25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

Concentric AB (publ)
Buy, Hold or Sell?

Let's analyze Concentric AB (publ) together

I guess you are interested in Concentric AB (publ). Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Concentric AB (publ). At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Concentric AB (publ)

I send you an email if I find something interesting about Concentric AB (publ).

1. Quick Overview

1.1. Quick analysis of Concentric AB (publ) (30 sec.)










1.2. What can you expect buying and holding a share of Concentric AB (publ)? (30 sec.)

How much money do you get?

How much money do you get?
kr0.76
When do you have the money?
1 year
How often do you get paid?
72.5%

What is your share worth?

Current worth
kr59.17
Expected worth in 1 year
kr58.33
How sure are you?
77.5%

+ What do you gain per year?

Total Gains per Share
kr7.42
Return On Investment
3.2%

For what price can you sell your share?

Current Price per Share
kr230.00
Expected price per share
kr210.00 - kr230.00
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Concentric AB (publ) (5 min.)




Live pricePrice per Share (EOD)
kr230.00
Intrinsic Value Per Share
kr73.65 - kr102.30
Total Value Per Share
kr132.82 - kr161.48

2.2. Growth of Concentric AB (publ) (5 min.)




Is Concentric AB (publ) growing?

Current yearPrevious yearGrowGrow %
How rich?$202.5m$201.6m$6.6m3.2%

How much money is Concentric AB (publ) making?

Current yearPrevious yearGrowGrow %
Making money$6.5m$11m-$4.4m-67.7%
Net Profit Margin7.2%11.1%--

How much money comes from the company's main activities?

2.3. Financial Health of Concentric AB (publ) (5 min.)




2.4. Comparing to competitors in the Specialty Industrial Machinery industry (5 min.)




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#375 / 730

Most Revenue
#334 / 730

Most Profit
#305 / 730

Most Efficient
#286 / 730
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Concentric AB (publ)?

Welcome investor! Concentric AB (publ)'s management wants to use your money to grow the business. In return you get a share of Concentric AB (publ).

First you should know what it really means to hold a share of Concentric AB (publ). And how you can make/lose money.

Speculation

The Price per Share of Concentric AB (publ) is kr230.00. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Concentric AB (publ).
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Concentric AB (publ), you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is kr59.17. Based on the TTM, the Book Value Change Per Share is kr-0.21 per quarter. Based on the YOY, the Book Value Change Per Share is kr2.23 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is kr2.06 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Concentric AB (publ).

How much money are you going to get?

 MRQTTMYOY5Y10Y
 kr% of Price per Sharekr% of Price per Sharekr% of Price per Sharekr% of Price per Sharekr% of Price per Share
Usd Eps0.020.0%0.170.1%0.290.1%0.210.1%0.190.1%
Usd Book Value Change Per Share-0.39-0.2%-0.020.0%0.210.1%0.150.1%0.100.0%
Usd Dividend Per Share0.390.2%0.190.1%0.260.1%0.250.1%0.240.1%
Usd Total Gains Per Share0.010.0%0.170.1%0.470.2%0.400.2%0.330.1%
Usd Price Per Share16.49-16.43-18.21-16.33-13.75-
Price to Earnings Ratio184.77-59.86-15.78-30.40-23.37-
Price-to-Total Gains Ratio3,269.85-818.75--899.48--23.76--6.29-
Price to Book Ratio3.02-2.96-3.44-4.24-4.96-
Price-to-Total Gains Ratio3,269.85-818.75--899.48--23.76--6.29-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share21.183
Number of shares47
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.190.25
Usd Book Value Change Per Share-0.020.15
Usd Total Gains Per Share0.170.40
Gains per Quarter (47 shares)8.0318.75
Gains per Year (47 shares)32.1174.99
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
136-422472865
271-7549555140
3107-118614283215
4143-15118189111290
5179-18150237138365
6214-22182284166440
7250-25214331194515
8286-29246379221590
9322-33278426249665
10357-36310473277740

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%57.01.00.098.3%
Book Value Change Per Share2.02.00.050.0%9.03.00.075.0%13.07.00.065.0%24.016.00.060.0%34.021.03.058.6%
Dividend per Share2.00.02.050.0%9.00.03.075.0%16.00.04.080.0%29.00.011.072.5%32.00.026.055.2%
Total Gains per Share3.01.00.075.0%10.02.00.083.3%16.04.00.080.0%31.09.00.077.5%44.011.03.075.9%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Concentric AB (publ) compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---4.197-0.210-95%2.231-288%1.597-363%1.034-506%
Book Value Per Share--59.17560.326-2%57.577+3%44.535+33%33.084+79%
Current Ratio--1.4851.611-8%1.549-4%1.848-20%1.881-21%
Debt To Asset Ratio--0.4760.484-2%0.521-9%0.494-4%0.542-12%
Debt To Equity Ratio--0.9070.938-3%1.090-17%1.001-9%1.235-27%
Dividend Per Share--4.2522.065+106%2.867+48%2.734+56%2.576+65%
Enterprise Value--5030819000.0005136224850.000-2%5708583875.000-12%5569470080.000-10%4826292812.500+4%
Eps--0.2421.896-87%3.142-92%2.247-89%2.074-88%
Ev To Ebitda Ratio--26.76012.757+110%7.057+279%12.263+118%10.428+157%
Ev To Sales Ratio--1.3171.307+1%1.3180%2.289-42%2.074-37%
Free Cash Flow Per Share--2.0992.898-28%3.326-37%2.365-11%2.425-13%
Free Cash Flow To Equity Per Share---3.821-1.147-70%1.137-436%1.269-401%0.919-516%
Gross Profit Margin---1.6670.132-1366%0.723-330%0.658-353%0.691-341%
Intrinsic Value_10Y_max--102.305--------
Intrinsic Value_10Y_min--73.649--------
Intrinsic Value_1Y_max--10.371--------
Intrinsic Value_1Y_min--9.364--------
Intrinsic Value_3Y_max--31.070--------
Intrinsic Value_3Y_min--26.584--------
Intrinsic Value_5Y_max--51.659--------
Intrinsic Value_5Y_min--41.971--------
Market Cap8538152000.000+22%6651819000.0006686474850.000-1%7520833875.000-12%6719170080.000-1%5821317812.500+14%
Net Profit Margin--0.0090.072-87%0.111-91%0.125-92%0.132-93%
Operating Margin--0.0050.088-94%0.143-96%0.147-96%0.164-97%
Operating Ratio--0.9900.915+8%0.864+14%0.861+15%0.847+17%
Pb Ratio3.887+22%3.0252.959+2%3.437-12%4.238-29%4.962-39%
Pe Ratio237.418+22%184.77359.862+209%15.779+1071%30.396+508%23.373+691%
Price Per Share230.000+22%179.000178.400+0%197.725-9%177.300+1%149.340+20%
Price To Free Cash Flow Ratio27.394+22%21.32042.059-49%17.914+19%27.801-23%20.459+4%
Price To Total Gains Ratio4201.484+22%3269.850818.746+299%-899.482+128%-23.760+101%-6.286+100%
Quick Ratio--1.0541.123-6%1.014+4%1.367-23%1.414-25%
Return On Assets--0.0020.016-87%0.026-92%0.026-92%0.031-93%
Return On Equity--0.0040.031-87%0.055-92%0.052-92%0.070-94%
Total Gains Per Share--0.0551.855-97%5.097-99%4.331-99%3.610-98%
Usd Book Value--202527900.000208307175.000-3%201699000.000+0%155303625.000+30%118097527.500+71%
Usd Book Value Change Per Share---0.387-0.019-95%0.205-288%0.147-363%0.095-506%
Usd Book Value Per Share--5.4505.556-2%5.303+3%4.102+33%3.047+79%
Usd Dividend Per Share--0.3920.190+106%0.264+48%0.252+56%0.237+65%
Usd Enterprise Value--463338429.900473046308.685-2%525760574.888-12%512948194.368-10%444501568.031+4%
Usd Eps--0.0220.175-87%0.289-92%0.207-89%0.191-88%
Usd Free Cash Flow--7183800.00010038900.000-28%11650650.000-38%8256765.000-13%8763315.000-18%
Usd Free Cash Flow Per Share--0.1930.267-28%0.306-37%0.218-11%0.223-13%
Usd Free Cash Flow To Equity Per Share---0.352-0.106-70%0.105-436%0.117-401%0.085-516%
Usd Market Cap786363799.200+22%612632529.900615824333.685-1%692668799.888-12%618835564.368-1%536143370.531+14%
Usd Price Per Share21.183+22%16.48616.431+0%18.210-9%16.329+1%13.754+20%
Usd Profit--828900.0006562125.000-87%11005950.000-92%7851525.000-89%7471612.500-89%
Usd Revenue--87955500.00090672450.000-3%99606150.000-12%67827045.000+30%59236417.500+48%
Usd Total Gains Per Share--0.0050.171-97%0.469-99%0.399-99%0.333-98%
 EOD+4 -4MRQTTM+9 -31YOY+12 -285Y+13 -2710Y+16 -24

3.3 Fundamental Score

Let's check the fundamental score of Concentric AB (publ) based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15237.418
Price to Book Ratio (EOD)Between0-13.887
Net Profit Margin (MRQ)Greater than00.009
Operating Margin (MRQ)Greater than00.005
Quick Ratio (MRQ)Greater than11.054
Current Ratio (MRQ)Greater than11.485
Debt to Asset Ratio (MRQ)Less than10.476
Debt to Equity Ratio (MRQ)Less than10.907
Return on Equity (MRQ)Greater than0.150.004
Return on Assets (MRQ)Greater than0.050.002
Total6/10 (60.0%)

3.4 Technical Score

Let's check the technical score of Concentric AB (publ) based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5064.521
Ma 20Greater thanMa 50225.700
Ma 50Greater thanMa 100223.770
Ma 100Greater thanMa 200195.497
OpenGreater thanClose229.000
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Concentric AB (publ)

Concentric AB (publ), together with its subsidiaries, designs, develops, manufactures, and distributes hydraulic and engine solutions in Sweden and internationally. The company operates through two segments, Engines and Hydraulics. It provides engine products, including lubricant, coolant, and fuel transfer pumps for diesel engines to OEMs and diesel engine manufacturers. The company's engine products include e-coolant and e-oil pumps, mini-hybrid electric cooling systems, e-fuel and coolant pumps, oil and fuel transfer pumps, alfdex oil mist separators, and licos and dual cone clutches, as well as thermal management solutions for electric drivetrains and diesel engines, as well as data centers and energy storage. The company's hydraulic products comprise internal gear pumps, DC power packs, transmission pumps, low-noise pumps, electrohydraulic steering, controlled power packs, main hydraulic pumps, and high-power density units. Its products are used in trucks and buses, industrial applications, construction, and agricultural markets. The company was founded in 1921 and is based in Stockholm, Sweden.

Fundamental data was last updated by Penke on 2024-11-24 02:55:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is fair priced.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Concentric AB (publ) earns for each kr1 of revenue.

  • Above 10% is considered healthy but always compare Concentric AB (publ) to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 0.9% means that kr0.01 for each kr1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Concentric AB (publ):

  • The MRQ is 0.9%. The company is not making a profit/loss.
  • The TTM is 7.2%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ0.9%TTM7.2%-6.2%
TTM7.2%YOY11.1%-3.9%
TTM7.2%5Y12.5%-5.3%
5Y12.5%10Y13.2%-0.7%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9%5.6%-4.7%
TTM7.2%5.1%+2.1%
YOY11.1%5.3%+5.8%
5Y12.5%4.7%+7.8%
10Y13.2%4.8%+8.4%
4.3.1.2. Return on Assets

Shows how efficient Concentric AB (publ) is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Concentric AB (publ) to the Specialty Industrial Machinery industry mean.
  • 0.2% Return on Assets means that Concentric AB (publ) generated kr0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Concentric AB (publ):

  • The MRQ is 0.2%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 1.6%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ0.2%TTM1.6%-1.4%
TTM1.6%YOY2.6%-1.0%
TTM1.6%5Y2.6%-1.0%
5Y2.6%10Y3.1%-0.5%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2%1.0%-0.8%
TTM1.6%1.0%+0.6%
YOY2.6%1.1%+1.5%
5Y2.6%1.0%+1.6%
10Y3.1%1.1%+2.0%
4.3.1.3. Return on Equity

Shows how efficient Concentric AB (publ) is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Concentric AB (publ) to the Specialty Industrial Machinery industry mean.
  • 0.4% Return on Equity means Concentric AB (publ) generated kr0.00 for each kr1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Concentric AB (publ):

  • The MRQ is 0.4%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.4%TTM3.1%-2.7%
TTM3.1%YOY5.5%-2.3%
TTM3.1%5Y5.2%-2.1%
5Y5.2%10Y7.0%-1.8%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4%2.4%-2.0%
TTM3.1%2.1%+1.0%
YOY5.5%2.2%+3.3%
5Y5.2%1.9%+3.3%
10Y7.0%2.2%+4.8%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Concentric AB (publ).

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Concentric AB (publ) is operating .

  • Measures how much profit Concentric AB (publ) makes for each kr1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Concentric AB (publ) to the Specialty Industrial Machinery industry mean.
  • An Operating Margin of 0.5% means the company generated kr0.01  for each kr1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Concentric AB (publ):

  • The MRQ is 0.5%. The company is operating inefficient. -1
  • The TTM is 8.8%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ0.5%TTM8.8%-8.3%
TTM8.8%YOY14.3%-5.4%
TTM8.8%5Y14.7%-5.9%
5Y14.7%10Y16.4%-1.7%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5%9.2%-8.7%
TTM8.8%6.8%+2.0%
YOY14.3%6.1%+8.2%
5Y14.7%5.7%+9.0%
10Y16.4%5.3%+11.1%
4.3.2.2. Operating Ratio

Measures how efficient Concentric AB (publ) is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 0.99 means that the operating costs are kr0.99 for each kr1 in net sales.

Let's take a look of the Operating Ratio trends of Concentric AB (publ):

  • The MRQ is 0.990. The company is less efficient in keeping operating costs low.
  • The TTM is 0.915. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.990TTM0.915+0.074
TTM0.915YOY0.864+0.051
TTM0.9155Y0.861+0.055
5Y0.86110Y0.847+0.014
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9901.445-0.455
TTM0.9151.366-0.451
YOY0.8641.343-0.479
5Y0.8611.357-0.496
10Y0.8471.197-0.350
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Concentric AB (publ).

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Concentric AB (publ) is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A Current Ratio of 1.48 means the company has kr1.48 in assets for each kr1 in short-term debts.

Let's take a look of the Current Ratio trends of Concentric AB (publ):

  • The MRQ is 1.485. The company is just able to pay all its short-term debts.
  • The TTM is 1.611. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.485TTM1.611-0.127
TTM1.611YOY1.549+0.062
TTM1.6115Y1.848-0.236
5Y1.84810Y1.881-0.034
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4851.695-0.210
TTM1.6111.701-0.090
YOY1.5491.686-0.137
5Y1.8481.721+0.127
10Y1.8811.654+0.227
4.4.3.2. Quick Ratio

Measures if Concentric AB (publ) is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Concentric AB (publ) to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 1.05 means the company can pay off kr1.05 for each kr1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Concentric AB (publ):

  • The MRQ is 1.054. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 1.123. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.054TTM1.123-0.069
TTM1.123YOY1.014+0.109
TTM1.1235Y1.367-0.243
5Y1.36710Y1.414-0.047
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0540.736+0.318
TTM1.1230.813+0.310
YOY1.0140.884+0.130
5Y1.3670.959+0.408
10Y1.4140.970+0.444
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Concentric AB (publ).

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Concentric AB (publ) assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Concentric AB (publ) to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.48 means that Concentric AB (publ) assets are financed with 47.6% credit (debt) and the remaining percentage (100% - 47.6%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Concentric AB (publ):

  • The MRQ is 0.476. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.484. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.476TTM0.484-0.008
TTM0.484YOY0.521-0.038
TTM0.4845Y0.494-0.011
5Y0.49410Y0.542-0.048
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4760.490-0.014
TTM0.4840.491-0.007
YOY0.5210.506+0.015
5Y0.4940.502-0.008
10Y0.5420.495+0.047
4.5.4.2. Debt to Equity Ratio

Measures if Concentric AB (publ) is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Concentric AB (publ) to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 90.7% means that company has kr0.91 debt for each kr1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Concentric AB (publ):

  • The MRQ is 0.907. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.938. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.907TTM0.938-0.031
TTM0.938YOY1.090-0.152
TTM0.9385Y1.001-0.062
5Y1.00110Y1.235-0.235
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9070.960-0.053
TTM0.9380.959-0.021
YOY1.0901.038+0.052
5Y1.0011.075-0.074
10Y1.2351.049+0.186
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every kr1 in earnings Concentric AB (publ) generates.

  • Above 15 is considered overpriced but always compare Concentric AB (publ) to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 184.77 means the investor is paying kr184.77 for every kr1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Concentric AB (publ):

  • The EOD is 237.418. Based on the earnings, the company is expensive. -2
  • The MRQ is 184.773. Based on the earnings, the company is expensive. -2
  • The TTM is 59.862. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD237.418MRQ184.773+52.645
MRQ184.773TTM59.862+124.911
TTM59.862YOY15.779+44.083
TTM59.8625Y30.396+29.466
5Y30.39610Y23.373+7.023
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD237.41819.292+218.126
MRQ184.77317.860+166.913
TTM59.86218.989+40.873
YOY15.77918.365-2.586
5Y30.39621.761+8.635
10Y23.37327.709-4.336
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Concentric AB (publ):

  • The EOD is 27.394. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 21.320. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 42.059. Based on how much money comes from the company's main activities, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD27.394MRQ21.320+6.074
MRQ21.320TTM42.059-20.739
TTM42.059YOY17.914+24.145
TTM42.0595Y27.801+14.258
5Y27.80110Y20.459+7.341
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD27.3946.529+20.865
MRQ21.3206.304+15.016
TTM42.0592.944+39.115
YOY17.9141.789+16.125
5Y27.8011.548+26.253
10Y20.4591.243+19.216
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Concentric AB (publ) is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A PB ratio of 3.02 means the investor is paying kr3.02 for each kr1 in book value.

Let's take a look of the Price to Book Ratio trends of Concentric AB (publ):

  • The EOD is 3.887. Based on the equity, the company is fair priced.
  • The MRQ is 3.025. Based on the equity, the company is fair priced.
  • The TTM is 2.959. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD3.887MRQ3.025+0.862
MRQ3.025TTM2.959+0.066
TTM2.959YOY3.437-0.479
TTM2.9595Y4.238-1.279
5Y4.23810Y4.962-0.724
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD3.8872.297+1.590
MRQ3.0252.022+1.003
TTM2.9592.138+0.821
YOY3.4372.216+1.221
5Y4.2382.472+1.766
10Y4.9622.889+2.073
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

Balance Sheet of 2024-06-30. Currency in SEK. All numbers in thousands.

Summary
Total Assets4,194,000
Total Liabilities1,995,000
Total Stockholder Equity2,199,000
 As reported
Total Liabilities 1,995,000
Total Stockholder Equity+ 2,199,000
Total Assets = 4,194,000

Assets

Total Assets4,194,000
Total Current Assets1,507,000
Long-term Assets2,687,000
Total Current Assets
Cash And Cash Equivalents 374,000
Short-term Investments 22,000
Net Receivables 674,000
Inventory 459,000
Total Current Assets  (as reported)1,507,000
Total Current Assets  (calculated)1,529,000
+/- 22,000
Long-term Assets
Property Plant Equipment 544,000
Goodwill 1,499,000
Intangible Assets 337,000
Long-term Assets Other 44,000
Long-term Assets  (as reported)2,687,000
Long-term Assets  (calculated)2,424,000
+/- 263,000

Liabilities & Shareholders' Equity

Total Current Liabilities1,015,000
Long-term Liabilities980,000
Total Stockholder Equity2,199,000
Total Current Liabilities
Short-term Debt 255,000
Short Long Term Debt 238,000
Accounts payable 355,000
Other Current Liabilities 760,000
Total Current Liabilities  (as reported)1,015,000
Total Current Liabilities  (calculated)1,608,000
+/- 593,000
Long-term Liabilities
Long term Debt 598,000
Capital Lease Obligations 94,000
Long-term Liabilities Other 4,000
Long-term Liabilities  (as reported)980,000
Long-term Liabilities  (calculated)696,000
+/- 284,000
Total Stockholder Equity
Common Stock2,199,000
Total Stockholder Equity (as reported)2,199,000
Total Stockholder Equity (calculated)2,199,000
+/-0
Other
Cash and Short Term Investments 374,000
Common Stock Shares Outstanding 37,161
Current Deferred Revenue-422,000
Liabilities and Stockholders Equity 4,194,000
Net Debt 556,000
Net Invested Capital 836,000
Net Working Capital 492,000
Property Plant and Equipment Gross 544,000
Short Long Term Debt Total 930,000



6.2. Balance Sheets Structured

Currency in SEK. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-31
> Total Assets 
0
0
0
1,885,000
1,817,000
1,716,000
1,812,000
1,786,000
1,815,000
1,780,000
1,710,000
1,700,000
1,803,000
1,914,000
1,855,000
1,889,000
1,917,000
1,900,000
1,966,000
2,066,000
2,355,000
2,179,000
2,141,000
2,006,000
2,046,000
2,006,000
2,060,000
2,036,000
2,130,000
1,953,000
1,943,000
1,973,000
2,198,000
2,229,000
2,226,000
2,234,000
2,543,000
2,379,000
2,461,000
2,119,000
2,306,000
2,166,000
2,220,000
2,047,000
2,248,000
2,169,000
2,314,000
3,783,000
3,977,000
4,197,000
4,566,000
4,495,000
4,568,000
4,664,000
4,583,000
4,347,000
4,402,000
4,194,000
4,194,0004,402,0004,347,0004,583,0004,664,0004,568,0004,495,0004,566,0004,197,0003,977,0003,783,0002,314,0002,169,0002,248,0002,047,0002,220,0002,166,0002,306,0002,119,0002,461,0002,379,0002,543,0002,234,0002,226,0002,229,0002,198,0001,973,0001,943,0001,953,0002,130,0002,036,0002,060,0002,006,0002,046,0002,006,0002,141,0002,179,0002,355,0002,066,0001,966,0001,900,0001,917,0001,889,0001,855,0001,914,0001,803,0001,700,0001,710,0001,780,0001,815,0001,786,0001,812,0001,716,0001,817,0001,885,000000
   > Total Current Assets 
0
0
0
692,000
751,000
646,000
695,000
681,000
746,000
686,000
667,000
659,000
701,000
682,000
631,000
675,000
724,000
669,000
707,000
730,000
917,000
810,000
788,000
713,000
802,000
746,000
817,000
856,000
970,000
836,000
858,000
909,000
1,076,000
1,077,000
1,107,000
1,136,000
1,285,000
1,166,000
1,177,000
921,000
1,023,000
993,000
1,025,000
872,000
1,017,000
959,000
1,140,000
1,273,000
1,436,000
1,511,000
1,725,000
1,766,000
1,861,000
1,817,000
1,839,000
1,737,000
1,696,000
1,507,000
1,507,0001,696,0001,737,0001,839,0001,817,0001,861,0001,766,0001,725,0001,511,0001,436,0001,273,0001,140,000959,0001,017,000872,0001,025,000993,0001,023,000921,0001,177,0001,166,0001,285,0001,136,0001,107,0001,077,0001,076,000909,000858,000836,000970,000856,000817,000746,000802,000713,000788,000810,000917,000730,000707,000669,000724,000675,000631,000682,000701,000659,000667,000686,000746,000681,000695,000646,000751,000692,000000
       Cash And Cash Equivalents 
0
0
0
257,000
273,000
128,000
128,000
183,000
235,000
183,000
212,000
288,000
268,000
152,000
131,000
199,000
237,000
161,000
191,000
235,000
286,000
217,000
224,000
258,000
307,000
262,000
357,000
438,000
497,000
373,000
377,000
455,000
557,000
522,000
600,000
683,000
780,000
677,000
720,000
531,000
582,000
631,000
659,000
505,000
578,000
498,000
608,000
440,000
448,000
345,000
448,000
624,000
636,000
576,000
665,000
724,000
515,000
374,000
374,000515,000724,000665,000576,000636,000624,000448,000345,000448,000440,000608,000498,000578,000505,000659,000631,000582,000531,000720,000677,000780,000683,000600,000522,000557,000455,000377,000373,000497,000438,000357,000262,000307,000258,000224,000217,000286,000235,000191,000161,000237,000199,000131,000152,000268,000288,000212,000183,000235,000183,000128,000128,000273,000257,000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-6,000
0
0
0
0
0
0
0
-28,000
-28,000
-15,000
-4,000
-19,000
-27,000
-39,000
-35,000
-30,000
-34,000
-32,000
0
-25,000
22,000
22,000-25,0000-32,000-34,000-30,000-35,000-39,000-27,000-19,000-4,000-15,000-28,000-28,0000000000-6,000000000000000000000000000000000000000
       Net Receivables 
0
0
0
253,000
0
0
0
0
0
0
0
159,000
267,000
319,000
297,000
196,000
279,000
289,000
299,000
196,000
385,000
361,000
332,000
166,000
311,000
300,000
279,000
160,000
298,000
288,000
304,000
183,000
338,000
362,000
327,000
215,000
332,000
327,000
296,000
178,000
283,000
230,000
167,000
180,000
230,000
245,000
282,000
392,000
514,000
580,000
646,000
521,000
687,000
692,000
653,000
464,000
691,000
674,000
674,000691,000464,000653,000692,000687,000521,000646,000580,000514,000392,000282,000245,000230,000180,000167,000230,000283,000178,000296,000327,000332,000215,000327,000362,000338,000183,000304,000288,000298,000160,000279,000300,000311,000166,000332,000361,000385,000196,000299,000289,000279,000196,000297,000319,000267,000159,0000000000253,000000
       Other Current Assets 
0
0
0
1,000
292,000
321,000
353,000
308,000
318,000
318,000
279,000
189,000
267,000
319,000
297,000
51,000
279,000
4,000
299,000
77,000
385,000
361,000
332,000
88,000
311,000
300,000
279,000
86,000
298,000
288,000
304,000
92,000
338,000
362,000
327,000
69,000
332,000
327,000
296,000
65,000
283,000
230,000
63,000
67,000
67,000
62,000
61,000
59,000
51,000
98,000
105,000
83,000
86,000
90,000
110,000
94,000
106,000
156,000
156,000106,00094,000110,00090,00086,00083,000105,00098,00051,00059,00061,00062,00067,00067,00063,000230,000283,00065,000296,000327,000332,00069,000327,000362,000338,00092,000304,000288,000298,00086,000279,000300,000311,00088,000332,000361,000385,00077,000299,0004,000279,00051,000297,000319,000267,000189,000279,000318,000318,000308,000353,000321,000292,0001,000000
   > Long-term Assets 
0
0
0
1,193,000
1,066,000
1,070,000
1,117,000
1,105,000
1,069,000
1,094,000
1,043,000
1,041,000
1,102,000
1,232,000
1,224,000
1,214,000
1,193,000
1,231,000
1,259,000
1,336,000
1,438,000
1,369,000
1,353,000
1,293,000
1,244,000
1,260,000
1,243,000
1,180,000
1,160,000
1,117,000
1,085,000
1,064,000
1,122,000
1,152,000
1,119,000
1,098,000
1,258,000
1,213,000
1,284,000
1,198,000
1,283,000
1,173,000
1,195,000
1,175,000
1,231,000
1,210,000
1,174,000
2,510,000
2,541,000
2,686,000
2,841,000
2,729,000
2,707,000
2,847,000
2,744,000
2,610,000
2,706,000
2,687,000
2,687,0002,706,0002,610,0002,744,0002,847,0002,707,0002,729,0002,841,0002,686,0002,541,0002,510,0001,174,0001,210,0001,231,0001,175,0001,195,0001,173,0001,283,0001,198,0001,284,0001,213,0001,258,0001,098,0001,119,0001,152,0001,122,0001,064,0001,085,0001,117,0001,160,0001,180,0001,243,0001,260,0001,244,0001,293,0001,353,0001,369,0001,438,0001,336,0001,259,0001,231,0001,193,0001,214,0001,224,0001,232,0001,102,0001,041,0001,043,0001,094,0001,069,0001,105,0001,117,0001,070,0001,066,0001,193,000000
       Property Plant Equipment 
0
0
0
200,000
184,000
185,000
193,000
185,000
179,000
182,000
178,000
181,000
170,000
180,000
184,000
194,000
182,000
184,000
184,000
194,000
213,000
204,000
195,000
187,000
172,000
166,000
159,000
150,000
143,000
130,000
126,000
130,000
128,000
123,000
118,000
112,000
322,000
201,000
197,000
182,000
195,000
170,000
205,000
208,000
212,000
200,000
194,000
542,000
543,000
567,000
591,000
549,000
552,000
573,000
564,000
520,000
552,000
544,000
544,000552,000520,000564,000573,000552,000549,000591,000567,000543,000542,000194,000200,000212,000208,000205,000170,000195,000182,000197,000201,000322,000112,000118,000123,000128,000130,000126,000130,000143,000150,000159,000166,000172,000187,000195,000204,000213,000194,000184,000184,000182,000194,000184,000180,000170,000181,000178,000182,000179,000185,000193,000185,000184,000200,000000
       Goodwill 
0
0
0
0
470,000
470,000
500,000
0
491,000
0
485,000
481,000
463,000
551,000
507,000
534,000
537,000
563,000
585,000
612,000
649,000
646,000
643,000
631,000
605,000
605,000
603,000
615,000
609,000
595,000
581,000
592,000
618,000
633,000
624,000
620,000
651,000
642,000
665,000
656,000
683,000
634,000
627,000
649,000
695,000
680,000
691,000
1,303,000
1,325,000
1,427,000
1,516,000
1,455,000
1,455,000
1,534,000
1,518,000
1,422,000
1,506,000
1,499,000
1,499,0001,506,0001,422,0001,518,0001,534,0001,455,0001,455,0001,516,0001,427,0001,325,0001,303,000691,000680,000695,000649,000627,000634,000683,000656,000665,000642,000651,000620,000624,000633,000618,000592,000581,000595,000609,000615,000603,000605,000605,000631,000643,000646,000649,000612,000585,000563,000537,000534,000507,000551,000463,000481,000485,0000491,0000500,000470,000470,0000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
19,000
23,000
27,000
31,000
27,000
32,000
37,000
37,000
39,000
44,000
44,000
44,000
55,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000055,00044,00044,00044,00039,00037,00037,00032,00027,00031,00027,00023,00019,000000000000000000000000000000
       Intangible Assets 
0
0
0
926,000
405,000
394,000
405,000
890,000
370,000
0
351,000
336,000
314,000
318,000
344,000
337,000
325,000
327,000
329,000
335,000
345,000
332,000
321,000
306,000
284,000
276,000
266,000
262,000
250,000
237,000
222,000
217,000
217,000
213,000
201,000
190,000
190,000
177,000
174,000
162,000
158,000
137,000
126,000
110,000
109,000
98,000
90,000
447,000
439,000
462,000
480,000
435,000
414,000
416,000
396,000
350,000
352,000
337,000
337,000352,000350,000396,000416,000414,000435,000480,000462,000439,000447,00090,00098,000109,000110,000126,000137,000158,000162,000174,000177,000190,000190,000201,000213,000217,000217,000222,000237,000250,000262,000266,000276,000284,000306,000321,000332,000345,000335,000329,000327,000325,000337,000344,000318,000314,000336,000351,0000370,000890,000405,000394,000405,000926,000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
134,000
135,000
128,000
125,000
98,000
127,000
146,000
139,000
137,000
156,000
149,000
204,000
143,000
182,000
168,000
163,000
136,000
123,000
121,000
113,000
102,000
98,000
82,000
94,000
117,000
100,000
112,000
97,000
0
0
0
00097,000112,000100,000117,00094,00082,00098,000102,000113,000121,000123,000136,000163,000168,000182,000143,000204,000149,000156,000137,000139,000146,000127,00098,000125,000128,000135,000134,000000000000000000000000000000
> Total Liabilities 
0
0
0
1,186,000
1,095,000
960,000
936,000
850,000
850,000
828,000
766,000
757,000
1,173,000
1,332,000
1,238,000
1,106,000
1,069,000
1,118,000
1,125,000
1,255,000
1,607,000
1,250,000
1,197,000
1,154,000
1,234,000
1,395,000
1,371,000
1,179,000
1,343,000
1,163,000
1,166,000
1,098,000
1,189,000
1,261,000
1,237,000
1,208,000
1,357,000
1,314,000
1,430,000
983,000
1,053,000
985,000
1,006,000
980,000
936,000
931,000
960,000
2,321,000
2,249,000
2,255,000
2,352,000
2,425,000
2,373,000
2,383,000
2,278,000
2,166,000
2,040,000
1,995,000
1,995,0002,040,0002,166,0002,278,0002,383,0002,373,0002,425,0002,352,0002,255,0002,249,0002,321,000960,000931,000936,000980,0001,006,000985,0001,053,000983,0001,430,0001,314,0001,357,0001,208,0001,237,0001,261,0001,189,0001,098,0001,166,0001,163,0001,343,0001,179,0001,371,0001,395,0001,234,0001,154,0001,197,0001,250,0001,607,0001,255,0001,125,0001,118,0001,069,0001,106,0001,238,0001,332,0001,173,000757,000766,000828,000850,000850,000936,000960,0001,095,0001,186,000000
   > Total Current Liabilities 
0
0
0
921,000
911,000
588,000
563,000
468,000
474,000
442,000
396,000
406,000
399,000
531,000
438,000
408,000
399,000
432,000
432,000
615,000
618,000
511,000
465,000
359,000
378,000
410,000
417,000
395,000
578,000
418,000
434,000
420,000
501,000
573,000
570,000
486,000
548,000
533,000
674,000
397,000
435,000
422,000
423,000
387,000
447,000
457,000
491,000
928,000
1,016,000
1,090,000
1,183,000
1,142,000
1,147,000
1,158,000
1,121,000
1,083,000
988,000
1,015,000
1,015,000988,0001,083,0001,121,0001,158,0001,147,0001,142,0001,183,0001,090,0001,016,000928,000491,000457,000447,000387,000423,000422,000435,000397,000674,000533,000548,000486,000570,000573,000501,000420,000434,000418,000578,000395,000417,000410,000378,000359,000465,000511,000618,000615,000432,000432,000399,000408,000438,000531,000399,000406,000396,000442,000474,000468,000563,000588,000911,000921,000000
       Short-term Debt 
0
0
0
442,000
405,000
110,000
61,000
18,000
14,000
14,000
12,000
27,000
9,000
60,000
6,000
6,000
0
8,000
8,000
-3,000
2,000
7,000
11,000
-144,000
7,000
2,000
1,000
-228,000
1,000
177,000
3,000
-261,000
2,000
4,000
3,000
5,000
28,000
24,000
198,000
24,000
16,000
24,000
26,000
-409,000
18,000
19,000
18,000
375,000
367,000
403,000
434,000
408,000
405,000
431,000
24,000
396,000
19,000
255,000
255,00019,000396,00024,000431,000405,000408,000434,000403,000367,000375,00018,00019,00018,000-409,00026,00024,00016,00024,000198,00024,00028,0005,0003,0004,0002,000-261,0003,000177,0001,000-228,0001,0002,0007,000-144,00011,0007,0002,000-3,0008,0008,00006,0006,00060,0009,00027,00012,00014,00014,00018,00061,000110,000405,000442,000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
178,000
178,000
177,000
179,000
178,000
178,000
180,000
0
0
5,000
2,000
175,000
1,000
1,000
11,000
10,000
0
0
0
0
355,000
347,000
383,000
415,000
391,000
388,000
407,000
0
377,000
0
238,000
238,0000377,0000407,000388,000391,000415,000383,000347,000355,000000010,00011,0001,0001,000175,0002,0005,00000180,000178,000178,000179,000177,000178,000178,000000000000000000000000000000
       Accounts payable 
0
0
0
478,000
504,000
476,000
501,000
240,000
0
0
0
178,000
0
0
0
214,000
0
0
0
211,000
0
0
0
194,000
0
0
0
183,000
0
0
0
186,000
0
0
0
192,000
217,000
0
0
156,000
186,000
145,000
152,000
154,000
207,000
225,000
246,000
313,000
365,000
400,000
420,000
401,000
391,000
394,000
690,000
374,000
403,000
355,000
355,000403,000374,000690,000394,000391,000401,000420,000400,000365,000313,000246,000225,000207,000154,000152,000145,000186,000156,00000217,000192,000000186,000000183,000000194,000000211,000000214,000000178,000000240,000501,000476,000504,000478,000000
       Other Current Liabilities 
0
0
0
1,000
1,000
2,000
1,000
170,000
460,000
428,000
384,000
-41,000
390,000
471,000
432,000
145,000
399,000
424,000
424,000
-53,000
616,000
504,000
454,000
-19,000
371,000
408,000
416,000
-20,000
577,000
418,000
431,000
-32,000
499,000
569,000
567,000
192,000
303,000
509,000
476,000
-87,000
233,000
253,000
245,000
-79,000
222,000
213,000
227,000
-63,000
284,000
287,000
329,000
195,000
351,000
333,000
1,097,000
313,000
566,000
760,000
760,000566,000313,0001,097,000333,000351,000195,000329,000287,000284,000-63,000227,000213,000222,000-79,000245,000253,000233,000-87,000476,000509,000303,000192,000567,000569,000499,000-32,000431,000418,000577,000-20,000416,000408,000371,000-19,000454,000504,000616,000-53,000424,000424,000399,000145,000432,000471,000390,000-41,000384,000428,000460,000170,0001,0002,0001,0001,000000
   > Long-term Liabilities 
0
0
0
265,000
184,000
372,000
373,000
382,000
376,000
386,000
370,000
351,000
774,000
801,000
800,000
698,000
670,000
686,000
693,000
640,000
989,000
739,000
732,000
795,000
856,000
985,000
954,000
784,000
765,000
745,000
732,000
678,000
688,000
688,000
667,000
722,000
809,000
781,000
756,000
586,000
618,000
563,000
583,000
593,000
489,000
474,000
469,000
1,393,000
1,233,000
1,165,000
1,169,000
1,283,000
1,226,000
1,225,000
1,157,000
1,083,000
1,052,000
980,000
980,0001,052,0001,083,0001,157,0001,225,0001,226,0001,283,0001,169,0001,165,0001,233,0001,393,000469,000474,000489,000593,000583,000563,000618,000586,000756,000781,000809,000722,000667,000688,000688,000678,000732,000745,000765,000784,000954,000985,000856,000795,000732,000739,000989,000640,000693,000686,000670,000698,000800,000801,000774,000351,000370,000386,000376,000382,000373,000372,000184,000265,000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
114,000
111,000
115,000
107,000
105,000
896,000
883,000
934,000
974,000
880,000
843,000
838,000
797,000
0
0
0
000797,000838,000843,000880,000974,000934,000883,000896,000105,000107,000115,000111,000114,000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
607,000
588,000
568,000
556,000
502,000
512,000
512,000
491,000
546,000
554,000
532,000
685,000
524,000
534,000
488,000
469,000
482,000
374,000
367,000
364,000
497,000
350,000
231,000
195,000
403,000
383,000
0
0
0
0
0
00000383,000403,000195,000231,000350,000497,000364,000367,000374,000482,000469,000488,000534,000524,000685,000532,000554,000546,000491,000512,000512,000502,000556,000568,000588,000607,000000000000000000000000000000
> Total Stockholder Equity
0
0
0
699,000
722,000
756,000
876,000
936,000
965,000
952,000
944,000
943,000
630,000
582,000
617,000
783,000
848,000
782,000
841,000
811,000
748,000
929,000
944,000
852,000
812,000
611,000
689,000
857,000
787,000
790,000
777,000
875,000
1,009,000
968,000
989,000
1,026,000
1,186,000
1,065,000
1,031,000
1,136,000
1,253,000
1,181,000
1,214,000
1,067,000
1,312,000
1,238,000
1,354,000
1,462,000
1,728,000
1,942,000
2,214,000
2,070,000
2,195,000
2,281,000
2,305,000
2,181,000
2,362,000
2,199,000
2,199,0002,362,0002,181,0002,305,0002,281,0002,195,0002,070,0002,214,0001,942,0001,728,0001,462,0001,354,0001,238,0001,312,0001,067,0001,214,0001,181,0001,253,0001,136,0001,031,0001,065,0001,186,0001,026,000989,000968,0001,009,000875,000777,000790,000787,000857,000689,000611,000812,000852,000944,000929,000748,000811,000841,000782,000848,000783,000617,000582,000630,000943,000944,000952,000965,000936,000876,000756,000722,000699,000000
   Common Stock
0
0
0
0
0
0
0
97,000
0
0
944,000
97,000
630,000
582,000
617,000
97,000
848,000
782,000
841,000
97,000
748,000
929,000
944,000
97,000
812,000
611,000
689,000
97,000
787,000
790,000
777,000
97,000
1,009,000
968,000
989,000
97,000
1,186,000
1,065,000
1,031,000
97,000
1,253,000
1,181,000
1,214,000
97,000
1,312,000
1,238,000
1,354,000
97,000
1,728,000
1,942,000
2,214,000
97,000
2,195,000
2,281,000
2,305,000
97,000
2,362,000
2,199,000
2,199,0002,362,00097,0002,305,0002,281,0002,195,00097,0002,214,0001,942,0001,728,00097,0001,354,0001,238,0001,312,00097,0001,214,0001,181,0001,253,00097,0001,031,0001,065,0001,186,00097,000989,000968,0001,009,00097,000777,000790,000787,00097,000689,000611,000812,00097,000944,000929,000748,00097,000841,000782,000848,00097,000617,000582,000630,00097,000944,0000097,0000000000
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
17,000
0
0
0
166,000
0
0
0
187,000
0
0
0
209,000
0
0
0
158,000
0
0
0
218,000
0
0
0
285,000
0
0
0
151,000
0
0
0
274,000
0
0
0
461,000
0
0
0
404,000
0
0
00404,000000461,000000274,000000151,000000285,000000218,000000158,000000209,000000187,000000166,00000017,000000000000000000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
583,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000583,000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
699,000
722,000
756,000
876,000
630,000
965,000
952,000
944,000
923,000
630,000
582,000
617,000
583,000
848,000
782,000
841,000
583,000
748,000
929,000
944,000
583,000
812,000
611,000
689,000
583,000
787,000
790,000
777,000
583,000
1,009,000
968,000
989,000
583,000
1,186,000
1,065,000
1,031,000
583,000
1,253,000
1,181,000
1,214,000
583,000
1,312,000
1,238,000
1,354,000
583,000
1,728,000
1,942,000
2,214,000
583,000
2,195,000
2,281,000
2,305,000
583,000
0
0
00583,0002,305,0002,281,0002,195,000583,0002,214,0001,942,0001,728,000583,0001,354,0001,238,0001,312,000583,0001,214,0001,181,0001,253,000583,0001,031,0001,065,0001,186,000583,000989,000968,0001,009,000583,000777,000790,000787,000583,000689,000611,000812,000583,000944,000929,000748,000583,000841,000782,000848,000583,000617,000582,000630,000923,000944,000952,000965,000630,000876,000756,000722,000699,000000



6.3. Balance Sheets

Currency in SEK. All numbers in thousands.




6.4. Cash Flows

Currency in SEK. All numbers in thousands.