Market Closed -
Nasdaq Stockholm
11:29:31 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
72.45
SEK
|
+2.04%
|
|
+3.57%
|
-10.61%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
18,425
|
22,222
|
25,818
|
22,691
|
16,539
|
14,786
|
-
|
-
|
Enterprise Value (EV)
1 |
20,488
|
23,346
|
26,821
|
22,691
|
18,732
|
16,614
|
15,381
|
12,877
|
P/E ratio
|
20.9
x
|
22.2
x
|
22.5
x
|
18
x
|
13.5
x
|
12.8
x
|
10.8
x
|
9.86
x
|
Yield
|
-
|
2.28%
|
2.36%
|
-
|
4.32%
|
4.87%
|
5.05%
|
5.43%
|
Capitalization / Revenue
|
0.9
x
|
1.05
x
|
1.18
x
|
0.86
x
|
0.56
x
|
0.51
x
|
0.49
x
|
0.47
x
|
EV / Revenue
|
1
x
|
1.1
x
|
1.23
x
|
0.86
x
|
0.64
x
|
0.57
x
|
0.51
x
|
0.41
x
|
EV / EBITDA
|
12.5
x
|
13.1
x
|
13.8
x
|
10.5
x
|
8.07
x
|
7.45
x
|
6.29
x
|
4.99
x
|
EV / FCF
|
13.1
x
|
10.9
x
|
19.9
x
|
-
|
23.4
x
|
9.25
x
|
6.94
x
|
6.26
x
|
FCF Yield
|
7.64%
|
9.15%
|
5.03%
|
-
|
4.27%
|
10.8%
|
14.4%
|
16%
|
Price to Book
|
3.3
x
|
3.8
x
|
3.79
x
|
-
|
2.02
x
|
1.71
x
|
1.59
x
|
1.48
x
|
Nbr of stocks (in thousands)
|
202,586
|
202,940
|
203,293
|
203,688
|
204,061
|
204,084
|
-
|
-
|
Reference price
2 |
90.95
|
109.5
|
127.0
|
111.4
|
81.05
|
72.45
|
72.45
|
72.45
|
Announcement Date
|
2/13/20
|
2/12/21
|
2/15/22
|
2/14/23
|
2/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
20,405
|
21,147
|
21,876
|
26,303
|
29,423
|
29,130
|
30,256
|
31,185
|
EBITDA
1 |
1,640
|
1,782
|
1,944
|
2,165
|
2,321
|
2,229
|
2,444
|
2,582
|
EBIT
1 |
1,224
|
1,348
|
1,512
|
1,696
|
1,725
|
1,629
|
1,846
|
1,974
|
Operating Margin
|
6%
|
6.37%
|
6.91%
|
6.45%
|
5.86%
|
5.59%
|
6.1%
|
6.33%
|
Earnings before Tax (EBT)
1 |
1,151
|
1,274
|
1,456
|
1,632
|
1,578
|
1,484
|
1,764
|
1,924
|
Net income
1 |
882
|
1,002
|
1,148
|
1,267
|
1,227
|
1,160
|
1,376
|
1,502
|
Net margin
|
4.32%
|
4.74%
|
5.25%
|
4.82%
|
4.17%
|
3.98%
|
4.55%
|
4.82%
|
EPS
2 |
4.350
|
4.930
|
5.640
|
6.200
|
6.000
|
5.668
|
6.722
|
7.348
|
Free Cash Flow
1 |
1,565
|
2,137
|
1,349
|
-
|
799
|
1,796
|
2,218
|
2,058
|
FCF margin
|
7.67%
|
10.11%
|
6.17%
|
-
|
2.72%
|
6.17%
|
7.33%
|
6.6%
|
FCF Conversion (EBITDA)
|
95.43%
|
119.92%
|
69.39%
|
-
|
34.42%
|
80.56%
|
90.72%
|
79.73%
|
FCF Conversion (Net income)
|
177.44%
|
213.27%
|
117.51%
|
-
|
65.12%
|
154.8%
|
161.16%
|
137.04%
|
Dividend per Share
2 |
-
|
2.500
|
3.000
|
-
|
3.500
|
3.527
|
3.658
|
3.933
|
Announcement Date
|
2/13/20
|
2/12/21
|
2/15/22
|
2/14/23
|
2/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
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
|
---|
Net sales
1 |
4,854
|
6,218
|
5,826
|
6,434
|
6,097
|
7,945
|
7,429
|
7,306
|
6,583
|
8,106
|
7,461
|
7,320
|
6,536
|
8,214
|
7,653
|
EBITDA
1 |
400
|
736
|
406
|
488
|
477
|
794
|
495
|
536
|
498
|
793
|
475
|
514
|
468.5
|
844
|
530
|
EBIT
1 |
293
|
626
|
295
|
376
|
357
|
672
|
370
|
407
|
352
|
596
|
319
|
361
|
324
|
682
|
380
|
Operating Margin
|
6.04%
|
10.07%
|
5.06%
|
5.84%
|
5.86%
|
8.46%
|
4.98%
|
5.57%
|
5.35%
|
7.35%
|
4.28%
|
4.93%
|
4.96%
|
8.3%
|
4.97%
|
Earnings before Tax (EBT)
1 |
280
|
608
|
288
|
362
|
342
|
640
|
350
|
383
|
318
|
526
|
271.5
|
318.5
|
283
|
642
|
364
|
Net income
1 |
221
|
471
|
227
|
286
|
263
|
495
|
269
|
296
|
248
|
415
|
212
|
249
|
221
|
503.5
|
282
|
Net margin
|
4.55%
|
7.57%
|
3.9%
|
4.45%
|
4.31%
|
6.23%
|
3.62%
|
4.05%
|
3.77%
|
5.12%
|
2.84%
|
3.4%
|
3.38%
|
6.13%
|
3.68%
|
EPS
2 |
1.090
|
2.310
|
1.110
|
1.380
|
1.290
|
2.420
|
1.320
|
1.450
|
1.210
|
2.030
|
1.035
|
1.220
|
1.085
|
2.465
|
1.370
|
Dividend per Share
|
-
|
3.000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3.500
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/26/21
|
2/15/22
|
4/29/22
|
7/15/22
|
10/26/22
|
2/14/23
|
5/3/23
|
7/14/23
|
10/25/23
|
2/15/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,063
|
1,124
|
1,003
|
-
|
2,193
|
1,828
|
595
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,909
|
Leverage (Debt/EBITDA)
|
1.258
x
|
0.6308
x
|
0.5159
x
|
-
|
0.9449
x
|
0.8199
x
|
0.2435
x
|
-
|
Free Cash Flow
1 |
1,565
|
2,137
|
1,349
|
-
|
799
|
1,796
|
2,218
|
2,059
|
ROE (net income / shareholders' equity)
|
16.3%
|
17.5%
|
18.1%
|
-
|
15.2%
|
13.7%
|
15.3%
|
15.4%
|
ROA (Net income/ Total Assets)
|
5.72%
|
5.97%
|
6.28%
|
-
|
5.24%
|
4.89%
|
5.67%
|
5.96%
|
Assets
1 |
15,417
|
16,782
|
18,285
|
-
|
23,403
|
23,739
|
24,273
|
25,216
|
Book Value Per Share
2 |
27.60
|
28.90
|
33.50
|
-
|
40.00
|
42.40
|
45.60
|
49.00
|
Cash Flow per Share
2 |
7.880
|
10.70
|
7.060
|
-
|
6.930
|
8.080
|
11.60
|
9.750
|
Capex
1 |
34
|
34
|
88
|
-
|
113
|
114
|
103
|
105
|
Capex / Sales
|
0.17%
|
0.16%
|
0.4%
|
-
|
0.38%
|
0.39%
|
0.34%
|
0.34%
|
Announcement Date
|
2/13/20
|
2/12/21
|
2/15/22
|
2/14/23
|
2/15/24
|
-
|
-
|
-
|
Last Close Price
72.45
SEK Average target price
95.67
SEK Spread / Average Target +32.05% Consensus |
1st Jan change
|
Capi.
|
---|
| -10.61% | 1.35B | | -2.29% | 67.67B | | +2.13% | 59.37B | | +21.25% | 38.3B | | +11.23% | 30.73B | | +2.06% | 26.35B | | +22.89% | 22.01B | | +15.06% | 19.47B | | +22.99% | 17.6B | | +64.33% | 16.64B |
Other Construction & Engineering
|