Delayed
Nasdaq Stockholm
06:59:51 2024-04-30 am EDT
|
5-day change
|
1st Jan Change
|
114.6
SEK
|
-0.17%
|
|
+0.53%
|
+34.35%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,967
|
9,560
|
14,428
|
13,136
|
11,372
|
15,278
|
-
|
-
|
Enterprise Value (EV)
1 |
6,288
|
9,560
|
14,428
|
13,136
|
12,371
|
16,445
|
16,202
|
16,510
|
P/E ratio
|
46.2
x
|
58.6
x
|
64.5
x
|
34.4
x
|
40.8
x
|
33.1
x
|
30
x
|
24.5
x
|
Yield
|
-
|
-
|
0.7%
|
-
|
1.17%
|
1.16%
|
1.47%
|
-
|
Capitalization / Revenue
|
1.74
x
|
-
|
3.54
x
|
2.11
x
|
1.53
x
|
1.75
x
|
1.65
x
|
1.43
x
|
EV / Revenue
|
1.83
x
|
-
|
3.54
x
|
2.11
x
|
1.67
x
|
1.89
x
|
1.75
x
|
1.54
x
|
EV / EBITDA
|
15.3
x
|
-
|
-
|
15.8
x
|
15.9
x
|
20
x
|
16.8
x
|
16.7
x
|
EV / FCF
|
18,825,644
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
-
|
-
|
-
|
5.38
x
|
6.5
x
|
5.78
x
|
-
|
Nbr of stocks (in thousands)
|
133,709
|
133,709
|
134,528
|
133,498
|
133,318
|
133,318
|
-
|
-
|
Reference price
2 |
44.62
|
71.50
|
107.2
|
98.40
|
85.30
|
114.6
|
114.6
|
114.6
|
Announcement Date
|
2/4/20
|
2/3/21
|
2/4/22
|
2/3/23
|
2/2/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,434
|
-
|
4,077
|
6,225
|
7,412
|
8,717
|
9,234
|
10,709
|
EBITDA
1 |
412
|
-
|
-
|
834
|
780
|
824
|
964.7
|
989
|
EBIT
1 |
218
|
-
|
305
|
527
|
410
|
651.1
|
704.2
|
869.7
|
Operating Margin
|
6.35%
|
-
|
7.48%
|
8.47%
|
5.53%
|
7.47%
|
7.63%
|
8.12%
|
Earnings before Tax (EBT)
1 |
175
|
-
|
-
|
495
|
362
|
585.8
|
649.4
|
784.1
|
Net income
1 |
129
|
163
|
223
|
382
|
279
|
461.3
|
509.9
|
622.6
|
Net margin
|
3.76%
|
-
|
5.47%
|
6.14%
|
3.76%
|
5.29%
|
5.52%
|
5.81%
|
EPS
2 |
0.9650
|
1.220
|
1.662
|
2.860
|
2.090
|
3.460
|
3.825
|
4.670
|
Free Cash Flow
|
334
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
9.73%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
81.07%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
258.91%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
0.7500
|
-
|
1.000
|
1.330
|
1.680
|
-
|
Announcement Date
|
2/4/20
|
2/3/21
|
2/4/22
|
2/3/23
|
2/2/24
|
-
|
-
|
-
|
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 |
1,114
|
1,326
|
1,489
|
1,624
|
1,786
|
-
|
1,554
|
1,808
|
2,078
|
2,409
|
1,986
|
2,025
|
2,303
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
285
|
177
|
192
|
218
|
EBIT
1 |
-
|
180
|
154
|
194
|
149
|
-
|
110
|
132
|
135
|
187
|
138
|
143
|
183
|
Operating Margin
|
-
|
13.57%
|
10.34%
|
11.95%
|
8.34%
|
-
|
7.08%
|
7.3%
|
6.5%
|
7.76%
|
6.95%
|
7.06%
|
7.95%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
104
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
0.5975
|
0.7925
|
0.5200
|
0.7700
|
0.7700
|
0.7800
|
0.2500
|
0.2600
|
0.8000
|
0.9000
|
0.7500
|
0.7800
|
1.020
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/4/22
|
4/29/22
|
7/15/22
|
10/28/22
|
2/3/23
|
4/28/23
|
7/14/23
|
10/27/23
|
2/2/24
|
4/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
321
|
-
|
-
|
-
|
999
|
1,167
|
923
|
1,232
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.7791
x
|
-
|
-
|
-
|
1.281
x
|
1.416
x
|
0.9572
x
|
1.246
x
|
Free Cash Flow
|
334
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
9.4%
|
-
|
-
|
20.7%
|
14.3%
|
16.6%
|
18.8%
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
-
|
-
|
-
|
15.90
|
17.60
|
19.80
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
79
|
-
|
-
|
-
|
6
|
18.5
|
19.7
|
-
|
Capex / Sales
|
2.3%
|
-
|
-
|
-
|
0.08%
|
0.21%
|
0.21%
|
-
|
Announcement Date
|
2/4/20
|
2/3/21
|
2/4/22
|
2/3/23
|
2/2/24
|
-
|
-
|
-
|
Last Close Price
114.6
SEK Average target price
123.5
SEK Spread / Average Target +7.77% Consensus |
1st Jan change
|
Capi.
|
---|
| +34.35% | 1.39B | | +2.47% | 5.71B | | -24.97% | 642M | | -9.44% | 457M | | -4.20% | 419M | | +10.38% | 348M | | -6.17% | 296M | | -34.01% | 226M | | +8.23% | 206M | | +8.05% | 189M |
Computer Programming
|