Market Closed -
Nasdaq Stockholm
11:29:31 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
91
SEK
|
-0.27%
|
|
-7.85%
|
-11.13%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
22,881
|
30,104
|
35,313
|
31,565
|
25,452
|
22,618
|
-
|
-
|
Enterprise Value (EV)
1 |
28,381
|
34,657
|
39,281
|
36,146
|
31,379
|
27,118
|
26,923
|
24,874
|
P/E ratio
|
3.41
x
|
45.6
x
|
23.8
x
|
6.33
x
|
52.5
x
|
15.5
x
|
11.4
x
|
9.85
x
|
Yield
|
3.89%
|
2.95%
|
2.52%
|
5.9%
|
1.95%
|
5.17%
|
5.25%
|
5.77%
|
Capitalization / Revenue
|
0.94
x
|
1.26
x
|
1.35
x
|
0.74
x
|
0.62
x
|
0.52
x
|
0.52
x
|
0.51
x
|
EV / Revenue
|
1.16
x
|
1.45
x
|
1.5
x
|
0.85
x
|
0.76
x
|
0.62
x
|
0.61
x
|
0.56
x
|
EV / EBITDA
|
10
x
|
12.8
x
|
9.63
x
|
4.4
x
|
8.68
x
|
5.34
x
|
4.61
x
|
4.01
x
|
EV / FCF
|
-51.7
x
|
32.1
x
|
16.6
x
|
10.2
x
|
257
x
|
15
x
|
10.6
x
|
9.69
x
|
FCF Yield
|
-1.93%
|
3.12%
|
6.02%
|
9.77%
|
0.39%
|
6.67%
|
9.4%
|
10.3%
|
Price to Book
|
1.18
x
|
1.56
x
|
1.77
x
|
1.08
x
|
0.94
x
|
0.81
x
|
0.78
x
|
0.76
x
|
Nbr of stocks (in thousands)
|
206,790
|
206,832
|
206,871
|
248,350
|
248,552
|
248,552
|
-
|
-
|
Reference price
2 |
110.6
|
145.6
|
170.7
|
127.1
|
102.4
|
91.00
|
91.00
|
91.00
|
Announcement Date
|
1/29/20
|
1/29/21
|
1/28/22
|
1/27/23
|
1/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
24,445
|
23,884
|
26,206
|
42,590
|
41,224
|
43,569
|
43,852
|
44,643
|
EBITDA
1 |
2,831
|
2,703
|
4,078
|
8,219
|
3,613
|
5,076
|
5,837
|
6,207
|
EBIT
1 |
1,086
|
774
|
2,166
|
5,687
|
534
|
1,949
|
2,841
|
3,079
|
Operating Margin
|
4.44%
|
3.24%
|
8.27%
|
13.35%
|
1.3%
|
4.47%
|
6.48%
|
6.9%
|
Earnings before Tax (EBT)
1 |
1,265
|
679
|
1,876
|
5,873
|
185
|
1,857
|
2,539
|
2,938
|
Net income
1 |
6,720
|
660
|
1,485
|
4,590
|
484
|
1,415
|
2,044
|
2,303
|
Net margin
|
27.49%
|
2.76%
|
5.67%
|
10.78%
|
1.17%
|
3.25%
|
4.66%
|
5.16%
|
EPS
2 |
32.46
|
3.190
|
7.170
|
20.09
|
1.950
|
5.876
|
8.004
|
9.241
|
Free Cash Flow
1 |
-549
|
1,081
|
2,366
|
3,531
|
122
|
1,808
|
2,531
|
2,568
|
FCF margin
|
-2.25%
|
4.53%
|
9.03%
|
8.29%
|
0.3%
|
4.15%
|
5.77%
|
5.75%
|
FCF Conversion (EBITDA)
|
-
|
39.99%
|
58.02%
|
42.96%
|
3.38%
|
35.61%
|
43.36%
|
41.37%
|
FCF Conversion (Net income)
|
-
|
163.79%
|
159.33%
|
76.93%
|
25.21%
|
127.75%
|
123.82%
|
111.5%
|
Dividend per Share
2 |
4.300
|
4.300
|
4.300
|
7.500
|
2.000
|
4.708
|
4.777
|
5.250
|
Announcement Date
|
1/29/20
|
1/29/21
|
1/28/22
|
1/27/23
|
1/25/24
|
-
|
-
|
-
|
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 |
6,688
|
7,397
|
11,408
|
11,814
|
11,971
|
11,495
|
9,953
|
10,210
|
9,566
|
10,423
|
10,836
|
11,170
|
11,028
|
11,275
|
11,247
|
EBITDA
1 |
1,075
|
1,664
|
2,267
|
2,196
|
2,092
|
1,484
|
188
|
1,167
|
774
|
1,166
|
913.1
|
1,413
|
1,413
|
1,632
|
1,632
|
EBIT
1 |
595
|
1,189
|
1,609
|
1,536
|
1,353
|
806
|
-496
|
415
|
-191
|
448
|
30.45
|
692.3
|
755.3
|
907
|
907
|
Operating Margin
|
8.9%
|
16.07%
|
14.1%
|
13%
|
11.3%
|
7.01%
|
-4.98%
|
4.06%
|
-2%
|
4.3%
|
0.28%
|
6.2%
|
6.85%
|
8.04%
|
8.06%
|
Earnings before Tax (EBT)
1 |
400
|
1,145
|
1,804
|
1,743
|
1,181
|
726
|
-558
|
372
|
-355
|
386
|
59
|
812
|
837
|
857
|
857
|
Net income
1 |
320
|
884
|
1,419
|
1,347
|
940
|
639
|
-481
|
656
|
-330
|
313
|
-5.33
|
533.5
|
492.9
|
677
|
677
|
Net margin
|
4.78%
|
11.95%
|
12.44%
|
11.4%
|
7.85%
|
5.56%
|
-4.83%
|
6.43%
|
-3.45%
|
3%
|
-0.05%
|
4.78%
|
4.47%
|
6%
|
6.02%
|
EPS
2 |
1.550
|
4.270
|
-
|
5.410
|
3.780
|
2.570
|
-1.940
|
2.640
|
-1.330
|
1.260
|
-0.2300
|
1.710
|
2.070
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/28/22
|
5/5/22
|
7/20/22
|
10/25/22
|
1/27/23
|
4/26/23
|
7/20/23
|
10/25/23
|
1/25/24
|
4/24/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
5,500
|
4,553
|
3,968
|
4,581
|
5,927
|
4,500
|
4,305
|
2,256
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.943
x
|
1.684
x
|
0.973
x
|
0.5574
x
|
1.64
x
|
0.8865
x
|
0.7376
x
|
0.3635
x
|
Free Cash Flow
1 |
-549
|
1,081
|
2,366
|
3,531
|
122
|
1,808
|
2,531
|
2,568
|
ROE (net income / shareholders' equity)
|
5.99%
|
3.38%
|
8%
|
18%
|
2%
|
5.26%
|
7.21%
|
7.82%
|
ROA (Net income/ Total Assets)
|
2.87%
|
1.78%
|
4.47%
|
10.3%
|
0.97%
|
3.4%
|
4.33%
|
5.2%
|
Assets
1 |
234,555
|
37,079
|
33,214
|
44,696
|
49,672
|
41,614
|
47,235
|
44,284
|
Book Value Per Share
2 |
94.10
|
93.30
|
96.30
|
117.0
|
108.0
|
112.0
|
116.0
|
120.0
|
Cash Flow per Share
2 |
11.20
|
11.30
|
18.80
|
27.40
|
13.20
|
14.50
|
18.00
|
19.90
|
Capex
1 |
2,868
|
1,250
|
1,526
|
3,298
|
3,177
|
2,230
|
2,526
|
3,181
|
Capex / Sales
|
11.73%
|
5.23%
|
5.82%
|
7.74%
|
7.71%
|
5.12%
|
5.76%
|
7.13%
|
Announcement Date
|
1/29/20
|
1/29/21
|
1/28/22
|
1/27/23
|
1/25/24
|
-
|
-
|
-
|
Average target price
104.2
SEK Spread / Average Target +14.47% Consensus |
1st Jan change
|
Capi.
|
---|
| -11.13% | 2.06B | | +6.10% | 15.4B | | +13.80% | 12.14B | | -6.42% | 11.75B | | +11.37% | 11.06B | | +1.48% | 10.71B | | +11.68% | 8.43B | | -10.81% | 8.28B | | +10.64% | 5.84B | | +1.15% | 5.55B |
Other Paper Packaging
|