Delayed
Nasdaq Stockholm
11:29:52 2022-12-30 am EST
|
5-day change
|
1st Jan Change
|
113.6
SEK
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscal Period: December |
2017
|
2018
|
2019
|
2020
|
2021
|
2022
|
---|
Capitalization
1 |
57,365
|
59,861
|
79,986
|
101,880
|
111,934
|
172,677
|
Enterprise Value (EV)
1 |
64,937
|
70,537
|
91,331
|
114,118
|
125,403
|
185,905
|
P/E ratio
|
17.1
x
|
16.9
x
|
20.8
x
|
21
x
|
18.1
x
|
26.6
x
|
Yield
|
2.85%
|
3.01%
|
2.59%
|
2.35%
|
2.58%
|
0.82%
|
Capitalization / Revenue
|
3.56
x
|
4.62
x
|
5.43
x
|
6.1
x
|
6.05
x
|
7.7
x
|
EV / Revenue
|
4.03
x
|
5.44
x
|
6.2
x
|
6.83
x
|
6.78
x
|
8.29
x
|
EV / EBITDA
|
14.3
x
|
13.6
x
|
15.1
x
|
15.4
x
|
14.9
x
|
19.2
x
|
EV / FCF
|
26.3
x
|
34.1
x
|
27.2
x
|
30.2
x
|
39.7
x
|
82.1
x
|
FCF Yield
|
3.8%
|
2.93%
|
3.68%
|
3.31%
|
2.52%
|
1.22%
|
Price to Book
|
-13.6
x
|
-10.6
x
|
-12.5
x
|
-12.9
x
|
-16.5
x
|
-81.7
x
|
Nbr of stocks (in thousands)
|
1,774,898
|
1,714,727
|
1,656,714
|
1,597,371
|
1,554,204
|
1,520,714
|
Reference price
2 |
32.32
|
34.91
|
48.28
|
63.78
|
72.02
|
113.6
|
Announcement Date
|
3/19/18
|
3/18/19
|
3/6/20
|
3/16/21
|
3/25/22
|
4/25/23
|
Fiscal Period: December |
2017
|
2018
|
2019
|
2020
|
2021
|
2022
|
---|
Net sales
1 |
16,101
|
12,966
|
14,739
|
16,698
|
18,489
|
22,417
|
EBITDA
1 |
4,540
|
5,172
|
6,050
|
7,421
|
8,421
|
9,706
|
EBIT
1 |
4,161
|
4,767
|
5,598
|
6,925
|
7,903
|
9,061
|
Operating Margin
|
25.84%
|
36.77%
|
37.98%
|
41.47%
|
42.74%
|
40.42%
|
Earnings before Tax (EBT)
1 |
4,352
|
4,531
|
5,060
|
6,645
|
7,941
|
8,160
|
Net income
1 |
3,400
|
3,578
|
3,895
|
4,888
|
6,217
|
6,487
|
Net margin
|
21.12%
|
27.6%
|
26.43%
|
29.27%
|
33.63%
|
28.94%
|
EPS
2 |
1.888
|
2.063
|
2.321
|
3.039
|
3.972
|
4.266
|
Free Cash Flow
1 |
2,471
|
2,067
|
3,363
|
3,780
|
3,160
|
2,264
|
FCF margin
|
15.34%
|
15.94%
|
22.82%
|
22.64%
|
17.09%
|
10.1%
|
FCF Conversion (EBITDA)
|
54.42%
|
39.97%
|
55.58%
|
50.93%
|
37.53%
|
23.33%
|
FCF Conversion (Net income)
|
72.67%
|
57.77%
|
86.34%
|
77.33%
|
50.83%
|
34.91%
|
Dividend per Share
2 |
0.9200
|
1.050
|
1.250
|
1.500
|
1.860
|
0.9300
|
Announcement Date
|
3/19/18
|
3/18/19
|
3/6/20
|
3/16/21
|
3/25/22
|
4/25/23
|
Fiscal Period: December |
2017
|
2018
|
2019
|
2020
|
2021
|
2022
|
---|
Net Debt
1 |
7,572
|
10,676
|
11,345
|
12,238
|
13,469
|
13,228
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.668
x
|
2.064
x
|
1.875
x
|
1.649
x
|
1.599
x
|
1.363
x
|
Free Cash Flow
1 |
2,471
|
2,067
|
3,363
|
3,780
|
3,160
|
2,265
|
ROE (net income / shareholders' equity)
|
-123%
|
-73.1%
|
-65.4%
|
-69.3%
|
-86%
|
-148%
|
ROA (Net income/ Total Assets)
|
17.9%
|
21.8%
|
24.8%
|
29.5%
|
31.6%
|
28.2%
|
Assets
1 |
18,943
|
16,430
|
15,710
|
16,597
|
19,702
|
22,976
|
Book Value Per Share
2 |
-2.380
|
-3.300
|
-3.870
|
-4.930
|
-4.370
|
-1.390
|
Cash Flow per Share
2 |
2.270
|
1.700
|
1.450
|
2.150
|
1.390
|
1.750
|
Capex
1 |
369
|
649
|
720
|
1,126
|
1,172
|
1,126
|
Capex / Sales
|
2.29%
|
5.01%
|
4.88%
|
6.74%
|
6.34%
|
5.02%
|
Announcement Date
|
3/19/18
|
3/18/19
|
3/6/20
|
3/16/21
|
3/25/22
|
4/25/23
|
|