Market Closed -
Nasdaq Stockholm
12:00:00 2024-06-10 pm EDT
|
5-day change
|
1st Jan Change
|
118.4
SEK
|
0.00%
|
|
+3.68%
|
+44.21%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,560
|
7,095
|
6,162
|
4,007
|
8,771
|
12,530
|
-
|
-
|
Enterprise Value (EV)
1 |
8,568
|
7,775
|
6,500
|
4,007
|
11,876
|
15,398
|
14,985
|
14,335
|
P/E ratio
|
19.2
x
|
38.9
x
|
20.1
x
|
10.6
x
|
15.6
x
|
22.6
x
|
17.1
x
|
16.3
x
|
Yield
|
2.33%
|
2.29%
|
2.88%
|
-
|
3.05%
|
2.07%
|
2.9%
|
2.94%
|
Capitalization / Revenue
|
1.65
x
|
1.9
x
|
1.65
x
|
0.89
x
|
1.24
x
|
1.77
x
|
1.7
x
|
1.7
x
|
EV / Revenue
|
1.87
x
|
2.08
x
|
1.74
x
|
0.89
x
|
1.67
x
|
2.18
x
|
2.04
x
|
1.94
x
|
EV / EBITDA
|
10.9
x
|
14.6
x
|
10.6
x
|
5.28
x
|
8.64
x
|
11.1
x
|
9.68
x
|
9.07
x
|
EV / FCF
|
21.5
x
|
18.8
x
|
11.7
x
|
-
|
13.6
x
|
23.7
x
|
17.4
x
|
15.9
x
|
FCF Yield
|
4.65%
|
5.33%
|
8.53%
|
-
|
7.38%
|
4.23%
|
5.75%
|
6.29%
|
Price to Book
|
2.05
x
|
2.01
x
|
1.61
x
|
-
|
1.27
x
|
1.73
x
|
1.64
x
|
1.55
x
|
Nbr of stocks (in thousands)
|
54,158
|
54,158
|
53,865
|
53,708
|
106,831
|
105,830
|
-
|
-
|
Reference price
2 |
139.6
|
131.0
|
114.4
|
74.60
|
82.10
|
118.4
|
118.4
|
118.4
|
Announcement Date
|
2/21/20
|
2/11/21
|
2/10/22
|
2/17/23
|
2/12/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,587
|
3,740
|
3,728
|
4,512
|
7,097
|
7,070
|
7,357
|
7,384
|
EBITDA
1 |
783.2
|
533.7
|
614.3
|
759
|
1,374
|
1,383
|
1,549
|
1,580
|
EBIT
1 |
586.1
|
354.8
|
448.1
|
559
|
945
|
947.1
|
1,145
|
1,183
|
Operating Margin
|
12.78%
|
9.49%
|
12.02%
|
12.39%
|
13.32%
|
13.4%
|
15.57%
|
16.03%
|
Earnings before Tax (EBT)
1 |
508.6
|
240.6
|
409.6
|
485
|
681
|
745.5
|
982.1
|
1,032
|
Net income
1 |
394
|
183
|
307.5
|
376
|
515
|
562.7
|
746.1
|
779.6
|
Net margin
|
8.59%
|
4.89%
|
8.25%
|
8.33%
|
7.26%
|
7.96%
|
10.14%
|
10.56%
|
EPS
2 |
7.280
|
3.370
|
5.680
|
7.040
|
5.250
|
5.231
|
6.935
|
7.250
|
Free Cash Flow
1 |
398.5
|
414.2
|
554.3
|
-
|
876
|
650.7
|
861.3
|
901.7
|
FCF margin
|
8.69%
|
11.07%
|
14.87%
|
-
|
12.34%
|
9.2%
|
11.71%
|
12.21%
|
FCF Conversion (EBITDA)
|
50.88%
|
77.61%
|
90.23%
|
-
|
63.76%
|
47.04%
|
55.62%
|
57.08%
|
FCF Conversion (Net income)
|
101.14%
|
226.34%
|
180.26%
|
-
|
170.1%
|
115.64%
|
115.44%
|
115.66%
|
Dividend per Share
2 |
3.250
|
3.000
|
3.300
|
-
|
2.500
|
2.455
|
3.435
|
3.487
|
Announcement Date
|
2/21/20
|
2/11/21
|
2/10/22
|
2/17/23
|
2/12/24
|
-
|
-
|
-
|
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 |
1,028
|
936
|
1,078
|
1,095
|
1,403
|
1,745
|
1,784
|
1,730
|
1,838
|
1,736
|
1,710
|
1,725
|
1,757
|
1,765
|
1,777
|
EBITDA
1 |
178
|
132
|
175
|
186
|
290
|
340
|
343
|
369
|
321
|
339
|
338.7
|
338.1
|
359.4
|
-
|
-
|
EBIT
1 |
134.6
|
98
|
132
|
107
|
189
|
-
|
236
|
256
|
205
|
228
|
226.7
|
228.7
|
251
|
-
|
-
|
Operating Margin
|
13.09%
|
10.47%
|
12.24%
|
9.77%
|
13.47%
|
-
|
13.23%
|
14.8%
|
11.15%
|
13.13%
|
13.26%
|
13.26%
|
14.29%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
120.2
|
91
|
127
|
98
|
169
|
166
|
178
|
189
|
148
|
178
|
155.7
|
158.7
|
187
|
217
|
264
|
Net income
1 |
92.2
|
70
|
98
|
77
|
130
|
124
|
130
|
141
|
121
|
131
|
116.8
|
119
|
140.2
|
163
|
198
|
Net margin
|
8.97%
|
7.48%
|
9.09%
|
7.03%
|
9.27%
|
7.11%
|
7.29%
|
8.15%
|
6.58%
|
7.55%
|
6.83%
|
6.9%
|
7.98%
|
9.24%
|
11.14%
|
EPS
2 |
1.700
|
1.300
|
1.820
|
1.430
|
2.430
|
1.720
|
1.210
|
1.320
|
1.130
|
1.240
|
1.085
|
1.107
|
1.303
|
1.510
|
1.840
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/10/22
|
4/27/22
|
7/19/22
|
10/20/22
|
2/17/23
|
5/3/23
|
7/20/23
|
10/24/23
|
2/12/24
|
4/25/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,007
|
680
|
338
|
-
|
3,105
|
2,867
|
2,454
|
1,804
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.286
x
|
1.275
x
|
0.5507
x
|
-
|
2.26
x
|
2.073
x
|
1.585
x
|
1.142
x
|
Free Cash Flow
1 |
399
|
414
|
554
|
-
|
876
|
651
|
861
|
902
|
ROE (net income / shareholders' equity)
|
11.1%
|
5.07%
|
8.35%
|
-
|
9.09%
|
7%
|
10.2%
|
10.1%
|
ROA (Net income/ Total Assets)
|
6.33%
|
5.1%
|
5.34%
|
-
|
3.68%
|
3.7%
|
5.1%
|
5.5%
|
Assets
1 |
6,225
|
3,589
|
5,761
|
-
|
14,005
|
15,207
|
14,630
|
14,174
|
Book Value Per Share
2 |
68.00
|
65.10
|
70.90
|
-
|
64.70
|
68.30
|
72.20
|
76.40
|
Cash Flow per Share
2 |
9.270
|
9.300
|
11.90
|
-
|
10.90
|
7.540
|
8.620
|
9.010
|
Capex
1 |
104
|
90.9
|
91.6
|
-
|
191
|
147
|
155
|
155
|
Capex / Sales
|
2.26%
|
2.43%
|
2.46%
|
-
|
2.69%
|
2.07%
|
2.1%
|
2.1%
|
Announcement Date
|
2/21/20
|
2/11/21
|
2/10/22
|
2/17/23
|
2/12/24
|
-
|
-
|
-
|
Last Close Price
118.4
SEK Average target price
109.2
SEK Spread / Average Target -7.73% Consensus |
1st Jan change
|
Capi.
|
---|
| +44.21% | 1.19B | | +17.37% | 90.37B | | +14.17% | 66.35B | | +17.91% | 35.96B | | +21.76% | 33.29B | | +1.65% | 26.75B | | +5.31% | 26.14B | | -0.65% | 25.61B | | +15.69% | 24.36B | | +1.88% | 22.78B |
Other Industrial Machinery & Equipment
|