Market Closed -
Nasdaq Stockholm
12:00:00 2024-06-14 pm EDT
|
5-day change
|
1st Jan Change
|
218.8
SEK
|
-0.64%
|
|
+2.34%
|
+27.95%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
32,275
|
43,400
|
37,681
|
42,948
|
54,954
|
-
|
-
|
Enterprise Value (EV)
1 |
29,175
|
39,150
|
33,954
|
38,755
|
47,066
|
48,345
|
50,011
|
P/E ratio
|
28.4
x
|
22.4
x
|
23.8
x
|
17.4
x
|
20.7
x
|
20.4
x
|
18.4
x
|
Yield
|
1.17%
|
3.2%
|
3.05%
|
4.21%
|
3.45%
|
3.47%
|
3.77%
|
Capitalization / Revenue
|
12
x
|
12
x
|
11.1
x
|
9.44
x
|
11.3
x
|
11.2
x
|
10.4
x
|
EV / Revenue
|
10.9
x
|
10.8
x
|
10
x
|
8.52
x
|
9.64
x
|
9.87
x
|
9.44
x
|
EV / EBITDA
|
17.8
x
|
14.8
x
|
15
x
|
11.3
x
|
13.5
x
|
13.9
x
|
13.5
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
18.7
x
|
19.5
x
|
18.7
x
|
FCF Yield
|
-
|
-
|
-
|
-
|
5.34%
|
5.12%
|
5.34%
|
Price to Book
|
7.66
x
|
7.25
x
|
6.24
x
|
5.55
x
|
7.07
x
|
6.48
x
|
5.71
x
|
Nbr of stocks (in thousands)
|
250,000
|
250,000
|
249,625
|
251,159
|
251,159
|
-
|
-
|
Reference price
2 |
129.1
|
173.6
|
151.0
|
171.0
|
218.8
|
218.8
|
218.8
|
Announcement Date
|
2/4/21
|
2/3/22
|
1/31/23
|
1/30/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
2,679
|
3,628
|
3,382
|
4,550
|
4,881
|
4,898
|
5,299
|
EBITDA
1 |
-
|
1,643
|
2,650
|
2,263
|
3,430
|
3,494
|
3,470
|
3,700
|
EBIT
1 |
-
|
1,485
|
2,488
|
2,091
|
3,251
|
3,337
|
3,299
|
3,622
|
Operating Margin
|
-
|
55.45%
|
68.56%
|
61.81%
|
71.44%
|
68.38%
|
67.37%
|
68.35%
|
Earnings before Tax (EBT)
1 |
-
|
1,447
|
2,451
|
2,034
|
3,160
|
3,282
|
3,265
|
3,606
|
Net income
1 |
339.5
|
1,173
|
1,985
|
1,652
|
2,579
|
2,644
|
2,646
|
2,934
|
Net margin
|
-
|
43.78%
|
54.7%
|
48.86%
|
56.67%
|
54.16%
|
54.02%
|
55.38%
|
EPS
2 |
-
|
4.550
|
7.750
|
6.330
|
9.830
|
10.55
|
10.71
|
11.92
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
2,515
|
2,475
|
2,669
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
51.53%
|
50.53%
|
50.37%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
71.98%
|
71.33%
|
72.13%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
95.14%
|
93.54%
|
90.96%
|
Dividend per Share
2 |
-
|
1.510
|
5.560
|
4.600
|
7.200
|
7.556
|
7.586
|
8.240
|
Announcement Date
|
3/20/20
|
2/4/21
|
2/3/22
|
1/31/23
|
1/30/24
|
-
|
-
|
-
|
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 |
889.9
|
886.8
|
727.8
|
811.9
|
951.9
|
1,134
|
1,071
|
1,156
|
1,190
|
1,263
|
1,203
|
1,221
|
1,232
|
1,232
|
1,252
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
901.6
|
958.9
|
881.3
|
868.9
|
878.7
|
-
|
-
|
EBIT
1 |
590.5
|
623
|
322.5
|
504.8
|
636.7
|
814
|
750.4
|
831.3
|
854.9
|
910.1
|
836.4
|
819.6
|
841.6
|
789
|
-
|
Operating Margin
|
66.36%
|
70.25%
|
44.31%
|
62.18%
|
66.89%
|
71.77%
|
70.06%
|
71.94%
|
71.87%
|
72.04%
|
69.53%
|
67.12%
|
68.29%
|
64.06%
|
-
|
Earnings before Tax (EBT)
1 |
578.1
|
613.4
|
310.5
|
487.8
|
622.5
|
794.2
|
729.4
|
806.7
|
830.1
|
884.5
|
810.6
|
817.2
|
812.8
|
-
|
-
|
Net income
1 |
468.9
|
501.1
|
236.8
|
400.3
|
514.2
|
651.3
|
596.4
|
658.1
|
672.9
|
721
|
654.4
|
664
|
660.8
|
-
|
-
|
Net margin
|
52.69%
|
56.51%
|
32.54%
|
49.3%
|
54.02%
|
57.42%
|
55.68%
|
56.95%
|
56.57%
|
57.07%
|
54.4%
|
54.37%
|
53.62%
|
-
|
-
|
EPS
2 |
1.820
|
1.940
|
0.8800
|
1.540
|
1.970
|
2.490
|
2.250
|
2.490
|
2.550
|
2.740
|
2.616
|
2.619
|
2.682
|
2.731
|
2.706
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
4.600
|
-
|
-
|
-
|
7.200
|
-
|
-
|
-
|
5.224
|
-
|
-
|
Announcement Date
|
2/3/22
|
4/28/22
|
7/22/22
|
10/28/22
|
1/31/23
|
4/25/23
|
7/25/23
|
10/24/23
|
1/30/24
|
4/23/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
3,100
|
4,250
|
3,727
|
4,193
|
7,887
|
6,609
|
4,943
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
2,515
|
2,475
|
2,669
|
ROE (net income / shareholders' equity)
|
-
|
32.3%
|
38.7%
|
27.4%
|
37.5%
|
35.6%
|
33.2%
|
33.5%
|
ROA (Net income/ Total Assets)
|
-
|
0.83%
|
0.99%
|
0.75%
|
1.2%
|
1.13%
|
1.02%
|
1.09%
|
Assets
1 |
-
|
141,802
|
200,272
|
219,718
|
214,579
|
233,804
|
259,820
|
268,211
|
Book Value Per Share
2 |
-
|
16.80
|
24.00
|
24.20
|
30.80
|
30.90
|
33.80
|
38.30
|
Cash Flow per Share
2 |
-
|
-
|
-
|
-
|
-
|
11.10
|
11.00
|
11.80
|
Capex
1 |
-
|
8.95
|
-
|
-
|
-
|
217
|
217
|
217
|
Capex / Sales
|
-
|
0.33%
|
-
|
-
|
-
|
4.45%
|
4.43%
|
4.1%
|
Announcement Date
|
3/20/20
|
2/4/21
|
2/3/22
|
1/31/23
|
1/30/24
|
-
|
-
|
-
|
Last Close Price
218.8
SEK Average target price
195.5
SEK Spread / Average Target -10.63% Consensus |
1st Jan change
|
Capi.
|
---|
| +27.95% | 5.22B | | +13.92% | 556B | | +16.54% | 307B | | +13.61% | 253B | | +18.28% | 179B | | +25.50% | 170B | | +6.50% | 158B | | +6.62% | 147B | | -6.57% | 145B | | +12.08% | 139B |
Other Banks
|