Market Closed -
Nasdaq Stockholm
11:29:35 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
911.2
SEK
|
-0.98%
|
|
+1.63%
|
+49.97%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
41,680
|
31,651
|
30,325
|
54,355
|
80,855
|
121,415
|
-
|
-
|
Enterprise Value (EV)
1 |
48,749
|
35,924
|
32,450
|
51,923
|
83,198
|
118,395
|
117,063
|
112,854
|
P/E ratio
|
21.2
x
|
29.9
x
|
15.9
x
|
25
x
|
24.1
x
|
29.8
x
|
24.3
x
|
19.4
x
|
Yield
|
-
|
1.96%
|
2.13%
|
1.29%
|
1.05%
|
0.93%
|
1.17%
|
1.41%
|
Capitalization / Revenue
|
1.18
x
|
0.89
x
|
0.77
x
|
1.29
x
|
1.57
x
|
2.04
x
|
1.79
x
|
1.6
x
|
EV / Revenue
|
1.38
x
|
1.01
x
|
0.83
x
|
1.24
x
|
1.61
x
|
1.99
x
|
1.73
x
|
1.49
x
|
EV / EBITDA
|
11.3
x
|
12.7
x
|
6.72
x
|
9.61
x
|
12.7
x
|
14.7
x
|
12.3
x
|
9.97
x
|
EV / FCF
|
-30.3
x
|
12.3
x
|
10.2
x
|
22.2
x
|
28.5
x
|
46.6
x
|
37.1
x
|
22.3
x
|
FCF Yield
|
-3.3%
|
8.1%
|
9.84%
|
4.51%
|
3.51%
|
2.14%
|
2.7%
|
4.49%
|
Price to Book
|
2.03
x
|
1.48
x
|
1.32
x
|
1.85
x
|
2.53
x
|
3.49
x
|
3.14
x
|
2.78
x
|
Nbr of stocks (in thousands)
|
132,824
|
132,153
|
131,676
|
132,347
|
133,073
|
133,247
|
-
|
-
|
Reference price
2 |
313.8
|
239.5
|
230.3
|
410.7
|
607.6
|
920.2
|
920.2
|
920.2
|
Announcement Date
|
2/7/20
|
2/11/21
|
2/11/22
|
2/10/23
|
2/9/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
35,433
|
35,431
|
39,154
|
42,006
|
51,609
|
59,588
|
67,808
|
75,949
|
EBITDA
1 |
4,305
|
2,833
|
4,826
|
5,401
|
6,558
|
8,029
|
9,525
|
11,319
|
EBIT
1 |
2,937
|
2,738
|
2,888
|
3,274
|
4,272
|
5,519
|
6,725
|
8,260
|
Operating Margin
|
8.29%
|
7.73%
|
7.38%
|
7.79%
|
8.28%
|
9.26%
|
9.92%
|
10.88%
|
Earnings before Tax (EBT)
1 |
2,607
|
1,112
|
2,577
|
2,819
|
4,418
|
5,434
|
6,663
|
8,419
|
Net income
1 |
1,983
|
1,073
|
1,926
|
2,195
|
3,381
|
4,148
|
5,087
|
6,387
|
Net margin
|
5.6%
|
3.03%
|
4.92%
|
5.23%
|
6.55%
|
6.96%
|
7.5%
|
8.41%
|
EPS
2 |
14.81
|
8.010
|
14.45
|
16.41
|
25.16
|
30.84
|
37.82
|
47.47
|
Free Cash Flow
1 |
-1,607
|
2,909
|
3,193
|
2,344
|
2,924
|
2,540
|
3,159
|
5,062
|
FCF margin
|
-4.54%
|
8.21%
|
8.15%
|
5.58%
|
5.67%
|
4.26%
|
4.66%
|
6.67%
|
FCF Conversion (EBITDA)
|
-
|
102.68%
|
66.16%
|
43.4%
|
44.59%
|
31.63%
|
33.17%
|
44.72%
|
FCF Conversion (Net income)
|
-
|
271.11%
|
165.78%
|
106.79%
|
86.48%
|
61.23%
|
62.1%
|
79.26%
|
Dividend per Share
2 |
-
|
4.700
|
4.900
|
5.300
|
6.400
|
8.586
|
10.81
|
12.98
|
Announcement Date
|
2/7/20
|
2/11/21
|
2/11/22
|
2/10/23
|
2/9/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 Q3
|
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
|
---|
Net sales
1 |
16,876
|
7,992
|
11,943
|
9,218
|
10,171
|
8,751
|
13,866
|
11,485
|
12,475
|
11,527
|
16,122
|
14,185
|
14,107
|
12,881
|
19,540
|
-
|
EBITDA
1 |
-
|
977
|
1,587
|
1,148
|
1,255
|
1,115
|
1,883
|
1,484
|
1,618
|
1,424
|
2,032
|
1,819
|
1,874
|
1,713
|
2,918
|
-
|
EBIT
1 |
1,212
|
500
|
1,076
|
654
|
738
|
568
|
1,314
|
928
|
1,065
|
859
|
1,420
|
1,191
|
1,246
|
1,064
|
2,255
|
-
|
Operating Margin
|
7.18%
|
6.26%
|
9.01%
|
7.09%
|
7.26%
|
6.49%
|
9.48%
|
8.08%
|
8.54%
|
7.45%
|
8.81%
|
8.4%
|
8.83%
|
8.26%
|
11.54%
|
-
|
Earnings before Tax (EBT)
1 |
-
|
422
|
1,001
|
485
|
-
|
-
|
1,349
|
930
|
1,012
|
853
|
1,623
|
1,009
|
1,237
|
1,076
|
2,344
|
1,363
|
Net income
1 |
-
|
296
|
733
|
354
|
421
|
305
|
1,115
|
732
|
774
|
652
|
1,223
|
770
|
934.8
|
810.3
|
1,791
|
1,022
|
Net margin
|
-
|
3.7%
|
6.14%
|
3.84%
|
4.14%
|
3.49%
|
8.04%
|
6.37%
|
6.2%
|
5.66%
|
7.59%
|
5.43%
|
6.63%
|
6.29%
|
9.16%
|
-
|
EPS
2 |
-
|
2.220
|
5.520
|
2.660
|
3.150
|
2.280
|
8.320
|
5.450
|
5.760
|
4.840
|
9.080
|
5.710
|
6.942
|
6.017
|
13.29
|
7.590
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
7/17/20
|
10/22/21
|
2/11/22
|
4/22/22
|
7/21/22
|
10/28/22
|
2/10/23
|
4/26/23
|
7/20/23
|
10/26/23
|
2/9/24
|
4/26/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
7,069
|
4,273
|
2,125
|
-
|
2,343
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
2,432
|
-
|
3,020
|
4,352
|
8,561
|
Leverage (Debt/EBITDA)
|
1.642
x
|
1.508
x
|
0.4403
x
|
-
|
0.3573
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
-1,607
|
2,909
|
3,193
|
2,344
|
2,924
|
2,540
|
3,159
|
5,063
|
ROE (net income / shareholders' equity)
|
9.93%
|
5.1%
|
9%
|
8.6%
|
11.1%
|
12.3%
|
13.3%
|
15%
|
ROA (Net income/ Total Assets)
|
3.42%
|
1.78%
|
3.07%
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
57,993
|
60,213
|
62,804
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
154.0
|
162.0
|
174.0
|
223.0
|
240.0
|
264.0
|
293.0
|
331.0
|
Cash Flow per Share
2 |
8.920
|
43.30
|
42.90
|
34.80
|
48.10
|
51.60
|
61.50
|
79.90
|
Capex
1 |
2,801
|
2,891
|
2,520
|
2,310
|
3,538
|
3,566
|
3,832
|
4,135
|
Capex / Sales
|
7.91%
|
8.16%
|
6.44%
|
5.5%
|
6.86%
|
5.98%
|
5.65%
|
5.44%
|
Announcement Date
|
2/7/20
|
2/11/21
|
2/11/22
|
2/10/23
|
2/9/24
|
-
|
-
|
-
|
Last Close Price
911.2
SEK Average target price
937.6
SEK Spread / Average Target +2.90% Consensus |
1st Jan change
|
Capi.
|
---|
| +49.97% | 11.24B | | +20.53% | 135B | | +9.53% | 78.04B | | +2.63% | 72.3B | | +20.67% | 49.69B | | +40.51% | 42.4B | | +1.86% | 39.42B | | +42.10% | 32.12B | | +19.32% | 23.11B | | +29.77% | 20.86B |
Other Aerospace & Defense
|