Market Closed -
Nasdaq Stockholm
11:29:44 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
12.68
SEK
|
-1.40%
|
|
-5.93%
|
-17.23%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
419.8
|
1,821
|
1,178
|
638.7
|
528.6
|
-
|
-
|
Enterprise Value (EV)
1 |
419.8
|
1,821
|
1,401
|
638.7
|
636.4
|
568.6
|
419.6
|
P/E ratio
|
99.5
x
|
-
|
9.26
x
|
-
|
6.34
x
|
5.05
x
|
4.54
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.3
x
|
1.08
x
|
0.48
x
|
0.24
x
|
0.21
x
|
0.2
x
|
0.19
x
|
EV / Revenue
|
0.3
x
|
1.08
x
|
0.57
x
|
0.24
x
|
0.25
x
|
0.21
x
|
0.15
x
|
EV / EBITDA
|
3.23
x
|
9
x
|
5.44
x
|
3.34
x
|
2.66
x
|
2.2
x
|
1.55
x
|
EV / FCF
|
2.68
x
|
-
|
14.1
x
|
-
|
3.4
x
|
2.61
x
|
1.81
x
|
FCF Yield
|
37.4%
|
-
|
7.11%
|
-
|
29.4%
|
38.3%
|
55.3%
|
Price to Book
|
2.63
x
|
-
|
3.07
x
|
-
|
0.82
x
|
0.71
x
|
0.61
x
|
Nbr of stocks (in thousands)
|
38,341
|
38,341
|
38,905
|
41,688
|
41,688
|
-
|
-
|
Reference price
2 |
10.95
|
47.50
|
30.28
|
15.32
|
12.68
|
12.68
|
12.68
|
Announcement Date
|
2/10/21
|
2/10/22
|
2/9/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,405
|
1,690
|
2,457
|
2,689
|
2,550
|
2,690
|
2,784
|
EBITDA
1 |
129.8
|
202.4
|
257.5
|
191.1
|
239.6
|
258.6
|
271.4
|
EBIT
1 |
28.87
|
124.4
|
154.6
|
58.57
|
110
|
126.4
|
137.2
|
Operating Margin
|
2.06%
|
7.36%
|
6.29%
|
2.18%
|
4.31%
|
4.7%
|
4.93%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
150.3
|
179.2
|
95.05
|
115
|
127.8
|
Net income
1 |
3.87
|
-
|
128.8
|
-
|
83
|
105
|
117
|
Net margin
|
0.28%
|
-
|
5.24%
|
-
|
3.26%
|
3.9%
|
4.2%
|
EPS
2 |
0.1100
|
-
|
3.270
|
-
|
2.000
|
2.510
|
2.790
|
Free Cash Flow
1 |
156.9
|
-
|
99.6
|
-
|
187
|
218
|
232
|
FCF margin
|
11.17%
|
-
|
4.05%
|
-
|
7.33%
|
8.1%
|
8.33%
|
FCF Conversion (EBITDA)
|
120.84%
|
-
|
38.67%
|
-
|
78.06%
|
84.32%
|
85.48%
|
FCF Conversion (Net income)
|
4,054.26%
|
-
|
77.34%
|
-
|
225.3%
|
207.62%
|
198.29%
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/10/21
|
2/10/22
|
2/9/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
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
|
---|
Net sales
1 |
386.7
|
467.2
|
444.6
|
623.9
|
617.3
|
771.6
|
646.9
|
713.2
|
603
|
726.5
|
549
|
628
|
591
|
734
|
EBITDA
|
48.84
|
52.68
|
38.45
|
69.96
|
68.46
|
80.58
|
-
|
-
|
31.21
|
64.52
|
-
|
-
|
-
|
-
|
EBIT
|
29.26
|
32.75
|
15.75
|
39.77
|
46.75
|
52.23
|
-
|
2.821
|
-0.898
|
32.22
|
-
|
-
|
-
|
-
|
Operating Margin
|
7.57%
|
7.01%
|
3.54%
|
6.37%
|
7.57%
|
6.77%
|
-
|
0.4%
|
-0.15%
|
4.43%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
63.65
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
58.81
|
9.405
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
7.62%
|
1.45%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/4/21
|
2/10/22
|
5/5/22
|
8/11/22
|
11/3/22
|
2/9/23
|
5/4/23
|
8/10/23
|
11/2/23
|
2/8/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
223
|
-
|
108
|
40
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
109
|
Leverage (Debt/EBITDA)
|
-
|
-
|
0.8661
x
|
-
|
0.4498
x
|
0.1547
x
|
-
|
Free Cash Flow
1 |
157
|
-
|
99.6
|
-
|
187
|
218
|
232
|
ROE (net income / shareholders' equity)
|
2.94%
|
-
|
38.7%
|
-
|
13.9%
|
15.1%
|
14.5%
|
ROA (Net income/ Total Assets)
|
0.47%
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
818.4
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
4.160
|
-
|
9.850
|
-
|
15.40
|
17.90
|
20.70
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
4.23
|
-
|
9.58
|
-
|
22
|
24
|
24
|
Capex / Sales
|
0.3%
|
-
|
0.39%
|
-
|
0.86%
|
0.89%
|
0.86%
|
Announcement Date
|
2/10/21
|
2/10/22
|
2/9/23
|
2/8/24
|
-
|
-
|
-
|
|