| SEK | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenue | 10.44B | 10.29B | 9.69B | 9.08B |
| YoY Growth | +1.5% | +6.2% | +6.6% | — |
| Gross Profit | 3.98B | 3.86B | 3.60B | 3.43B |
| Gross Margin | 38.1% | 37.5% | 37.2% | 37.7% |
| R&D | 57.00M | 76.00M | 167.00M | 81.00M |
| SG&A | 2.43B | 2.37B | 3.07B | 2.67B |
| EBIT | 829.00M | 716.00M | 437.00M | 712.00M |
| EBIT Margin | 7.9% | 7.0% | 4.5% | 7.8% |
| D&A | 809.00M | 812.00M | 919.00M | 723.00M |
| EBITDA | 1.78B | 1.52B | 1.53B | 1.44B |
| EBITDA Margin | 17.1% | 14.7% | 15.8% | 15.8% |
| Net Income | 560.00M | 252.00M | 190.00M | 480.00M |
| Net Margin | 5.4% | 2.4% | 2.0% | 5.3% |
| EPS (diluted) | SEK 4.59 | SEK 2.06 | SEK 1.56 | SEK 3.95 |
| Shares (dil., M) | 122 | 122 | 122 | 122 |
| Gross Margin | 38.3% |
|---|---|
| EBITDA Margin | 9.3% |
| EBIT Margin | 7.9% |
| Net Margin | 5.5% |
| FCF Margin | — |
| ROIC | 5.9% |
|---|---|
| ROCE | 9.4% |
| ROE | 10.4% |
| ROA | 4.5% |
| Asset Turnover | 0.82× |
| FCF / Net Income | 197.9% |
|---|---|
| SBC / Net Income | — |
| SBC / Revenue | — |
| Capex / D&A | 0.35× |
| Metric | 3yr |
|---|---|
| Revenue | 4.8% |
| EPS | 5.1% |
| FCF | 20.9% |
| Dividend | — |
| Float | 96.6% |
|---|---|
| Shares Out. | 117.3M |
| Insiders % | — |
| Institutions % | — |
| Institutions (of float) | — |
| Institution holders | — |
| Insider net buy 6M | — |
| Cash & ST Invest. | SEK 818.0M |
|---|---|
| Total Debt | SEK 4.8B |
| Net Cash / (Debt) | -SEK 4.0B |
| Total Assets | SEK 12.7B |
| Total Equity | SEK 5.4B |
| Goodwill & Intang. | SEK 7.4B |
| Tangible Book Value | -SEK 2.0B |
| NCAV (Graham) | -SEK 3.1B |
| Tangible Book/sh | -SEK 17.09 |
| NCAV/sh | -SEK 26.59 |
| D/E Ratio | 0.88× |
|---|---|
| Net Debt / EBITDA | 4.09× |
| Interest Coverage | — |
| Current Ratio | 1.04× |
| Quick Ratio | 0.63× |
| Capex | SEK 284.0M |
|---|---|
| Capex / Revenue | 2.7% |
| SBC | — |
| Dividends Paid | SEK 91.0M |
| Buybacks | — |
| Annual DPS | SEK 1.50 |
|---|---|
| Yield (fwd) | 1.03% |
| Payout Ratio | 16.1% |
| Ex-div Date | 2026-05-07 |
| P/E vs 4Y | 30.7×vs 48.8× median |
|---|---|
| Div yield vs 10Y | 99.0%vs 1.5% median |
| Gross Margin | 38.3% |
|---|---|
| EBITDA Margin | 9.3% |
| EBIT Margin | 7.9% |
| Net Margin | 5.5% |
| FCF Margin | — |
| ROIC | 5.9% |
|---|---|
| ROCE | 9.4% |
| ROE | 10.4% |
| ROA | 4.5% |
| Asset Turnover | 0.82× |
| FCF / Net Income | 197.9% |
|---|---|
| SBC / Net Income | — |
| SBC / Revenue | — |
| Capex / D&A | 0.35× |
| Metric | 3yr |
|---|---|
| Revenue | 4.8% |
| EPS | 5.1% |
| FCF | 20.9% |
| Dividend | — |
| Float | 96.6% |
|---|---|
| Shares Out. | 117.3M |
| Insiders % | — |
| Institutions % | — |
| Institutions (of float) | — |
| Institution holders | — |
| Insider net buy 6M | — |
| SEK | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenue | 10.44B | 10.29B | 9.69B | 9.08B |
| YoY Growth | +1.5% | +6.2% | +6.6% | — |
| Gross Profit | 3.98B | 3.86B | 3.60B | 3.43B |
| Gross Margin | 38.1% | 37.5% | 37.2% | 37.7% |
| R&D | 57.00M | 76.00M | 167.00M | 81.00M |
| SG&A | 2.43B | 2.37B | 3.07B | 2.67B |
| EBIT | 829.00M | 716.00M | 437.00M | 712.00M |
| EBIT Margin | 7.9% | 7.0% | 4.5% | 7.8% |
| D&A | 809.00M | 812.00M | 919.00M | 723.00M |
| EBITDA | 1.78B | 1.52B | 1.53B | 1.44B |
| EBITDA Margin | 17.1% | 14.7% | 15.8% | 15.8% |
| Net Income | 560.00M | 252.00M | 190.00M | 480.00M |
| Net Margin | 5.4% | 2.4% | 2.0% | 5.3% |
| EPS (diluted) | SEK 4.59 | SEK 2.06 | SEK 1.56 | SEK 3.95 |
| Shares (dil., M) | 122 | 122 | 122 | 122 |
| Cash & ST Invest. | SEK 818.0M |
|---|---|
| Total Debt | SEK 4.8B |
| Net Cash / (Debt) | -SEK 4.0B |
| Total Assets | SEK 12.7B |
| Total Equity | SEK 5.4B |
| Goodwill & Intang. | SEK 7.4B |
| Tangible Book Value | -SEK 2.0B |
| NCAV (Graham) | -SEK 3.1B |
| Tangible Book/sh | -SEK 17.09 |
| NCAV/sh | -SEK 26.59 |
| D/E Ratio | 0.88× |
|---|---|
| Net Debt / EBITDA | 4.09× |
| Interest Coverage | — |
| Current Ratio | 1.04× |
| Quick Ratio | 0.63× |
| Capex | SEK 284.0M |
|---|---|
| Capex / Revenue | 2.7% |
| SBC | — |
| Dividends Paid | SEK 91.0M |
| Buybacks | — |
| Annual DPS | SEK 1.50 |
|---|---|
| Yield (fwd) | 1.03% |
| Payout Ratio | 16.1% |
| Ex-div Date | 2026-05-07 |
| P/E vs 4Y | 30.7×vs 48.8× median |
|---|---|
| Div yield vs 10Y | 99.0%vs 1.5% median |