Market Closed -
Nasdaq Stockholm
11:29:44 2024-06-03 am EDT
|
5-day change
|
1st Jan Change
|
264
SEK
|
+0.53%
|
|
+2.40%
|
+46.46%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,878
|
3,925
|
2,851
|
2,158
|
3,091
|
4,369
|
-
|
-
|
Enterprise Value (EV)
1 |
10,750
|
9,616
|
10,868
|
8,992
|
10,056
|
10,569
|
10,084
|
9,204
|
P/E ratio
|
32.6
x
|
-11.4
x
|
4.87
x
|
9.94
x
|
-37.5
x
|
12.8
x
|
9.49
x
|
8.09
x
|
Yield
|
2.07%
|
-
|
-
|
-
|
-
|
0.32%
|
1.28%
|
-
|
Capitalization / Revenue
|
0.77
x
|
0.63
x
|
0.43
x
|
0.38
x
|
0.55
x
|
0.74
x
|
0.72
x
|
0.7
x
|
EV / Revenue
|
1.69
x
|
1.55
x
|
1.65
x
|
1.6
x
|
1.78
x
|
1.8
x
|
1.67
x
|
1.48
x
|
EV / EBITDA
|
4.17
x
|
3.87
x
|
4.16
x
|
4.04
x
|
4.76
x
|
4.29
x
|
3.92
x
|
3.45
x
|
EV / FCF
|
25.3
x
|
14.6
x
|
134
x
|
27.5
x
|
15.6
x
|
6.69
x
|
6.27
x
|
5.63
x
|
FCF Yield
|
3.95%
|
6.83%
|
0.75%
|
3.64%
|
6.41%
|
14.9%
|
16%
|
17.8%
|
Price to Book
|
2.02
x
|
1.91
x
|
1.1
x
|
0.6
x
|
0.88
x
|
1.06
x
|
0.97
x
|
0.89
x
|
Nbr of stocks (in thousands)
|
101,142
|
101,208
|
100,194
|
170,868
|
171,726
|
171,188
|
-
|
-
|
Reference price
2 |
48.23
|
38.78
|
28.45
|
12.63
|
18.00
|
25.52
|
25.52
|
25.52
|
Announcement Date
|
2/25/20
|
2/11/21
|
2/11/22
|
2/10/23
|
2/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,345
|
6,206
|
6,572
|
5,624
|
5,661
|
5,879
|
6,034
|
6,220
|
EBITDA
1 |
2,576
|
2,487
|
2,615
|
2,228
|
2,111
|
2,463
|
2,573
|
2,668
|
EBIT
1 |
990
|
807
|
1,023
|
915
|
826
|
1,146
|
1,240
|
1,388
|
Operating Margin
|
15.6%
|
13%
|
15.57%
|
16.27%
|
14.59%
|
19.49%
|
20.56%
|
22.31%
|
Earnings before Tax (EBT)
1 |
464
|
-33
|
732
|
238
|
175
|
610.1
|
636.2
|
862.7
|
Net income
1 |
149
|
-348
|
590
|
177
|
-82
|
324.6
|
440.4
|
515.6
|
Net margin
|
2.35%
|
-5.61%
|
8.98%
|
3.15%
|
-1.45%
|
5.52%
|
7.3%
|
8.29%
|
EPS
2 |
1.480
|
-3.400
|
5.840
|
1.270
|
-0.4800
|
1.997
|
2.689
|
3.153
|
Free Cash Flow
1 |
425
|
657
|
81
|
327
|
645
|
1,579
|
1,609
|
1,634
|
FCF margin
|
6.7%
|
10.59%
|
1.23%
|
5.81%
|
11.39%
|
26.86%
|
26.66%
|
26.27%
|
FCF Conversion (EBITDA)
|
16.5%
|
26.42%
|
3.1%
|
14.68%
|
30.55%
|
64.11%
|
62.54%
|
61.24%
|
FCF Conversion (Net income)
|
285.23%
|
-
|
13.73%
|
184.75%
|
-
|
486.44%
|
365.35%
|
316.9%
|
Dividend per Share
2 |
1.000
|
-
|
-
|
-
|
-
|
0.0811
|
0.3273
|
-
|
Announcement Date
|
2/25/20
|
2/11/21
|
2/11/22
|
2/10/23
|
2/27/24
|
-
|
-
|
-
|
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 |
1,687
|
1,408
|
1,447
|
1,388
|
1,381
|
1,369
|
1,393
|
1,424
|
1,475
|
1,487
|
1,475
|
1,485
|
1,507
|
1,506
|
1,542
|
EBITDA
1 |
647
|
564
|
577
|
539
|
548
|
507
|
515
|
533
|
557
|
632
|
611.9
|
616.6
|
632.8
|
630.1
|
639.1
|
EBIT
1 |
280
|
234
|
247
|
196
|
238
|
190
|
198
|
209
|
228
|
324
|
304.4
|
310.7
|
322.3
|
287.7
|
311.9
|
Operating Margin
|
16.6%
|
16.62%
|
17.07%
|
14.12%
|
17.23%
|
13.88%
|
14.21%
|
14.68%
|
15.46%
|
21.79%
|
20.64%
|
20.93%
|
21.38%
|
19.1%
|
20.22%
|
Earnings before Tax (EBT)
1 |
728
|
99
|
71
|
4
|
64
|
39
|
33
|
36
|
66
|
153
|
131.7
|
143.5
|
160.4
|
150.5
|
164.4
|
Net income
1 |
643
|
23
|
129
|
-32
|
57
|
3
|
-22
|
-
|
-63
|
92
|
93.47
|
94.48
|
103.2
|
116.6
|
128.6
|
Net margin
|
38.11%
|
1.63%
|
8.91%
|
-2.31%
|
4.13%
|
0.22%
|
-1.58%
|
-
|
-4.27%
|
6.19%
|
6.34%
|
6.36%
|
6.84%
|
7.74%
|
8.34%
|
EPS
2 |
6.410
|
0.2300
|
1.140
|
-0.1800
|
0.3300
|
0.0200
|
-0.1300
|
-
|
-0.3700
|
0.5300
|
0.5475
|
0.5523
|
0.6016
|
0.6806
|
0.7510
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.0811
|
-
|
0.0811
|
-
|
0.3273
|
Announcement Date
|
2/11/22
|
4/28/22
|
7/28/22
|
10/27/22
|
2/10/23
|
4/27/23
|
7/27/23
|
10/26/23
|
2/27/24
|
5/8/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
5,872
|
5,691
|
8,017
|
6,834
|
6,965
|
6,201
|
5,716
|
4,835
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.28
x
|
2.288
x
|
3.066
x
|
3.067
x
|
3.299
x
|
2.518
x
|
2.222
x
|
1.812
x
|
Free Cash Flow
1 |
425
|
657
|
81
|
327
|
645
|
1,579
|
1,609
|
1,634
|
ROE (net income / shareholders' equity)
|
6.02%
|
-15.6%
|
25.4%
|
5.72%
|
-2.3%
|
9.44%
|
10.1%
|
12%
|
ROA (Net income/ Total Assets)
|
1.29%
|
-2.75%
|
4.28%
|
1.21%
|
-0.57%
|
2.57%
|
2.8%
|
4.07%
|
Assets
1 |
11,585
|
12,659
|
13,781
|
14,669
|
14,358
|
12,647
|
15,742
|
12,679
|
Book Value Per Share
2 |
23.80
|
20.30
|
25.80
|
21.10
|
20.60
|
24.00
|
26.20
|
28.70
|
Cash Flow per Share
2 |
15.70
|
8.110
|
9.450
|
-
|
7.080
|
9.970
|
10.30
|
11.40
|
Capex
1 |
907
|
824
|
875
|
957
|
947
|
913
|
952
|
959
|
Capex / Sales
|
14.29%
|
13.28%
|
13.31%
|
17.02%
|
16.73%
|
15.53%
|
15.78%
|
15.43%
|
Announcement Date
|
2/25/20
|
2/11/21
|
2/11/22
|
2/10/23
|
2/27/24
|
-
|
-
|
-
|
Last Close Price
24.9
USD Average target price
27.25
USD Spread / Average Target +9.45% Consensus |