Market Closed -
Nasdaq Stockholm
11:29:56 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
28.5
SEK
|
+2.33%
|
|
+11.98%
|
+1.24%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,236
|
2,988
|
3,554
|
1,841
|
1,346
|
1,363
|
-
|
-
|
Enterprise Value (EV)
1 |
6,948
|
6,499
|
7,780
|
1,841
|
6,076
|
1,363
|
1,363
|
1,363
|
P/E ratio
|
17.2
x
|
12
x
|
12.8
x
|
8.83
x
|
7.57
x
|
6.66
x
|
5.92
x
|
3.79
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
2.32%
|
4.65%
|
4.91%
|
Capitalization / Revenue
|
0.43
x
|
0.38
x
|
0.43
x
|
0.2
x
|
0.14
x
|
0.13
x
|
0.14
x
|
-
|
EV / Revenue
|
0.43
x
|
0.38
x
|
0.43
x
|
0.2
x
|
0.14
x
|
0.13
x
|
0.14
x
|
-
|
EV / EBITDA
|
4.68
x
|
3.63
x
|
3.88
x
|
2.14
x
|
1.38
x
|
1.22
x
|
1.16
x
|
-
|
EV / FCF
|
10.5
x
|
5.66
x
|
6.11
x
|
-
|
2.99
x
|
3.64
x
|
3.61
x
|
3.25
x
|
FCF Yield
|
9.52%
|
17.7%
|
16.4%
|
-
|
33.5%
|
27.4%
|
27.7%
|
30.7%
|
Price to Book
|
1.42
x
|
1.34
x
|
1.51
x
|
-
|
0.47
x
|
0.45
x
|
0.48
x
|
-
|
Nbr of stocks (in thousands)
|
53,140
|
50,480
|
48,892
|
47,826
|
47,826
|
47,826
|
-
|
-
|
Reference price
2 |
60.90
|
59.20
|
72.70
|
38.50
|
28.15
|
28.50
|
28.50
|
28.50
|
Announcement Date
|
2/13/20
|
2/11/21
|
2/10/22
|
2/9/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
7,467
|
7,797
|
8,188
|
9,241
|
9,728
|
10,397
|
9,430
|
-
|
EBITDA
1 |
692
|
824
|
916
|
862
|
979
|
1,120
|
1,174
|
-
|
EBIT
1 |
369
|
453
|
495
|
405
|
441
|
553.8
|
571.9
|
-
|
Operating Margin
|
4.94%
|
5.81%
|
6.05%
|
4.38%
|
4.53%
|
5.33%
|
6.06%
|
-
|
Earnings before Tax (EBT)
1 |
249
|
332
|
354
|
274
|
231
|
281.7
|
305.6
|
-
|
Net income
1 |
188
|
262
|
276
|
210
|
176
|
217.5
|
238.4
|
-
|
Net margin
|
2.52%
|
3.36%
|
3.37%
|
2.27%
|
1.81%
|
2.09%
|
2.53%
|
-
|
EPS
2 |
3.540
|
4.940
|
5.670
|
4.360
|
3.720
|
4.278
|
4.815
|
7.520
|
Free Cash Flow
1 |
308
|
528
|
582
|
-
|
451
|
374
|
378
|
419
|
FCF margin
|
4.12%
|
6.77%
|
7.11%
|
-
|
4.64%
|
3.6%
|
4.01%
|
-
|
FCF Conversion (EBITDA)
|
44.51%
|
64.08%
|
63.54%
|
-
|
46.07%
|
33.4%
|
32.2%
|
-
|
FCF Conversion (Net income)
|
163.83%
|
201.53%
|
210.87%
|
-
|
256.25%
|
171.99%
|
158.56%
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
0.6618
|
1.325
|
1.400
|
Announcement Date
|
2/13/20
|
2/11/21
|
2/10/22
|
2/9/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Net sales
1 |
2,110
|
2,147
|
2,241
|
2,373
|
2,480
|
2,467
|
2,410
|
2,398
|
2,397
|
2,407
|
EBITDA
1 |
-
|
187
|
176
|
296
|
207
|
229
|
207
|
302
|
241
|
239
|
EBIT
1 |
85
|
77
|
65
|
175
|
89
|
100
|
89
|
175
|
89
|
100
|
Operating Margin
|
4.03%
|
3.59%
|
2.9%
|
7.37%
|
3.59%
|
4.05%
|
3.69%
|
7.3%
|
3.71%
|
4.15%
|
Earnings before Tax (EBT)
1 |
46
|
38
|
27
|
134
|
75
|
66
|
31
|
101
|
32
|
26
|
Net income
1 |
33
|
29
|
18
|
104
|
60
|
51
|
38
|
82
|
7
|
21
|
Net margin
|
1.56%
|
1.35%
|
0.8%
|
4.38%
|
2.42%
|
2.07%
|
1.58%
|
3.42%
|
0.29%
|
0.87%
|
EPS
|
0.6800
|
-
|
0.3700
|
2.170
|
1.240
|
1.040
|
0.8000
|
1.710
|
0.1600
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/10/22
|
5/5/22
|
8/18/22
|
11/10/22
|
2/9/23
|
5/4/23
|
7/21/23
|
10/27/23
|
2/8/24
|
4/25/24
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
3,712
|
3,511
|
4,226
|
-
|
4,730
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
5.364
x
|
4.261
x
|
4.614
x
|
-
|
4.831
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
308
|
528
|
582
|
-
|
451
|
374
|
378
|
419
|
ROE (net income / shareholders' equity)
|
8.52%
|
11.3%
|
11.3%
|
-
|
6.26%
|
6.03%
|
7.98%
|
-
|
ROA (Net income/ Total Assets)
|
2.8%
|
3.22%
|
3.24%
|
-
|
1.77%
|
-
|
1.84%
|
-
|
Assets
1 |
6,714
|
8,137
|
8,523
|
-
|
9,918
|
-
|
12,935
|
-
|
Book Value Per Share
2 |
43.00
|
44.30
|
48.00
|
-
|
60.30
|
63.40
|
58.90
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
228
|
133
|
107
|
-
|
170
|
146
|
160
|
182
|
Capex / Sales
|
3.05%
|
1.71%
|
1.31%
|
-
|
1.75%
|
1.4%
|
1.7%
|
-
|
Announcement Date
|
2/13/20
|
2/11/21
|
2/10/22
|
2/9/23
|
2/8/24
|
-
|
-
|
-
|
Last Close Price
28.5
SEK Average target price
35
SEK Spread / Average Target +22.81% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.24% | 124M | | -24.26% | 2.18B | | -1.23% | 1.41B | | -26.82% | 1.37B | | +15.23% | 706M | | -2.73% | 464M | | +240.37% | 432M | | -7.77% | 322M | | +39.04% | 88.82M |
Residential & Long-Term Care
|