Market Closed -
Nasdaq Stockholm
11:29:44 2024-05-20 am EDT
|
5-day change
|
1st Jan Change
|
34.4
SEK
|
-1.15%
|
|
+4.24%
|
+5.68%
|
Fiscal Period: December |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,430
|
7,377
|
7,796
|
-
|
-
|
Enterprise Value (EV)
1 |
8,548
|
11,597
|
12,600
|
12,912
|
13,532
|
P/E ratio
|
10.2
x
|
21
x
|
15.3
x
|
17.7
x
|
13.4
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
10.8
x
|
12.6
x
|
11.2
x
|
9.67
x
|
8.71
x
|
EV / Revenue
|
20.8
x
|
19.8
x
|
18.1
x
|
16
x
|
15.1
x
|
EV / EBITDA
|
28.5
x
|
22.7
x
|
21.6
x
|
20.4
x
|
18.6
x
|
EV / FCF
|
-
|
-141
x
|
-21.1
x
|
-28.3
x
|
-30.8
x
|
FCF Yield
|
-
|
-0.71%
|
-4.75%
|
-3.53%
|
-3.24%
|
Price to Book
|
1.2
x
|
1.43
x
|
1.3
x
|
1.15
x
|
1.02
x
|
Nbr of stocks (in thousands)
|
181,541
|
226,641
|
226,641
|
-
|
-
|
Reference price
2 |
24.40
|
32.55
|
34.40
|
34.40
|
34.40
|
Announcement Date
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
411
|
585
|
695.5
|
806.5
|
895.5
|
EBITDA
1 |
-
|
300
|
512
|
582.9
|
634.1
|
727.6
|
EBIT
1 |
-
|
277
|
511
|
634.4
|
653.1
|
727.6
|
Operating Margin
|
-
|
67.4%
|
87.35%
|
91.21%
|
80.98%
|
81.25%
|
Earnings before Tax (EBT)
1 |
-
|
530
|
420
|
658.5
|
565.8
|
745
|
Net income
1 |
752
|
419
|
308
|
510.5
|
441
|
580
|
Net margin
|
-
|
101.95%
|
52.65%
|
73.41%
|
54.68%
|
64.77%
|
EPS
2 |
1.060
|
2.400
|
1.550
|
2.255
|
1.944
|
2.560
|
Free Cash Flow
1 |
-
|
-
|
-82
|
-598.5
|
-456
|
-438.7
|
FCF margin
|
-
|
-
|
-14.02%
|
-86.05%
|
-56.54%
|
-48.99%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/7/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
97
|
104
|
101
|
110
|
134
|
146
|
150
|
155
|
166
|
172.5
|
174.5
|
182.5
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
68
|
78
|
78
|
79
|
103
|
118
|
125
|
132
|
132
|
139.6
|
147.8
|
140.8
|
Operating Margin
|
70.1%
|
75%
|
77.23%
|
71.82%
|
76.87%
|
80.82%
|
83.33%
|
85.16%
|
79.52%
|
80.93%
|
84.67%
|
77.12%
|
Earnings before Tax (EBT)
1 |
-
|
176
|
-
|
71
|
60
|
109
|
198
|
54
|
207
|
147.1
|
155.2
|
148.8
|
Net income
1 |
158
|
150
|
62
|
49
|
41
|
82
|
158
|
27
|
159
|
114.4
|
120.6
|
116
|
Net margin
|
162.89%
|
144.23%
|
61.39%
|
44.55%
|
30.6%
|
56.16%
|
105.33%
|
17.42%
|
95.78%
|
66.29%
|
69.08%
|
63.59%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
5/4/22
|
7/14/22
|
10/24/22
|
2/16/23
|
4/26/23
|
7/13/23
|
10/26/23
|
2/15/24
|
4/24/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
4,118
|
4,220
|
4,803
|
5,115
|
5,736
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
13.73
x
|
8.242
x
|
8.241
x
|
8.067
x
|
7.884
x
|
Free Cash Flow
1 |
-
|
-
|
-82
|
-599
|
-456
|
-439
|
ROE (net income / shareholders' equity)
|
-
|
13.5%
|
6.9%
|
9.16%
|
7.21%
|
8.19%
|
ROA (Net income/ Total Assets)
|
-
|
5.52%
|
3.17%
|
5.32%
|
5.27%
|
5.22%
|
Assets
1 |
-
|
7,584
|
9,718
|
9,602
|
8,369
|
11,114
|
Book Value Per Share
2 |
-
|
20.40
|
22.80
|
26.60
|
30.00
|
33.70
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
346
|
465
|
774
|
303
|
288
|
Capex / Sales
|
-
|
84.18%
|
79.49%
|
111.34%
|
37.57%
|
32.11%
|
Announcement Date
|
2/7/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
Last Close Price
34.4
SEK Average target price
37
SEK Spread / Average Target +7.56% Consensus |
1st Jan change
|
Capi.
|
---|
| +5.68% | 737M | | +7.66% | 9.7B | | +10.21% | 8.23B | | -8.69% | 3.2B | | 0.00% | 2.39B | | +2.83% | 2.23B | | -10.65% | 735M | | -4.89% | 647M | | -1.51% | 598M | | +16.34% | 511M |
Industrial Real Estate Development
|