Market Closed -
Nasdaq Stockholm
11:29:38 2024-05-31 am EDT
|
5-day change
|
1st Jan Change
|
69.4
SEK
|
-2.94%
|
|
-3.34%
|
+5.79%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,903
|
3,221
|
2,615
|
2,766
|
-
|
-
|
Enterprise Value (EV)
1 |
1,903
|
3,475
|
2,615
|
2,970
|
2,918
|
2,829
|
P/E ratio
|
-1,743
x
|
218
x
|
38.4
x
|
50.6
x
|
26.3
x
|
18.5
x
|
Yield
|
-
|
-
|
0.76%
|
0.61%
|
0.8%
|
1.09%
|
Capitalization / Revenue
|
-
|
4.36
x
|
2.27
x
|
2.23
x
|
1.9
x
|
1.63
x
|
EV / Revenue
|
-
|
4.7
x
|
2.27
x
|
2.39
x
|
2
x
|
1.67
x
|
EV / EBITDA
|
-
|
57.9
x
|
15.6
x
|
17.7
x
|
12.2
x
|
9.28
x
|
EV / FCF
|
-
|
-36.6
x
|
-
|
129
x
|
30.9
x
|
17.9
x
|
FCF Yield
|
-
|
-2.73%
|
-
|
0.77%
|
3.24%
|
5.6%
|
Price to Book
|
-
|
3.88
x
|
-
|
3.14
x
|
2.87
x
|
2.55
x
|
Nbr of stocks (in thousands)
|
36,389
|
39,860
|
39,860
|
39,860
|
-
|
-
|
Reference price
2 |
52.30
|
80.80
|
65.60
|
69.40
|
69.40
|
69.40
|
Announcement Date
|
2/10/22
|
2/9/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
738.8
|
1,151
|
1,242
|
1,459
|
1,692
|
EBITDA
1 |
-
|
60
|
168
|
167.6
|
238.7
|
304.9
|
EBIT
1 |
-
|
29.2
|
108.1
|
102
|
161.7
|
218.1
|
Operating Margin
|
-
|
3.95%
|
9.39%
|
8.21%
|
11.08%
|
12.89%
|
Earnings before Tax (EBT)
1 |
-
|
19.2
|
88.6
|
80.2
|
134.3
|
192.2
|
Net income
1 |
-0.7
|
14.2
|
69
|
61.53
|
105.3
|
151
|
Net margin
|
-
|
1.92%
|
5.99%
|
4.95%
|
7.22%
|
8.92%
|
EPS
2 |
-0.0300
|
0.3700
|
1.710
|
1.372
|
2.637
|
3.744
|
Free Cash Flow
1 |
-
|
-95
|
-
|
23
|
94.5
|
158.5
|
FCF margin
|
-
|
-12.86%
|
-
|
1.85%
|
6.48%
|
9.37%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
13.72%
|
39.59%
|
51.99%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
37.38%
|
89.73%
|
104.96%
|
Dividend per Share
2 |
-
|
-
|
0.5000
|
0.4234
|
0.5544
|
0.7575
|
Announcement Date
|
2/10/22
|
2/9/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
-
|
226.5
|
352.8
|
231.9
|
273.4
|
270.6
|
465.9
|
-
|
-
|
EBITDA
1 |
-
|
26.6
|
59.8
|
8.7
|
37.47
|
36.73
|
84.58
|
-
|
-
|
EBIT
1 |
-
|
11.4
|
41.4
|
-6.8
|
22.35
|
21.09
|
65.49
|
-
|
-
|
Operating Margin
|
-
|
5.03%
|
11.73%
|
-2.93%
|
8.17%
|
7.79%
|
14.06%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-13.3
|
11.24
|
18.73
|
63.53
|
0.9308
|
20.72
|
Net income
1 |
21.3
|
5.8
|
25.7
|
-11.4
|
8.768
|
14.61
|
49.55
|
0.726
|
16.16
|
Net margin
|
-
|
2.56%
|
7.28%
|
-4.92%
|
3.21%
|
5.4%
|
10.64%
|
-
|
-
|
EPS
2 |
0.5300
|
0.1400
|
0.6400
|
-0.2900
|
0.2200
|
0.3666
|
1.243
|
0.0182
|
0.4054
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
7/27/23
|
10/26/23
|
2/8/24
|
4/26/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
255
|
-
|
204
|
152
|
63.1
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
4.247
x
|
-
|
1.217
x
|
0.635
x
|
0.2071
x
|
Free Cash Flow
1 |
-
|
-95
|
-
|
23
|
94.5
|
159
|
ROE (net income / shareholders' equity)
|
-
|
2.1%
|
8.5%
|
6.44%
|
11.4%
|
14.6%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
20.80
|
-
|
22.10
|
24.20
|
27.20
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
18
|
-
|
13
|
32.5
|
36
|
Capex / Sales
|
-
|
2.44%
|
-
|
1.05%
|
2.23%
|
2.13%
|
Announcement Date
|
2/10/22
|
2/9/23
|
2/8/24
|
-
|
-
|
-
|
Last Close Price
69.4
SEK Average target price
88
SEK Spread / Average Target +26.80% Consensus |
1st Jan change
|
Capi.
|
---|
| +5.79% | 263M | | +30.39% | 8.3B | | +21.42% | 8.09B | | +59.17% | 1.99B | | +35.48% | 1.13B | | +1.60% | 773M | | -9.16% | 678M | | -.--% | 642M | | -12.87% | 612M | | -29.79% | 552M |
Aerospace & Defense Electronics
|