Market Closed -
Nasdaq Stockholm
11:29:46 2024-05-10 am EDT
|
5-day change
|
1st Jan Change
|
40
SEK
|
+3.41%
|
|
+6.84%
|
+14.71%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
42,716
|
12,090
|
12,219
|
13,878
|
-
|
-
|
Enterprise Value (EV)
1 |
41,477
|
10,503
|
10,767
|
13,537
|
12,122
|
11,821
|
P/E ratio
|
158
x
|
22.9
x
|
23.4
x
|
26
x
|
19.9
x
|
16.1
x
|
Yield
|
-
|
-
|
-
|
0.68%
|
0.91%
|
1.7%
|
Capitalization / Revenue
|
37.8
x
|
6.82
x
|
7.07
x
|
7.33
x
|
5.78
x
|
4.69
x
|
EV / Revenue
|
36.7
x
|
5.92
x
|
6.23
x
|
7.15
x
|
5.05
x
|
3.99
x
|
EV / EBITDA
|
87.8
x
|
14.6
x
|
15.3
x
|
19.2
x
|
12.6
x
|
10
x
|
EV / FCF
|
109
x
|
17.4
x
|
19.1
x
|
27.1
x
|
18.1
x
|
14.5
x
|
FCF Yield
|
0.92%
|
5.74%
|
5.25%
|
3.69%
|
5.52%
|
6.89%
|
Price to Book
|
28.8
x
|
6.78
x
|
7.19
x
|
9.7
x
|
6.73
x
|
4.71
x
|
Nbr of stocks (in thousands)
|
375,358
|
369,038
|
350,420
|
346,940
|
-
|
-
|
Reference price
2 |
113.8
|
32.76
|
34.87
|
40.00
|
40.00
|
40.00
|
Announcement Date
|
2/23/22
|
2/22/23
|
2/20/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
1,129
|
1,773
|
1,729
|
1,894
|
2,400
|
2,960
|
EBITDA
1 |
-
|
472.5
|
717.2
|
702.9
|
703.8
|
958.4
|
1,181
|
EBIT
1 |
-
|
328.2
|
688.5
|
657.7
|
650.5
|
904
|
1,122
|
Operating Margin
|
-
|
29.07%
|
38.83%
|
38.04%
|
34.35%
|
37.66%
|
37.92%
|
Earnings before Tax (EBT)
1 |
-
|
299.7
|
688.1
|
712.3
|
699.9
|
941.6
|
1,274
|
Net income
1 |
-15.52
|
258.3
|
535.2
|
536.3
|
519.3
|
708.4
|
916.3
|
Net margin
|
-
|
22.88%
|
30.19%
|
31.02%
|
27.42%
|
29.52%
|
30.96%
|
EPS
2 |
-0.0728
|
0.7200
|
1.430
|
1.490
|
1.537
|
2.015
|
2.479
|
Free Cash Flow
1 |
-
|
380.5
|
602.8
|
564.9
|
499
|
669
|
815
|
FCF margin
|
-
|
33.71%
|
34%
|
32.67%
|
26.35%
|
27.87%
|
27.54%
|
FCF Conversion (EBITDA)
|
-
|
80.54%
|
84.06%
|
80.37%
|
70.9%
|
69.8%
|
69.02%
|
FCF Conversion (Net income)
|
-
|
147.32%
|
112.63%
|
105.32%
|
96.1%
|
94.43%
|
88.95%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
0.2715
|
0.3657
|
0.6792
|
Announcement Date
|
6/7/21
|
2/23/22
|
2/22/23
|
2/20/24
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
392.2
|
398.3
|
480.4
|
450.1
|
444.1
|
387.1
|
518.4
|
398.7
|
424.7
|
427.2
|
444
|
475
|
519
|
EBITDA
1 |
196.2
|
181.4
|
218.5
|
181.5
|
135.9
|
150
|
238.5
|
145.8
|
168.5
|
151
|
158
|
178
|
209
|
EBIT
1 |
-
|
-
|
212.9
|
173.4
|
126.7
|
139.8
|
227.8
|
133.7
|
156.3
|
138
|
145
|
165
|
196
|
Operating Margin
|
-
|
-
|
44.32%
|
38.53%
|
28.53%
|
36.13%
|
43.94%
|
33.54%
|
36.8%
|
32.31%
|
32.66%
|
34.74%
|
37.76%
|
Earnings before Tax (EBT)
|
-
|
-
|
222.1
|
186.2
|
109.7
|
147
|
260
|
148
|
157.2
|
173.5
|
-
|
-
|
-
|
Net income
1 |
-
|
-
|
172.7
|
143.3
|
85.49
|
109.1
|
205.9
|
105
|
116.2
|
133
|
122
|
137
|
161
|
Net margin
|
-
|
-
|
35.95%
|
31.85%
|
19.25%
|
28.19%
|
39.72%
|
26.34%
|
27.37%
|
31.15%
|
27.48%
|
28.84%
|
31.02%
|
EPS
2 |
-
|
0.3500
|
0.4600
|
0.3800
|
0.2300
|
0.3000
|
0.5600
|
0.2900
|
0.3300
|
0.3800
|
0.3500
|
0.3900
|
0.4600
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/23/22
|
5/6/22
|
7/22/22
|
11/11/22
|
2/22/23
|
5/11/23
|
7/21/23
|
10/27/23
|
2/20/24
|
5/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
1,238
|
1,587
|
1,452
|
341
|
1,756
|
2,056
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
381
|
603
|
565
|
499
|
669
|
815
|
ROE (net income / shareholders' equity)
|
-
|
33.2%
|
33.3%
|
30.2%
|
30.4%
|
33.4%
|
36.1%
|
ROA (Net income/ Total Assets)
|
-
|
24.3%
|
26.5%
|
23.8%
|
24.2%
|
30.3%
|
30.8%
|
Assets
1 |
-
|
1,064
|
2,019
|
2,252
|
2,144
|
2,339
|
2,975
|
Book Value Per Share
2 |
-
|
3.950
|
4.830
|
4.850
|
4.120
|
5.950
|
8.490
|
Cash Flow per Share
2 |
-
|
-
|
-
|
-
|
1.530
|
2.080
|
2.640
|
Capex
1 |
-
|
0.35
|
7.59
|
17.1
|
28.6
|
22.1
|
29.1
|
Capex / Sales
|
-
|
0.03%
|
0.43%
|
0.99%
|
1.51%
|
0.92%
|
0.98%
|
Announcement Date
|
6/7/21
|
2/23/22
|
2/22/23
|
2/20/24
|
-
|
-
|
-
|
Average target price
53.33
SEK Spread / Average Target +33.33% Consensus |
1st Jan change
|
Capi.
|
---|
| +14.71% | 1.28B | | +10.29% | 3,082B | | +8.12% | 84.92B | | +5.55% | 78.23B | | -13.73% | 54.06B | | +19.98% | 45.87B | | -24.43% | 46.79B | | +21.26% | 42.65B | | +60.27% | 37.28B | | -9.36% | 24.89B |
Other Software
|