Market Closed -
Nasdaq Stockholm
11:29:32 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
69.9
SEK
|
+5.75%
|
|
+1.60%
|
-0.57%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,967
|
7,734
|
5,250
|
3,489
|
3,464
|
-
|
-
|
Enterprise Value (EV)
1 |
4,282
|
8,620
|
6,525
|
4,729
|
4,575
|
4,376
|
3,935
|
P/E ratio
|
33.2
x
|
41.5
x
|
18.8
x
|
15.9
x
|
12.1
x
|
9.25
x
|
6.71
x
|
Yield
|
0.68%
|
0.7%
|
1.61%
|
2.42%
|
2.5%
|
3.05%
|
4.84%
|
Capitalization / Revenue
|
2.88
x
|
2.89
x
|
1.15
x
|
0.68
x
|
0.63
x
|
0.56
x
|
0.51
x
|
EV / Revenue
|
3.11
x
|
3.22
x
|
1.43
x
|
0.93
x
|
0.83
x
|
0.71
x
|
0.58
x
|
EV / EBITDA
|
27.5
x
|
25.8
x
|
12.9
x
|
9.04
x
|
8.26
x
|
6.85
x
|
5.16
x
|
EV / FCF
|
43,076,911
x
|
55,792,596
x
|
25,516,235
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
3.79
x
|
6.09
x
|
2.51
x
|
1.6
x
|
1.44
x
|
1.28
x
|
1.08
x
|
Nbr of stocks (in thousands)
|
45,132
|
45,388
|
49,624
|
49,624
|
49,555
|
-
|
-
|
Reference price
2 |
87.90
|
170.4
|
105.8
|
70.30
|
69.90
|
69.90
|
69.90
|
Announcement Date
|
2/18/21
|
2/17/22
|
2/14/23
|
2/13/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,377
|
2,676
|
4,548
|
5,110
|
5,530
|
6,151
|
6,767
|
EBITDA
1 |
155.9
|
334.7
|
504
|
523.1
|
554.1
|
638.4
|
763
|
EBIT
1 |
127.4
|
277.5
|
384.6
|
403.8
|
444.6
|
520.6
|
649
|
Operating Margin
|
9.25%
|
10.37%
|
8.46%
|
7.9%
|
8.04%
|
8.46%
|
9.59%
|
Earnings before Tax (EBT)
1 |
114.2
|
238.8
|
346.3
|
301.9
|
360.8
|
470.7
|
638.5
|
Net income
1 |
89.6
|
185.7
|
271.9
|
219.2
|
285.7
|
372.7
|
504.4
|
Net margin
|
6.51%
|
6.94%
|
5.98%
|
4.29%
|
5.17%
|
6.06%
|
7.45%
|
EPS
2 |
2.650
|
4.110
|
5.620
|
4.420
|
5.787
|
7.556
|
10.41
|
Free Cash Flow
|
99.4
|
154.5
|
255.7
|
-
|
-
|
-
|
-
|
FCF margin
|
7.22%
|
5.77%
|
5.62%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
63.76%
|
46.16%
|
50.73%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
110.94%
|
83.2%
|
94.04%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.6000
|
1.200
|
1.700
|
1.700
|
1.750
|
2.130
|
3.380
|
Announcement Date
|
2/18/21
|
2/17/22
|
2/14/23
|
2/13/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q2
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
---|
Net sales
|
713.7
|
852.6
|
1,217
|
1,208
|
-
|
-
|
EBITDA
|
116.1
|
-
|
137.3
|
-
|
-
|
-
|
EBIT
|
88.3
|
-
|
108.9
|
138
|
-
|
-
|
Operating Margin
|
12.37%
|
-
|
8.95%
|
11.42%
|
-
|
-
|
Earnings before Tax (EBT)
|
92.4
|
-
|
99.9
|
128.1
|
-
|
-
|
Net income
|
72
|
61.3
|
76.7
|
105.4
|
28.9
|
-
|
Net margin
|
10.09%
|
7.19%
|
6.3%
|
8.73%
|
-
|
-
|
EPS
1 |
1.590
|
1.350
|
1.580
|
2.150
|
0.5800
|
1.130
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/18/21
|
2/17/22
|
8/16/22
|
11/15/22
|
5/11/23
|
8/15/23
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
315
|
886
|
1,274
|
1,240
|
1,111
|
912
|
471
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.019
x
|
2.647
x
|
2.528
x
|
2.371
x
|
2.005
x
|
1.428
x
|
0.6173
x
|
Free Cash Flow
|
99.4
|
155
|
256
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
15%
|
16%
|
16.2%
|
10.3%
|
12.5%
|
14.7%
|
17.1%
|
ROA (Net income/ Total Assets)
|
15%
|
7.15%
|
6.66%
|
4.27%
|
5.94%
|
7.47%
|
8.14%
|
Assets
1 |
596.8
|
2,596
|
4,082
|
5,131
|
4,811
|
4,990
|
6,197
|
Book Value Per Share
2 |
23.20
|
28.00
|
42.20
|
44.00
|
48.60
|
54.50
|
65.00
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
25.8
|
47.2
|
57.1
|
99.4
|
52.4
|
51.5
|
47.4
|
Capex / Sales
|
1.87%
|
1.76%
|
1.26%
|
1.95%
|
0.95%
|
0.84%
|
0.7%
|
Announcement Date
|
2/18/21
|
2/17/22
|
2/14/23
|
2/13/24
|
-
|
-
|
-
|
Last Close Price
69.9
SEK Average target price
105.5
SEK Spread / Average Target +50.93% Consensus |
1st Jan change
|
Capi.
|
---|
| -0.57% | 316M | | -2.29% | 67.67B | | +2.13% | 59.37B | | +21.25% | 38.3B | | +11.23% | 30.73B | | +2.06% | 26.35B | | +22.89% | 22.01B | | +15.06% | 19.47B | | +22.99% | 17.6B | | +64.33% | 16.64B |
Other Construction & Engineering
|