Market Closed -
Nasdaq Stockholm
11:29:38 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
221.6
SEK
|
+2.12%
|
|
+6.64%
|
+22.93%
|
Fiscal Period: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
12,350
|
16,173
|
23,308
|
24,169
|
31,157
|
42,695
|
-
|
-
|
Enterprise Value (EV)
1 |
12,024
|
15,889
|
22,903
|
23,385
|
30,332
|
41,804
|
41,736
|
41,469
|
P/E ratio
|
62.3
x
|
68.2
x
|
84.6
x
|
76.6
x
|
82.9
x
|
105
x
|
86.9
x
|
73.9
x
|
Yield
|
1.4%
|
1.07%
|
0.74%
|
0.8%
|
0.68%
|
0.56%
|
0.65%
|
0.68%
|
Capitalization / Revenue
|
8.74
x
|
9.74
x
|
14.3
x
|
12.4
x
|
13.3
x
|
15.2
x
|
13.2
x
|
11
x
|
EV / Revenue
|
8.51
x
|
9.57
x
|
14
x
|
12
x
|
12.9
x
|
14.9
x
|
12.9
x
|
10.7
x
|
EV / EBITDA
|
42.6
x
|
42.5
x
|
52.9
x
|
50.3
x
|
55.4
x
|
68.7
x
|
56.9
x
|
48.6
x
|
EV / FCF
|
55,240,990
x
|
72,707,365
x
|
75,205,981
x
|
43,101,566
x
|
94,470,733
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
17
x
|
19.8
x
|
26
x
|
22.2
x
|
24
x
|
28.6
x
|
24.4
x
|
20.5
x
|
Nbr of stocks (in thousands)
|
191,764
|
192,530
|
192,627
|
193,662
|
192,685
|
192,667
|
-
|
-
|
Reference price
2 |
64.40
|
84.00
|
121.0
|
124.8
|
161.7
|
221.6
|
221.6
|
221.6
|
Announcement Date
|
5/28/19
|
6/3/20
|
6/2/21
|
6/3/22
|
6/2/23
|
-
|
-
|
-
|
Fiscal Period: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,414
|
1,661
|
1,632
|
1,949
|
2,351
|
2,810
|
3,242
|
3,871
|
EBITDA
1 |
282.4
|
373.6
|
433.2
|
464.6
|
547.6
|
608.3
|
733.5
|
852.8
|
EBIT
1 |
235.5
|
295.3
|
350.1
|
383.4
|
455.7
|
504.9
|
619.2
|
735.5
|
Operating Margin
|
16.66%
|
17.78%
|
21.45%
|
19.67%
|
19.38%
|
17.97%
|
19.1%
|
19%
|
Earnings before Tax (EBT)
1 |
248.8
|
303
|
348.2
|
394.5
|
479.4
|
521.4
|
630.8
|
743.8
|
Net income
1 |
199
|
237.4
|
275.5
|
314.8
|
375
|
405.1
|
490.2
|
577.9
|
Net margin
|
14.08%
|
14.29%
|
16.88%
|
16.15%
|
15.95%
|
14.42%
|
15.12%
|
14.93%
|
EPS
2 |
1.034
|
1.232
|
1.430
|
1.630
|
1.950
|
2.115
|
2.550
|
3.000
|
Free Cash Flow
|
217.7
|
218.5
|
304.5
|
542.5
|
321.1
|
-
|
-
|
-
|
FCF margin
|
15.4%
|
13.16%
|
18.66%
|
27.84%
|
13.66%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
77.09%
|
58.49%
|
70.3%
|
116.78%
|
58.63%
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
109.39%
|
92.07%
|
110.53%
|
172.35%
|
85.63%
|
-
|
-
|
-
|
Dividend per Share
2 |
0.9000
|
0.9000
|
0.9000
|
1.000
|
1.100
|
1.250
|
1.435
|
1.500
|
Announcement Date
|
5/28/19
|
6/3/20
|
6/2/21
|
6/3/22
|
6/2/23
|
-
|
-
|
-
|
Fiscal Period: April |
2022 Q2
|
2022 Q3
|
2022 Q4
|
---|
Net sales
1 |
418.2
|
476.2
|
649
|
EBITDA
1 |
102.7
|
89.74
|
162.9
|
EBIT
1 |
83.71
|
68.44
|
141.1
|
Operating Margin
|
20.02%
|
14.37%
|
21.75%
|
Earnings before Tax (EBT)
1 |
83.95
|
77.04
|
141.4
|
Net income
1 |
66.34
|
62.88
|
112.5
|
Net margin
|
15.86%
|
13.21%
|
17.33%
|
EPS
|
0.3400
|
0.3300
|
-
|
Dividend per Share
|
-
|
-
|
-
|
Announcement Date
|
12/10/21
|
3/9/22
|
6/3/22
|
Fiscal Period: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
325
|
284
|
405
|
784
|
825
|
891
|
960
|
1,226
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
218
|
219
|
305
|
543
|
321
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
29.8%
|
30.7%
|
32.2%
|
31.9%
|
31.5%
|
29.1%
|
30.3%
|
30.2%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
3.800
|
4.240
|
4.650
|
5.610
|
6.730
|
7.740
|
9.090
|
10.80
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
33
|
33
|
67.7
|
74.4
|
92.8
|
200
|
45
|
49.5
|
Capex / Sales
|
2.34%
|
1.98%
|
4.14%
|
3.82%
|
3.95%
|
7.12%
|
1.39%
|
1.28%
|
Announcement Date
|
5/28/19
|
6/3/20
|
6/2/21
|
6/3/22
|
6/2/23
|
-
|
-
|
-
|
Mean consensus UNDERPERFORM Last Close Price
221.6
SEK Average target price
150
SEK Spread / Average Target -32.31% Consensus |