.60
|
Cash Flow per Share
2 |
29.20
|
41.50
|
24.50
|
-8.180
|
14.70
|
18.40
|
33.70
|
41.10
|
Capex
1 |
7,215
|
5,108
|
5,810
|
6,595
|
4,069
|
5,403
|
5,580
|
5,670
|
Capex / Sales
|
6.06%
|
4.4%
|
4.62%
|
4.89%
|
3.03%
|
4.06%
|
4.02%
|
3.92%
|
Announcement Date
|
1/31/20
|
2/2/21
|
1/28/22
|
2/2/23
|
2/2/24
|
-
|
-
|
-
|
Last Close Price
98.38
SEK Average target price
114.8
SEK Spread / Average Target +16.67% Consensus |
1st Jan change
|
Capi.
|
---|
| -9.68% | 2.47B | | +30.15% | 67.49B | | +48.95% | 37.92B | | +30.80% | 9.31B | | +0.88% | 6.78B | | +11.32% | 6.47B | | +8.72% | 5.36B | | +5.91% | 4.62B | | -8.29% | 3.3B | | +6.93% | 2.58B |
Other Appliances, Tools & Housewares
|