Market Closed -
Nasdaq Stockholm
11:29:32 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
352.6
SEK
|
+2.14%
|
|
-0.23%
|
+7.21%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
99,950
|
117,872
|
123,824
|
109,401
|
141,945
|
152,065
|
-
|
-
|
Enterprise Value (EV)
1 |
103,982
|
125,648
|
130,324
|
116,756
|
149,240
|
156,186
|
159,360
|
159,360
|
P/E ratio
|
3.38
x
|
14.1
x
|
4.68
x
|
-7.84
x
|
-
|
-
|
-
|
-
|
Yield
|
-
|
2.28%
|
2.34%
|
2.86%
|
2.36%
|
2.34%
|
2.48%
|
2.62%
|
Capitalization / Revenue
|
24,419,699
x
|
179,409,581
x
|
15,322,851
x
|
-
|
-
|
-
|
-
|
-
|
EV / Revenue
|
25,404,796
x
|
191,245,198
x
|
16,127,207
x
|
-
|
-
|
-
|
-
|
-
|
EV / EBITDA
|
26,139,223
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
27,071,552
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.9
x
|
0.99
x
|
0.87
x
|
0.87
x
|
0.95
x
|
0.9
x
|
-
|
-
|
Nbr of stocks (in thousands)
|
435,210
|
435,210
|
431,899
|
431,899
|
431,899
|
431,899
|
-
|
-
|
Reference price
2 |
232.0
|
274.2
|
288.4
|
253.5
|
328.9
|
352.6
|
352.6
|
352.6
|
Announcement Date
|
2/7/20
|
2/9/21
|
2/10/22
|
2/3/23
|
2/2/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
|
4,093
|
657
|
8,081
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
3,978
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
29,961
|
8,535
|
-
|
-13,887
|
-
|
-
|
-
|
-
|
Operating Margin
|
732.01%
|
1,299.09%
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
29,837
|
8,440
|
26,594
|
-13,967
|
-
|
-
|
-
|
-
|
Net margin
|
728.98%
|
1,284.63%
|
329.09%
|
-
|
-
|
-
|
-
|
-
|
EPS
|
68.56
|
19.39
|
61.57
|
-32.34
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
3,841
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
93.84%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
96.56%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
12.87%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
1 |
-
|
6.250
|
6.750
|
7.250
|
7.750
|
8.250
|
8.750
|
9.250
|
Announcement Date
|
2/7/20
|
2/9/21
|
2/10/22
|
2/3/23
|
2/2/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 S1
|
2022 Q3
|
---|
Net sales
|
-
|
-
|
EBITDA
|
-
|
-
|
EBIT
|
-
|
-
|
Operating Margin
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
Net income
1 |
-26,733
|
-6,165
|
Net margin
|
-
|
-
|
EPS
2 |
-61.90
|
-14.27
|
Dividend per Share
|
-
|
-
|
Announcement Date
|
7/7/22
|
10/6/22
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
4,032
|
7,776
|
6,500
|
7,355
|
7,295
|
4,121
|
7,295
|
7,295
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.014
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
3,841
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
30.2%
|
7.23%
|
20.1%
|
-10.4%
|
-
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
259.0
|
278.0
|
331.0
|
292.0
|
347.0
|
392.0
|
-
|
-
|
Cash Flow per Share
|
8.900
|
1.130
|
16.20
|
12.10
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/7/20
|
2/9/21
|
2/10/22
|
2/3/23
|
2/2/24
|
-
|
-
|
-
|
Last Close Price
352.6
SEK Average target price
379.5
SEK Spread / Average Target +7.63% Consensus |
1st Jan change
|
Capi.
|
---|
| +7.21% | 13.87B | | +53.03% | 16.95B | | +3.20% | 15.78B | | -0.77% | 12.3B | | +9.67% | 12.04B | | +6.24% | 10.88B | | +34.86% | 10.17B | | -1.71% | 9.7B | | -0.98% | 7.64B | | -2.66% | 7.78B |
Other Holding Companies
|