|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Capitalization1 |
8 323 | 11 564 | 18 124 | 23 075 | 23 075 | - |
| Entreprise Value (EV)1 |
7 523 | 10 737 | 17 787 | 22 139 | 21 534 | 20 948 |
| P/E ratio |
13,3x | 14,6x | 21,2x | 33,7x | 29,2x | 27,2x |
| Yield |
2,94% | 2,54% | 1,76% | 1,20% | 1,45% | 1,62% |
| Capitalization / Revenue |
2,77x | 3,06x | 4,21x | 5,89x | 5,45x | 5,12x |
| EV / Revenue |
2,51x | 2,84x | 4,13x | 5,65x | 5,08x | 4,65x |
| EV / EBITDA |
7,31x | 9,22x | 13,6x | 20,7x | 18,9x | 16,9x |
| Price to Book |
4,62x | 4,86x | 6,08x | 6,65x | 5,79x | 5,10x |
| Nbr of stocks (in thousands) |
97 917 | 97 917 | 97 917 | 97 775 | 97 775 | - |
| Reference price (SEK) |
85,0 | 118 | 185 | 236 | 236 | 236 |
| Last update |
02/07/2018 | 02/07/2019 | 02/06/2020 | 01/19/2021 | 01/19/2021 | 01/18/2021 |
|
1 SEK in Million Estimates
|
|
| Income Statement Evolution | |
|
|
|
| Annual Income Statement Data |
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Net sales1 |
3 001 | 3 781 | 4 307 | 3 921 | 4 235 | 4 508 |
| EBITDA1 |
1 030 | 1 164 | 1 307 | 1 070 | 1 137 | 1 240 |
| Operating profit (EBIT)1 |
848 | 1 020 | 1 124 | 900 | 1 032 | 1 114 |
| Operating Margin |
28,3% | 27,0% | 26,1% | 23,0% | 24,4% | 24,7% |
| Pre-Tax Profit (EBT)1 |
839 | 1 011 | 1 122 | 894 | 1 027 | 1 110 |
| Net income1 |
627 | 790 | 855 | 686 | 789 | 897 |
| Net margin |
20,9% | 20,9% | 19,9% | 17,5% | 18,6% | 19,9% |
| EPS2 |
6,40 | 8,09 | 8,74 | 7,01 | 8,07 | 8,67 |
| Dividend per Share2 |
2,50 | 3,00 | 3,25 | 2,83 | 3,41 | 3,82 |
| Last update |
02/07/2018 | 02/07/2019 | 02/06/2020 | 01/19/2021 | 01/19/2021 | 01/18/2021 |
|
1 SEK in Million 2 SEK Estimates
|
|
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Net Debt1 |
- | - | - | - | - | - |
| Net Cash position1 |
800 | 827 | 337 | 936 | 1 541 | 2 127 |
| Leverage (Debt / EBITDA) |
-0,78x | -0,71x | -0,26x | -0,87x | -1,36x | -1,72x |
| Free Cash Flow1 |
934 | - | 436 | 834 | 890 | 930 |
| ROE (Net Profit / Equities) |
39,0% | 38,1% | 32,1% | 22,0% | 21,2% | 20,1% |
| Shareholders' equity1 |
1 607 | 2 072 | 2 664 | 3 119 | 3 721 | 4 460 |
| ROA (Net Profit / Asset) |
- | - | - | - | - | - |
| Assets1 |
- | - | - | - | - | - |
| Book Value Per Share2 |
18,4 | 24,3 | 30,5 | 35,5 | 40,8 | 46,2 |
| Cash Flow per Share2 |
10,0 | 7,17 | 5,57 | 6,40 | 14,2 | 13,3 |
| Capex1 |
49,9 | 68,8 | 109 | 125 | 125 | 130 |
| Capex / Sales |
1,66% | 1,82% | 2,53% | 3,19% | 2,95% | 2,88% |
| Last update |
02/07/2018 | 02/07/2019 | 02/06/2020 | 01/19/2021 | 01/19/2021 | 01/19/2021 |
|
1 SEK in Million 2 SEK Estimates
|
|
|
|
|
|
Financial data source
© 2021 S&P Global Market Intelligence
|
|
Capitalization (SEK) 23 074 925 724 Capitalization (USD) 2 783 357 666 Net sales (SEK) 4 307 000 000 Net sales (USD) 519 639 550 Sales / Employee (SEK) 2 861 794 Sales / Employee (USD) 345 275 Free-Float capitalization (SEK) 16 659 640 884 Free-Float capitalization (USD) 2 009 529 293 Avg. Exchange 20 sessions (SEK) 31 606 619 Avg. Exchange 20 sessions (USD) 3 813 339 Average Daily Capital Traded 0,14%
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
