| Market Cap | — | |
| Enterprise Value | — | |
| Revenue | — | — |
| Gross Profit | — | — |
| EBITDA | — | — |
| Net Income | SEK 587.0M | +90.6% |
| Diluted EPS | SEK 2.48 | +60.0% |
| Free Cash Flow | SEK 385.0M | +1.0% |
| Ratio | 2021 | 2022 | 2023 | 2024 | Trend · 4y | vs own |
|---|---|---|---|---|---|---|
| ▾Returns on Capital | ||||||
| Return on Equity | 39.33% | 13.56% | 6.94% | 9.74% | 38% | |
| Return on Assets | — | 5.52% | 3.17% | 4.73% | 50% | |
| Return on Capital Employed | — | 3.97% | 5.35% | 5.32% | 50% | |
| ▸DuPont factors (ROE drivers) · 3 ratios | ||||||
| ▸Earnings quality · 4 ratios | ||||||
| ▸Liquidity & coverage · 2 ratios | ||||||
| ▸Capital allocation · 1 ratios | ||||||
| Line | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| SG&A Expense | SEK 31.0M | SEK 50.0M | SEK 24.0M | SEK 25.0M |
| YoY % | +61.3% | -52.0% | +4.2% | |
| Operating Income | SEK 181.0M | SEK 277.0M | SEK 462.0M | SEK 584.0M |
| YoY % | +53.0% | +66.8% | +26.4% | |
| Interest & Investment Income | SEK 0 | SEK 0 | SEK 9.0M | SEK 15.0M |
| YoY % | +66.7% | |||
| Pretax Income | SEK 947.0M | SEK 530.0M | SEK 420.0M | SEK 759.0M |
| YoY % | -44.0% | -20.8% | +80.7% | |
| Income Tax | SEK 195.0M | SEK 111.0M | SEK 112.0M | SEK 172.0M |
| YoY % | -43.1% | +0.9% | +53.6% | |
| Net Income (incl. NCI) | SEK 752.0M | SEK 419.0M | SEK 308.0M | SEK 587.0M |
| YoY % | -44.3% | -26.5% | +90.6% | |
| EPS (Basic) | SEK 5.40 | SEK 2.41 | SEK 1.56 | SEK 2.48 |
| YoY % | -55.4% | -35.3% | +59.0% | |
| EPS (Diluted) | SEK 5.30 | SEK 2.39 | SEK 1.55 | SEK 2.48 |
| YoY % | -54.9% | -35.1% | +60.0% |
Statement lines are XBRL facts as filed with the company's home regulator (SEC EDGAR for US filers; ESEF/EDINET and other national regulators for foreign filers); ratios and other derived figures are computed from them. A blank cell means the tag was absent — never imputed.
