|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Capitalization1 |
27 011 | 24 848 | 40 511 | 64 069 | 70 105 | - |
| Entreprise Value (EV)1 |
30 840 | 28 757 | 46 641 | 68 947 | 73 914 | 72 614 |
| P/E ratio |
26,2x | 18,2x | 27,3x | 38,4x | 37,1x | 34,4x |
| Yield |
1,68% | 2,19% | - | 1,02% | 1,05% | 1,14% |
| Capitalization / Revenue |
1,82x | 1,47x | 2,20x | 3,33x | 3,43x | 3,28x |
| EV / Revenue |
2,08x | 1,71x | 2,53x | 3,59x | 3,61x | 3,40x |
| EV / EBITDA |
15,6x | 12,2x | 16,0x | 21,1x | 20,8x | 19,2x |
| Price to Book |
5,23x | 4,00x | 5,66x | 7,43x | 7,09x | 6,26x |
| Nbr of stocks (in thousands) |
362 396 | 362 565 | 362 565 | 363 615 | 363 615 | - |
| Reference price (SEK) |
74,5 | 68,5 | 112 | 176 | 193 | 193 |
| Last update |
02/13/2018 | 02/13/2019 | 02/05/2020 | 02/02/2021 | 02/25/2021 | 02/25/2021 |
|
1 SEK in Million Estimates
|
|
| Income Statement Evolution | |
|
|
|
| Annual Income Statement Data |
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Net sales1 |
14 847 | 16 848 | 18 411 | 19 217 | 20 465 | 21 352 |
| EBITDA1 |
1 976 | 2 349 | 2 915 | 3 262 | 3 551 | 3 786 |
| Operating profit (EBIT)1 |
1 512 | 1 825 | 2 016 | 2 266 | 2 525 | 2 676 |
| Operating Margin |
10,2% | 10,8% | 10,9% | 11,8% | 12,3% | 12,5% |
| Pre-Tax Profit (EBT)1 |
1 310 | 1 750 | 1 892 | 2 140 | 2 416 | 2 601 |
| Net income1 |
1 029 | 1 367 | 1 483 | 1 669 | 1 886 | 2 034 |
| Net margin |
6,93% | 8,11% | 8,05% | 8,69% | 9,21% | 9,53% |
| EPS2 |
2,84 | 3,77 | 4,09 | 4,59 | 5,20 | 5,61 |
| Dividend per Share2 |
1,25 | 1,50 | - | 1,80 | 2,02 | 2,19 |
| Last update |
02/13/2018 | 02/13/2019 | 02/05/2020 | 02/02/2021 | 02/25/2021 | 02/25/2021 |
|
1 SEK in Million 2 SEK Estimates
|
|
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Net Debt1 |
3 829 | 3 909 | 6 130 | 4 878 | 3 809 | 2 509 |
| Net Cash position1 |
- | - | - | - | - | - |
| Leverage (Debt / EBITDA) |
1,94x | 1,66x | 2,10x | 1,50x | 1,07x | 0,66x |
| Free Cash Flow1 |
1 318 | 1 061 | 1 519 | 2 381 | 2 338 | 2 491 |
| ROE (Net Profit / Equities) |
22,0% | 24,0% | 22,0% | 21,0% | 21,7% | 20,5% |
| Shareholders' equity1 |
4 677 | 5 696 | 6 741 | 7 948 | 8 697 | 9 932 |
| ROA (Net Profit / Asset) |
8,71% | 11,8% | 9,38% | 9,40% | 9,61% | 9,31% |
| Assets1 |
11 810 | 11 583 | 15 807 | 17 753 | 19 631 | 21 859 |
| Book Value Per Share2 |
14,3 | 17,1 | 19,7 | 23,7 | 27,2 | 30,8 |
| Cash Flow per Share2 |
4,29 | 3,75 | 5,30 | 7,65 | 7,70 | 8,20 |
| Capex1 |
236 | 299 | 403 | 399 | 392 | 413 |
| Capex / Sales |
1,59% | 1,77% | 2,19% | 2,08% | 1,92% | 1,94% |
| Last update |
02/13/2018 | 02/13/2019 | 02/05/2020 | 02/02/2021 | 02/25/2021 | 02/25/2021 |
|
1 SEK in Million 2 SEK Estimates
|
|
|
|
|
|
Financial data source
© 2021 S&P Global Market Intelligence
|
|
|
Global equities rally as more U.S. stimulus looms, silver slides |
Capitalization (SEK) 70 104 972 000 Capitalization (USD) 8 326 391 840 Net sales (SEK) 18 411 000 000 Net sales (USD) 2 183 342 079 Sales / Employee (SEK) 2 532 462 Sales / Employee (USD) 300 322 Free-Float capitalization (SEK) 51 315 260 472 Free-Float capitalization (USD) 6 094 731 285 Avg. Exchange 20 sessions (SEK) 109 232 016 Avg. Exchange 20 sessions (USD) 12 953 716 Average Daily Capital Traded 0,16%
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Evolution Valeur d'Entreprise / EBITDA
|
Canada
Deutschland
España
France
Italia
Schweiz (DE)
United Kingdom
Report
