Market Closed -
Nasdaq Stockholm
11:29:54 2024-05-13 am EDT
|
5-day change
|
1st Jan Change
|
221.6
SEK
|
+1.00%
|
|
+1.93%
|
+9.00%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
155,948
|
161,413
|
204,213
|
199,120
|
228,671
|
249,356
|
-
|
-
|
Enterprise Value (EV)
1 |
155,948
|
161,413
|
204,213
|
199,120
|
228,671
|
249,356
|
249,356
|
249,356
|
P/E ratio
|
7.94
x
|
12.5
x
|
9.81
x
|
9.13
x
|
6.72
x
|
8.04
x
|
8.51
x
|
8.57
x
|
Yield
|
6.31%
|
2.01%
|
5.08%
|
5.5%
|
7.45%
|
7.17%
|
8.79%
|
8.2%
|
Capitalization / Revenue
|
3.39
x
|
3.53
x
|
4.36
x
|
3.74
x
|
3.13
x
|
3.53
x
|
3.71
x
|
3.71
x
|
EV / Revenue
|
3.39
x
|
3.53
x
|
4.36
x
|
3.74
x
|
3.13
x
|
3.53
x
|
3.71
x
|
3.71
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.13
x
|
1.04
x
|
1.26
x
|
1.13
x
|
1.15
x
|
1.19
x
|
1.14
x
|
1.1
x
|
Nbr of stocks (in thousands)
|
1,118,304
|
1,119,992
|
1,121,434
|
1,123,071
|
1,124,796
|
1,125,254
|
-
|
-
|
Reference price
2 |
139.4
|
144.1
|
182.1
|
177.3
|
203.3
|
221.6
|
221.6
|
221.6
|
Announcement Date
|
1/28/20
|
2/1/21
|
2/2/22
|
1/31/23
|
1/24/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
45,960
|
45,676
|
46,890
|
53,221
|
73,057
|
70,577
|
67,287
|
67,235
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
25,976
|
21,116
|
26,043
|
31,806
|
48,957
|
45,291
|
41,059
|
41,062
|
Operating Margin
|
56.52%
|
46.23%
|
55.54%
|
59.76%
|
67.01%
|
64.17%
|
61.02%
|
61.07%
|
Earnings before Tax (EBT)
1 |
24,420
|
16,780
|
25,817
|
27,358
|
43,622
|
37,631
|
36,699
|
36,800
|
Net income
1 |
19,697
|
12,929
|
20,871
|
21,877
|
34,128
|
31,076
|
29,223
|
29,081
|
Net margin
|
42.86%
|
28.31%
|
44.51%
|
41.11%
|
46.71%
|
44.03%
|
43.43%
|
43.25%
|
EPS
2 |
17.56
|
11.51
|
18.56
|
19.43
|
30.27
|
27.57
|
26.05
|
25.86
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
8.800
|
2.900
|
9.250
|
9.750
|
15.15
|
15.89
|
19.48
|
18.17
|
Announcement Date
|
1/28/20
|
2/1/21
|
2/2/22
|
1/31/23
|
1/24/24
|
-
|
-
|
-
|
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 |
11,749
|
11,455
|
11,612
|
14,030
|
16,124
|
17,387
|
18,173
|
18,468
|
19,029
|
18,087
|
17,862
|
17,570
|
17,080
|
16,802
|
16,803
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
5,907
|
6,368
|
6,364
|
8,701
|
10,373
|
10,977
|
12,456
|
12,906
|
12,618
|
11,902
|
11,654
|
11,544
|
7,159
|
9,950
|
9,795
|
Operating Margin
|
50.28%
|
55.59%
|
54.81%
|
62.02%
|
64.33%
|
63.13%
|
68.54%
|
69.88%
|
66.31%
|
65.8%
|
65.24%
|
65.7%
|
41.91%
|
59.22%
|
58.29%
|
Earnings before Tax (EBT)
1 |
5,974
|
5,754
|
5,854
|
7,180
|
8,571
|
9,681
|
11,414
|
11,447
|
11,080
|
10,654
|
9,808
|
9,644
|
8,536
|
9,500
|
9,217
|
Net income
1 |
4,835
|
4,617
|
4,710
|
5,737
|
6,813
|
7,561
|
9,122
|
9,123
|
8,321
|
8,428
|
7,924
|
7,827
|
4,322
|
7,435
|
7,259
|
Net margin
|
41.15%
|
40.31%
|
40.56%
|
40.89%
|
42.25%
|
43.49%
|
50.2%
|
49.4%
|
43.73%
|
46.6%
|
44.36%
|
44.55%
|
25.3%
|
44.25%
|
43.2%
|
EPS
2 |
4.300
|
4.100
|
4.180
|
5.100
|
6.050
|
6.710
|
8.090
|
8.090
|
7.380
|
7.470
|
7.041
|
6.881
|
4.647
|
6.597
|
6.450
|
Dividend per Share
2 |
9.250
|
-
|
-
|
-
|
9.750
|
-
|
-
|
-
|
15.15
|
-
|
-
|
-
|
15.68
|
-
|
-
|
Announcement Date
|
2/2/22
|
4/28/22
|
7/19/22
|
10/27/22
|
1/31/23
|
4/26/23
|
7/18/23
|
10/26/23
|
1/24/24
|
4/25/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
14.7%
|
8.9%
|
13.2%
|
13.3%
|
18.3%
|
15.1%
|
13.8%
|
13.2%
|
ROA (Net income/ Total Assets)
|
0.85%
|
0.52%
|
0.78%
|
0.78%
|
1.2%
|
1.07%
|
0.98%
|
0.96%
|
Assets
1 |
2,327,150
|
2,501,257
|
2,672,617
|
2,802,588
|
2,855,087
|
2,894,021
|
2,990,458
|
3,018,230
|
Book Value Per Share
2 |
124.0
|
139.0
|
144.0
|
157.0
|
177.0
|
186.0
|
194.0
|
201.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/28/20
|
2/1/21
|
2/2/22
|
1/31/23
|
1/24/24
|
-
|
-
|
-
|
Last Close Price
219.4
SEK Average target price
236.3
SEK Spread / Average Target +7.72% Consensus |
1st Jan change
|
Capi.
|
---|
| +9.00% | 22.78B | | +16.83% | 571B | | +13.48% | 301B | | +18.85% | 252B | | +24.46% | 216B | | +21.08% | 183B | | +25.17% | 170B | | +10.02% | 162B | | +6.70% | 146B | | -14.86% | 131B |
Other Banks
|