Market Closed -
Nasdaq Stockholm
11:29:56 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
416
SEK
|
+6.23%
|
|
-1.61%
|
-16.37%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
8,055
|
12,133
|
26,037
|
15,840
|
23,207
|
20,873
|
-
|
-
|
Enterprise Value (EV)
1 |
8,457
|
12,331
|
26,384
|
16,140
|
23,496
|
18,550
|
21,639
|
21,186
|
P/E ratio
|
39
x
|
54.5
x
|
73.7
x
|
31.2
x
|
40.8
x
|
46.8
x
|
33.4
x
|
27.7
x
|
Yield
|
1.1%
|
0.77%
|
0.54%
|
1.18%
|
0.88%
|
0.98%
|
1.17%
|
1.35%
|
Capitalization / Revenue
|
5.3
x
|
8.27
x
|
13.2
x
|
6.32
x
|
7.67
x
|
6.18
x
|
5.53
x
|
5.03
x
|
EV / Revenue
|
5.57
x
|
8.41
x
|
13.4
x
|
6.44
x
|
7.77
x
|
5.49
x
|
5.73
x
|
5.1
x
|
EV / EBITDA
|
25.3
x
|
30.7
x
|
48.1
x
|
21.2
x
|
26.8
x
|
23.7
x
|
21.9
x
|
18.7
x
|
EV / FCF
|
52.2
x
|
43.7
x
|
64.7
x
|
248
x
|
52.8
x
|
29
x
|
35.1
x
|
29.6
x
|
FCF Yield
|
1.92%
|
2.29%
|
1.55%
|
0.4%
|
1.89%
|
3.45%
|
2.85%
|
3.38%
|
Price to Book
|
8.7
x
|
10.1
x
|
129
x
|
10.4
x
|
13.2
x
|
6.06
x
|
6.38
x
|
5.55
x
|
Nbr of stocks (in thousands)
|
46,616
|
46,664
|
46,661
|
46,643
|
46,656
|
50,175
|
-
|
-
|
Reference price
2 |
172.8
|
260.0
|
558.0
|
339.6
|
497.4
|
416.0
|
416.0
|
416.0
|
Announcement Date
|
2/3/20
|
2/3/21
|
1/26/22
|
1/26/23
|
1/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,519
|
1,467
|
1,972
|
2,506
|
3,025
|
3,379
|
3,777
|
4,153
|
EBITDA
1 |
334
|
401
|
548
|
760
|
877
|
784.3
|
986.9
|
1,135
|
EBIT
1 |
246
|
288
|
446
|
653
|
753
|
623.5
|
881.1
|
1,042
|
Operating Margin
|
16.19%
|
19.63%
|
22.62%
|
26.06%
|
24.89%
|
18.45%
|
23.33%
|
25.1%
|
Earnings before Tax (EBT)
1 |
228
|
274
|
448
|
623
|
717
|
539.2
|
761.4
|
889.7
|
Net income
1 |
205
|
223
|
355
|
508
|
571
|
437.3
|
607.2
|
732.8
|
Net margin
|
13.5%
|
15.2%
|
18%
|
20.27%
|
18.88%
|
12.94%
|
16.07%
|
17.65%
|
EPS
2 |
4.430
|
4.770
|
7.570
|
10.89
|
12.19
|
8.881
|
12.46
|
15.03
|
Free Cash Flow
1 |
162
|
282
|
408
|
65.18
|
445
|
640
|
617
|
716
|
FCF margin
|
10.66%
|
19.22%
|
20.69%
|
2.6%
|
14.71%
|
18.94%
|
16.33%
|
17.24%
|
FCF Conversion (EBITDA)
|
48.5%
|
70.32%
|
74.45%
|
8.58%
|
50.74%
|
81.6%
|
62.52%
|
63.07%
|
FCF Conversion (Net income)
|
79.02%
|
126.46%
|
114.93%
|
12.83%
|
77.93%
|
146.36%
|
101.62%
|
97.71%
|
Dividend per Share
2 |
1.900
|
2.000
|
3.000
|
4.000
|
4.400
|
4.067
|
4.884
|
5.613
|
Announcement Date
|
2/3/20
|
2/3/21
|
1/26/22
|
1/26/23
|
1/26/24
|
-
|
-
|
-
|
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 |
571
|
517
|
601
|
624
|
764
|
773
|
703
|
789
|
760
|
616
|
841
|
991
|
1,002
|
1,024
|
974
|
EBITDA
1 |
133
|
165
|
167
|
204
|
225
|
241
|
180
|
255
|
201
|
160
|
153
|
273
|
238
|
258
|
208
|
EBIT
1 |
109
|
139
|
143
|
179
|
192
|
211
|
150
|
223
|
169
|
133
|
109.5
|
202
|
184.5
|
207
|
157
|
Operating Margin
|
19.09%
|
26.89%
|
23.79%
|
28.69%
|
25.13%
|
27.3%
|
21.34%
|
28.26%
|
22.24%
|
21.59%
|
13.02%
|
20.38%
|
18.41%
|
20.21%
|
16.12%
|
Earnings before Tax (EBT)
1 |
114
|
135
|
140
|
168
|
180
|
213
|
143
|
220
|
142
|
133
|
80
|
173
|
156
|
-
|
-
|
Net income
1 |
86
|
112
|
109
|
135
|
151
|
172
|
116
|
172
|
110
|
107
|
74
|
131
|
131
|
158
|
119
|
Net margin
|
15.06%
|
21.66%
|
18.14%
|
21.63%
|
19.76%
|
22.25%
|
16.5%
|
21.8%
|
14.47%
|
17.37%
|
8.8%
|
13.22%
|
13.07%
|
15.43%
|
12.22%
|
EPS
2 |
1.840
|
2.400
|
2.330
|
2.890
|
3.250
|
3.700
|
2.480
|
3.680
|
2.350
|
2.280
|
1.130
|
3.040
|
2.480
|
2.970
|
2.180
|
Dividend per Share
2 |
-
|
-
|
3.000
|
-
|
-
|
-
|
4.000
|
-
|
-
|
-
|
4.400
|
-
|
-
|
-
|
4.400
|
Announcement Date
|
1/26/22
|
4/14/22
|
7/14/22
|
10/19/22
|
1/26/23
|
4/18/23
|
7/14/23
|
10/18/23
|
1/26/24
|
4/16/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
402
|
198
|
347
|
300
|
289
|
-
|
766
|
313
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
2,323
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.204
x
|
0.4938
x
|
0.6332
x
|
0.3947
x
|
0.3295
x
|
-
|
0.7763
x
|
0.2758
x
|
Free Cash Flow
1 |
162
|
282
|
408
|
65.2
|
445
|
640
|
617
|
716
|
ROE (net income / shareholders' equity)
|
22.3%
|
19.9%
|
29.1%
|
37.6%
|
32.3%
|
16.3%
|
19.5%
|
20.5%
|
ROA (Net income/ Total Assets)
|
12.3%
|
12.4%
|
17.6%
|
20.6%
|
19.9%
|
8.79%
|
8.9%
|
10.3%
|
Assets
1 |
1,667
|
1,798
|
2,015
|
2,468
|
2,871
|
4,977
|
6,823
|
7,135
|
Book Value Per Share
2 |
19.90
|
25.80
|
4.320
|
32.50
|
37.80
|
68.60
|
65.20
|
74.90
|
Cash Flow per Share
2 |
5.450
|
7.930
|
10.90
|
9.240
|
11.10
|
13.80
|
14.40
|
16.80
|
Capex
1 |
66.3
|
45
|
39
|
83.1
|
73.9
|
91.3
|
107
|
119
|
Capex / Sales
|
4.37%
|
3.07%
|
1.98%
|
3.31%
|
2.44%
|
2.7%
|
2.84%
|
2.88%
|
Announcement Date
|
2/3/20
|
2/3/21
|
1/26/22
|
1/26/23
|
1/26/24
|
-
|
-
|
-
|
Average target price
517.5
SEK Spread / Average Target +24.40% Consensus |
1st Jan change
|
Capi.
|
---|
| -16.37% | 1.9B | | -5.27% | 194B | | +12.39% | 82.95B | | +61.44% | 66.91B | | +10.66% | 57.73B | | +11.60% | 27.55B | | +12.37% | 20.23B | | +63.72% | 20.06B | | +8.53% | 17.63B | | +17.74% | 11.28B |
Other Communications & Networking
|