Market Closed -
Nasdaq Stockholm
12:00:00 2024-06-14 pm EDT
|
5-day change
|
1st Jan Change
|
70.3
SEK
|
-1.95%
|
|
+1.88%
|
+27.82%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
13,387
|
18,034
|
12,594
|
15,807
|
20,204
|
-
|
-
|
Enterprise Value (EV)
1 |
13,810
|
19,784
|
14,644
|
17,197
|
22,309
|
21,296
|
20,103
|
P/E ratio
|
48
x
|
37.1
x
|
18.3
x
|
20.4
x
|
23
x
|
18.8
x
|
16.5
x
|
Yield
|
-
|
0.8%
|
1.6%
|
1.45%
|
1.31%
|
1.54%
|
1.75%
|
Capitalization / Revenue
|
1.84
x
|
2.29
x
|
1.14
x
|
1.33
x
|
1.58
x
|
1.51
x
|
1.47
x
|
EV / Revenue
|
1.9
x
|
2.52
x
|
1.33
x
|
1.45
x
|
1.74
x
|
1.59
x
|
1.46
x
|
EV / EBITDA
|
18.1
x
|
22.3
x
|
10.4
x
|
10.9
x
|
12.4
x
|
10.5
x
|
9.13
x
|
EV / FCF
|
28.6
x
|
20.9
x
|
42.4
x
|
17
x
|
-117
x
|
15.9
x
|
13.7
x
|
FCF Yield
|
3.5%
|
4.78%
|
2.36%
|
5.88%
|
-0.86%
|
6.31%
|
7.28%
|
Price to Book
|
4.78
x
|
5.12
x
|
2.95
x
|
3.36
x
|
3.76
x
|
3.25
x
|
2.76
x
|
Nbr of stocks (in thousands)
|
287,397
|
287,397
|
287,397
|
287,397
|
287,397
|
-
|
-
|
Reference price
2 |
46.58
|
62.75
|
43.82
|
55.00
|
70.30
|
70.30
|
70.30
|
Announcement Date
|
2/3/21
|
1/28/22
|
1/31/23
|
2/1/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
9,281
|
7,263
|
7,862
|
11,037
|
11,848
|
12,810
|
13,363
|
13,773
|
EBITDA
1 |
-
|
761
|
887
|
1,403
|
1,581
|
1,797
|
2,020
|
2,202
|
EBIT
1 |
-
|
464
|
592
|
990
|
1,154
|
1,304
|
1,529
|
1,708
|
Operating Margin
|
-
|
6.39%
|
7.53%
|
8.97%
|
9.74%
|
10.18%
|
11.44%
|
12.4%
|
Earnings before Tax (EBT)
1 |
-
|
363
|
587
|
895
|
1,033
|
1,172
|
1,421
|
1,612
|
Net income
1 |
-
|
278
|
487
|
686
|
775
|
879.3
|
1,078
|
1,226
|
Net margin
|
-
|
3.83%
|
6.19%
|
6.22%
|
6.54%
|
6.86%
|
8.07%
|
8.9%
|
EPS
2 |
2.310
|
0.9700
|
1.690
|
2.390
|
2.700
|
3.058
|
3.749
|
4.267
|
Free Cash Flow
1 |
-
|
483
|
946
|
345
|
1,012
|
-191
|
1,343
|
1,462
|
FCF margin
|
-
|
6.65%
|
12.03%
|
3.13%
|
8.54%
|
-1.49%
|
10.05%
|
10.62%
|
FCF Conversion (EBITDA)
|
-
|
63.47%
|
106.65%
|
24.59%
|
64.01%
|
-
|
66.48%
|
66.43%
|
FCF Conversion (Net income)
|
-
|
173.74%
|
194.25%
|
50.29%
|
130.58%
|
-
|
124.61%
|
119.26%
|
Dividend per Share
2 |
-
|
-
|
0.5000
|
0.7000
|
0.8000
|
0.9224
|
1.079
|
1.230
|
Announcement Date
|
1/31/20
|
2/3/21
|
1/28/22
|
1/31/23
|
2/1/24
|
-
|
-
|
-
|
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 |
2,309
|
2,484
|
2,731
|
2,782
|
3,040
|
2,968
|
3,153
|
2,752
|
2,974
|
3,055
|
3,345
|
3,038
|
3,322
|
3,178
|
3,379
|
EBITDA
1 |
226
|
302
|
296
|
381
|
390
|
404
|
451
|
356
|
371
|
405
|
467.9
|
415.5
|
469.2
|
462
|
512
|
EBIT
1 |
141
|
199
|
196
|
277
|
284
|
301
|
345
|
247
|
261
|
271
|
342.9
|
302.2
|
346.9
|
341
|
384
|
Operating Margin
|
6.11%
|
8.01%
|
7.18%
|
9.96%
|
9.34%
|
10.14%
|
10.94%
|
8.98%
|
8.78%
|
8.87%
|
10.25%
|
9.95%
|
10.44%
|
10.73%
|
11.36%
|
Earnings before Tax (EBT)
1 |
151
|
203
|
188
|
255
|
248
|
262
|
321
|
214
|
236
|
237
|
311.2
|
285.2
|
350.5
|
307
|
350
|
Net income
1 |
129
|
155
|
132
|
195
|
204
|
190
|
257
|
159
|
168
|
171
|
236.5
|
216.7
|
266.7
|
230
|
263
|
Net margin
|
5.59%
|
6.24%
|
4.83%
|
7.01%
|
6.71%
|
6.4%
|
8.15%
|
5.78%
|
5.65%
|
5.6%
|
7.07%
|
7.13%
|
8.03%
|
7.24%
|
7.78%
|
EPS
2 |
0.4500
|
0.5400
|
0.4600
|
0.6800
|
0.7100
|
0.6600
|
0.8900
|
0.5500
|
0.5900
|
0.6000
|
0.8235
|
0.7536
|
0.9309
|
0.8000
|
0.9100
|
Dividend per Share
2 |
0.5000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/28/22
|
4/27/22
|
7/22/22
|
10/27/22
|
1/31/23
|
4/25/23
|
7/21/23
|
10/27/23
|
2/1/24
|
4/24/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
423
|
1,750
|
2,050
|
1,390
|
2,105
|
1,092
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
101
|
Leverage (Debt/EBITDA)
|
-
|
0.5558
x
|
1.973
x
|
1.461
x
|
0.8792
x
|
1.172
x
|
0.5407
x
|
-
|
Free Cash Flow
1 |
-
|
483
|
946
|
345
|
1,012
|
-191
|
1,343
|
1,463
|
ROE (net income / shareholders' equity)
|
-
|
10.1%
|
15.4%
|
17.6%
|
17.3%
|
17.4%
|
18.5%
|
18.2%
|
ROA (Net income/ Total Assets)
|
-
|
3.62%
|
5.44%
|
5.99%
|
6.54%
|
7.1%
|
7.87%
|
8.48%
|
Assets
1 |
-
|
7,674
|
8,953
|
11,448
|
11,858
|
12,387
|
13,690
|
14,457
|
Book Value Per Share
2 |
-
|
9.740
|
12.30
|
14.90
|
16.40
|
18.70
|
21.70
|
25.50
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
267
|
155
|
130
|
163
|
182
|
222
|
209
|
Capex / Sales
|
-
|
3.68%
|
1.97%
|
1.18%
|
1.38%
|
1.42%
|
1.66%
|
1.51%
|
Announcement Date
|
1/31/20
|
2/3/21
|
1/28/22
|
1/31/23
|
2/1/24
|
-
|
-
|
-
|
Last Close Price
70.3
SEK Average target price
76
SEK Spread / Average Target +8.11% Consensus |
1st Jan change
|
Capi.
|
---|
| +27.82% | 1.97B | | -24.92% | 4.76B | | -2.43% | 3.13B | | -27.30% | 486M | | +9.93% | 313M | | -20.42% | 282M | | -23.12% | 279M | | +4.25% | 247M |
Commercial Equipment
|