25 XP   0   0   10

Hufvudstaden AB (publ)
Buy, Hold or Sell?

Let's analyse Hufvudstaden together

PenkeI guess you are interested in Hufvudstaden 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 Hufvudstaden 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.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about Hufvudstaden AB (publ)

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

Quick analysis of Hufvudstaden (30 sec.)










What can you expect buying and holding a share of Hufvudstaden? (30 sec.)

How much money do you get?

How much money do you get?
kr0.74
When do you have the money?
1 year
How often do you get paid?
70.0%

What is your share worth?

Current worth
kr142.30
Expected worth in 1 year
kr130.08
How sure are you?
87.5%

+ What do you gain per year?

Total Gains per Share
kr-4.13
Return On Investment
-3.2%

For what price can you sell your share?

Current Price per Share
kr128.80
Expected price per share
kr106.50 - kr135.99
How sure are you?
50%

1. Valuation of Hufvudstaden (5 min.)




Live pricePrice per Share (EOD)

kr128.80

Intrinsic Value Per Share

kr74.76 - kr170.75

Total Value Per Share

kr217.06 - kr313.05

2. Growth of Hufvudstaden (5 min.)




Is Hufvudstaden growing?

Current yearPrevious yearGrowGrow %
How rich?$2.6b$2.8b-$174.4m-6.5%

How much money is Hufvudstaden making?

Current yearPrevious yearGrowGrow %
Making money-$44.2m$16.5m-$60.8m-137.5%
Net Profit Margin-65.6%28.4%--

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

3. Financial Health of Hufvudstaden (5 min.)




What can you expect buying and holding a share of Hufvudstaden? (5 min.)

Welcome investor! Hufvudstaden's management wants to use your money to grow the business. In return you get a share of Hufvudstaden.

What can you expect buying and holding a share of Hufvudstaden?

First you should know what it really means to hold a share of Hufvudstaden. And how you can make/lose money.

Speculation

The Price per Share of Hufvudstaden is kr128.80. 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 Hufvudstaden.
  • 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 Hufvudstaden, 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 kr142.30. Based on the TTM, the Book Value Change Per Share is kr-3.06 per quarter. Based on the YOY, the Book Value Change Per Share is kr0.24 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 kr2.02 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Hufvudstaden.

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 Eps-0.16-0.1%-0.22-0.2%0.080.1%0.080.1%0.230.2%
Usd Book Value Change Per Share-0.16-0.1%-0.28-0.2%0.020.0%0.010.0%0.160.1%
Usd Dividend Per Share0.000.0%0.190.1%0.240.2%0.220.2%0.200.2%
Usd Total Gains Per Share-0.16-0.1%-0.09-0.1%0.260.2%0.230.2%0.360.3%
Usd Price Per Share13.06-12.22-11.89-12.79-12.01-
Price to Earnings Ratio-21.00--17.87-7.79-27.38-18.59-
Price-to-Total Gains Ratio-84.01--36.73-70.04-61.93-42.60-
Price to Book Ratio1.00-0.92-0.84-0.95-1.08-
Price-to-Total Gains Ratio-84.01--36.73-70.04-61.93-42.60-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share11.83672
Number of shares84
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.190.22
Usd Book Value Change Per Share-0.280.01
Usd Total Gains Per Share-0.090.23
Gains per Quarter (84 shares)-7.9619.50
Gains per Year (84 shares)-31.8578.01
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
163-94-4275368
2125-189-741515146
3188-283-1062268224
4250-378-13830111302
5313-472-17037713380
6375-566-20245216458
7438-661-23452818536
8500-755-26660321614
9563-849-29867824692
10625-944-33075426770

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 Share0.04.00.00.0%7.05.00.058.3%12.08.00.060.0%32.08.00.080.0%49.011.00.081.7%
Book Value Change Per Share0.04.00.00.0%5.07.00.041.7%8.012.00.040.0%24.016.00.060.0%36.020.04.060.0%
Dividend per Share3.00.01.075.0%11.00.01.091.7%17.00.03.085.0%28.00.012.070.0%29.00.031.048.3%
Total Gains per Share1.03.00.025.0%9.03.00.075.0%16.04.00.080.0%35.05.00.087.5%48.08.04.080.0%

Fundamentals of Hufvudstaden

About Hufvudstaden AB (publ)

Hufvudstaden AB (publ) engages in the ownership, development, and management of commercial properties in Stockholm and Gothenburg, Sweden. The company operates through three segments: Property Management, NK Retail, and Other Operations. It offers office and retail properties, residential properties, restaurants, department stores, parking facilities, and shopping centres. The company operates its properties primarily under the NK, Bibliotekstan, Femman, Norrmalmstorg 1, Birger Jarlspassagen, Fredstan, Cecil Coworking, Parkaden, and Nordstan brands. It owns properties with rentable floor spaces. Hufvudstaden AB (publ) was founded in 1915 and is headquartered in Stockholm, Sweden.

Fundamental data was last updated by Penke on 2024-04-22 06:18:05.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable to pay all its short-term debts.
The company is unable 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.

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is underpriced.

1.1. Profitability of Hufvudstaden AB (publ).

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Hufvudstaden earns for each kr1 of revenue.

  • Above 10% is considered healthy but always compare Hufvudstaden to the Real Estate - Diversified industry mean.
  • A Net Profit Margin of -42.9% means that kr-0.43 for each kr1 in revenue is generated as profit.

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

  • The MRQ is -42.9%. The company is making a huge loss. -2
  • The TTM is -65.6%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-42.9%TTM-65.6%+22.7%
TTM-65.6%YOY28.4%-94.0%
TTM-65.6%5Y28.2%-93.8%
5Y28.2%10Y108.5%-80.2%
1.1.2. Return on Assets

Shows how efficient Hufvudstaden is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Hufvudstaden to the Real Estate - Diversified industry mean.
  • -0.7% Return on Assets means that Hufvudstaden generated kr-0.01 profit for each $1 in assets.

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

  • The MRQ is -0.7%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -1.0%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.7%TTM-1.0%+0.3%
TTM-1.0%YOY0.4%-1.3%
TTM-1.0%5Y0.3%-1.3%
5Y0.3%10Y1.4%-1.0%
1.1.3. Return on Equity

Shows how efficient Hufvudstaden is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Hufvudstaden to the Real Estate - Diversified industry mean.
  • -1.2% Return on Equity means Hufvudstaden generated kr-0.01 for each kr1 the owners (shareholders) invested.

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

  • The MRQ is -1.2%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -1.6%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-1.2%TTM-1.6%+0.4%
TTM-1.6%YOY0.6%-2.2%
TTM-1.6%5Y0.6%-2.2%
5Y0.6%10Y2.2%-1.7%

1.2. Operating Efficiency of Hufvudstaden AB (publ).

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Hufvudstaden is operating .

  • Measures how much profit Hufvudstaden 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 Hufvudstaden to the Real Estate - Diversified industry mean.
  • An Operating Margin of 44.9% means the company generated kr0.45  for each kr1 in revenue (before taxes).

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

  • The MRQ is 44.9%. The company is operating very efficient. +2
  • The TTM is 47.9%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ44.9%TTM47.9%-2.9%
TTM47.9%YOY39.0%+8.8%
TTM47.9%5Y64.2%-16.4%
5Y64.2%10Y150.6%-86.4%
1.2.2. Operating Ratio

Measures how efficient Hufvudstaden is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Real Estate - Diversified industry mean).
  • An Operation Ratio of 0.55 means that the operating costs are kr0.55 for each kr1 in net sales.

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

  • The MRQ is 0.551. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.521. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.551TTM0.521+0.029
TTM0.521YOY0.527-0.006
TTM0.5215Y0.445+0.076
5Y0.44510Y0.382+0.063

1.3. Liquidity of Hufvudstaden AB (publ).

1.3. Liquidity
1.3.1. Current Ratio

Measures if Hufvudstaden is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Real Estate - Diversified industry mean).
  • A Current Ratio of 0.27 means the company has kr0.27 in assets for each kr1 in short-term debts.

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

  • The MRQ is 0.269. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.261. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.269TTM0.261+0.009
TTM0.261YOY0.261-0.001
TTM0.2615Y0.331-0.070
5Y0.33110Y0.324+0.007
1.3.2. Quick Ratio

Measures if Hufvudstaden is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Hufvudstaden to the Real Estate - Diversified industry mean.
  • A Quick Ratio of 0.15 means the company can pay off kr0.15 for each kr1 in debt (using most liquid assets).

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

  • The MRQ is 0.153. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is -0.116. The company is unable to pay all its short-term debts with the most liquid assets. -2
Trends
Current periodCompared to+/- 
MRQ0.153TTM-0.116+0.269
TTM-0.116YOY-0.106-0.010
TTM-0.1165Y-0.098-0.018
5Y-0.09810Y-0.009-0.089

1.4. Solvency of Hufvudstaden AB (publ).

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Hufvudstaden assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Hufvudstaden to Real Estate - Diversified industry mean.
  • A Debt to Asset Ratio of 0.41 means that Hufvudstaden assets are financed with 40.6% credit (debt) and the remaining percentage (100% - 40.6%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.406. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.407. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.406TTM0.407-0.001
TTM0.407YOY0.392+0.015
TTM0.4075Y0.393+0.014
5Y0.39310Y0.395-0.003
1.4.2. Debt to Equity Ratio

Measures if Hufvudstaden is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Hufvudstaden to the Real Estate - Diversified industry mean.
  • A Debt to Equity ratio of 68.3% means that company has kr0.68 debt for each kr1 in shareholders equity.

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

  • The MRQ is 0.683. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.686. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.683TTM0.686-0.003
TTM0.686YOY0.644+0.042
TTM0.6865Y0.647+0.039
5Y0.64710Y0.656-0.009

2. Market Valuation of Hufvudstaden AB (publ)

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every kr1 in earnings Hufvudstaden generates.

  • Above 15 is considered overpriced but always compare Hufvudstaden to the Real Estate - Diversified industry mean.
  • A PE ratio of -21.00 means the investor is paying kr-21.00 for every kr1 in earnings.

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

  • The EOD is -19.031. Based on the earnings, the company is expensive. -2
  • The MRQ is -20.996. Based on the earnings, the company is expensive. -2
  • The TTM is -17.870. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-19.031MRQ-20.996+1.965
MRQ-20.996TTM-17.870-3.126
TTM-17.870YOY7.793-25.663
TTM-17.8705Y27.377-45.247
5Y27.37710Y18.595+8.783
2.2. Price To Free Cash Flow Ratio

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

  • The EOD is 9.107. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 10.047. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 28.755. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD9.107MRQ10.047-0.940
MRQ10.047TTM28.755-18.707
TTM28.755YOY25.942+2.812
TTM28.7555Y27.323+1.431
5Y27.32310Y27.367-0.044
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Hufvudstaden is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Real Estate - Diversified industry mean).
  • A PB ratio of 1.00 means the investor is paying kr1.00 for each kr1 in book value.

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

  • The EOD is 0.905. Based on the equity, the company is cheap. +2
  • The MRQ is 0.999. Based on the equity, the company is cheap. +2
  • The TTM is 0.916. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.905MRQ0.999-0.093
MRQ0.999TTM0.916+0.083
TTM0.916YOY0.837+0.079
TTM0.9165Y0.951-0.035
5Y0.95110Y1.079-0.128
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Hufvudstaden 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---1.691-3.056+81%0.242-798%0.085-2080%1.708-199%
Book Value Per Share--142.302145.174-2%154.556-8%146.556-3%124.799+14%
Current Ratio--0.2690.261+3%0.261+3%0.331-19%0.324-17%
Debt To Asset Ratio--0.4060.4070%0.392+4%0.393+3%0.395+3%
Debt To Equity Ratio--0.6830.686-1%0.644+6%0.647+6%0.656+4%
Dividend Per Share---2.025-100%2.600-100%2.441-100%2.159-100%
Eps---1.692-2.382+41%0.892-290%0.841-301%2.474-168%
Free Cash Flow Per Share--3.5361.692+109%1.264+180%1.426+148%1.300+172%
Free Cash Flow To Equity Per Share--2.5381.501+69%0.355+615%1.008+152%0.788+222%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--170.752--------
Intrinsic Value_10Y_min--74.756--------
Intrinsic Value_1Y_max--7.259--------
Intrinsic Value_1Y_min--5.626--------
Intrinsic Value_3Y_max--29.318--------
Intrinsic Value_3Y_min--18.620--------
Intrinsic Value_5Y_max--60.429--------
Intrinsic Value_5Y_min--33.394--------
Market Cap24991836800.000-15%28747815179.30026901764415.675+7%26165872946.888+10%28381824329.273+1%26802526973.089+7%
Net Profit Margin---0.429-0.656+53%0.284-251%0.282-252%1.085-140%
Operating Margin--0.4490.479-6%0.390+15%0.642-30%1.506-70%
Operating Ratio--0.5510.521+6%0.527+4%0.445+24%0.382+44%
Pb Ratio0.905-10%0.9990.916+9%0.837+19%0.951+5%1.079-7%
Pe Ratio-19.031+9%-20.996-17.870-15%7.793-369%27.377-177%18.595-213%
Price Per Share128.800-10%142.100132.975+7%129.338+10%139.158+2%130.721+9%
Price To Free Cash Flow Ratio9.107-10%10.04728.755-65%25.942-61%27.323-63%27.367-63%
Price To Total Gains Ratio-76.146+9%-84.009-36.732-56%70.043-220%61.933-236%42.597-297%
Quick Ratio--0.153-0.116+176%-0.106+169%-0.098+164%-0.009+106%
Return On Assets---0.007-0.010+37%0.004-302%0.003-305%0.014-152%
Return On Equity---0.012-0.016+38%0.006-306%0.006-316%0.022-153%
Total Gains Per Share---1.691-1.032-39%2.842-160%2.526-167%3.867-144%
Usd Book Value--2645672340.0002699082322.500-2%2873499332.500-8%2744995562.500-4%2349130568.750+13%
Usd Book Value Change Per Share---0.155-0.281+81%0.022-798%0.008-2080%0.157-199%
Usd Book Value Per Share--13.07813.342-2%14.204-8%13.468-3%11.469+14%
Usd Dividend Per Share---0.186-100%0.239-100%0.224-100%0.198-100%
Usd Eps---0.155-0.219+41%0.082-290%0.077-301%0.227-168%
Usd Free Cash Flow--65736070.00031461965.000+109%23496532.500+180%26713032.500+146%24493877.250+168%
Usd Free Cash Flow Per Share--0.3250.156+109%0.116+180%0.131+148%0.120+172%
Usd Free Cash Flow To Equity Per Share--0.2330.138+69%0.033+615%0.093+152%0.072+222%
Usd Market Cap2296749801.920-15%2641924214.9782472272149.801+7%2404643723.819+10%2608289655.860+1%2463152228.827+7%
Usd Price Per Share11.837-10%13.05912.220+7%11.886+10%12.789+2%12.013+9%
Usd Profit---31457370.000-44277420.000+41%16587950.000-290%15782906.000-299%46825577.250-167%
Usd Revenue--73382150.00068042760.000+8%63084755.000+16%56071866.000+31%48409244.000+52%
Usd Total Gains Per Share---0.155-0.095-39%0.261-160%0.232-167%0.355-144%
 EOD+4 -4MRQTTM+23 -12YOY+14 -215Y+12 -2310Y+16 -19

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-19.031
Price to Book Ratio (EOD)Between0-10.905
Net Profit Margin (MRQ)Greater than0-0.429
Operating Margin (MRQ)Greater than00.449
Quick Ratio (MRQ)Greater than10.153
Current Ratio (MRQ)Greater than10.269
Debt to Asset Ratio (MRQ)Less than10.406
Debt to Equity Ratio (MRQ)Less than10.683
Return on Equity (MRQ)Greater than0.15-0.012
Return on Assets (MRQ)Greater than0.05-0.007
Total4/10 (40.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose126.800
Total0/1 (0.0%)



Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2022-12-312023-03-312023-06-302023-09-302023-12-31
Other Current Assets  138,300820,300958,60018,500977,100-198,300778,800-1,482,800-704,000



Latest Balance Sheet

Balance Sheet of 2023-12-31. Currency in SEK. All numbers in thousands.

Summary
Total Assets48,443,600
Total Liabilities19,655,000
Total Stockholder Equity28,788,600
 As reported
Total Liabilities 19,655,000
Total Stockholder Equity+ 28,788,600
Total Assets = 48,443,600

Assets

Total Assets48,443,600
Total Current Assets789,400
Long-term Assets47,654,200
Total Current Assets
Cash And Cash Equivalents 382,400
Net Receivables 66,400
Inventory 255,200
Total Current Assets  (as reported)789,400
Total Current Assets  (calculated)704,000
+/- 85,400
Long-term Assets
Property Plant Equipment 794,200
Intangible Assets 94,500
Long-term Assets Other 46,765,500
Long-term Assets  (as reported)47,654,200
Long-term Assets  (calculated)47,654,200
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities2,930,800
Long-term Liabilities16,724,200
Total Stockholder Equity28,788,600
Total Current Liabilities
Short-term Debt 2,108,000
Short Long Term Debt 2,100,000
Accounts payable 249,300
Other Current Liabilities 104,400
Total Current Liabilities  (as reported)2,930,800
Total Current Liabilities  (calculated)4,561,700
+/- 1,630,900
Long-term Liabilities
Long term Debt 7,300,000
Capital Lease Obligations 729,000
Long-term Liabilities Other 99,700
Long-term Liabilities  (as reported)16,724,200
Long-term Liabilities  (calculated)8,128,700
+/- 8,595,500
Total Stockholder Equity
Common Stock1,056,400
Retained Earnings 27,104,100
Other Stockholders Equity 628,100
Total Stockholder Equity (as reported)28,788,600
Total Stockholder Equity (calculated)28,788,600
+/-0
Other
Capital Stock1,056,400
Cash and Short Term Investments 382,400
Common Stock Shares Outstanding 202,307
Current Deferred Revenue469,100
Liabilities and Stockholders Equity 48,443,600
Net Debt 9,746,600
Net Invested Capital 38,188,600
Net Working Capital -2,141,400
Property Plant and Equipment Gross 843,800
Short Long Term Debt Total 10,129,000



Balance Sheet

Currency in SEK. All numbers in thousands.

 Trend2023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-31
> Total Assets 
0
0
0
18,600,000
18,927,000
18,846,400
19,406,700
20,539,100
20,830,700
21,502,000
21,703,400
22,695,000
22,766,600
0
23,232,300
23,653,100
25,190,400
25,362,600
25,582,300
26,475,700
26,484,100
27,158,800
27,373,500
28,415,300
29,086,700
29,607,300
30,287,500
32,322,600
33,374,800
34,367,300
35,369,800
37,708,800
37,803,800
38,995,600
39,479,200
40,294,900
41,352,100
43,380,900
44,167,400
45,375,200
46,037,800
47,722,500
48,471,500
50,341,600
48,795,200
47,707,800
47,627,200
47,397,100
47,802,200
48,135,900
48,700,400
51,098,800
51,133,200
51,519,000
51,731,200
51,235,400
50,749,400
49,699,700
49,198,600
48,443,600
48,443,60049,198,60049,699,70050,749,40051,235,40051,731,20051,519,00051,133,20051,098,80048,700,40048,135,90047,802,20047,397,10047,627,20047,707,80048,795,20050,341,60048,471,50047,722,50046,037,80045,375,20044,167,40043,380,90041,352,10040,294,90039,479,20038,995,60037,803,80037,708,80035,369,80034,367,30033,374,80032,322,60030,287,50029,607,30029,086,70028,415,30027,373,50027,158,80026,484,10026,475,70025,582,30025,362,60025,190,40023,653,10023,232,300022,766,60022,695,00021,703,40021,502,00020,830,70020,539,10019,406,70018,846,40018,927,00018,600,000000
   > Total Current Assets 
0
0
0
461,200
564,700
213,600
319,100
378,500
401,700
235,500
288,100
432,100
276,400
0
425,600
584,600
727,700
346,100
485,000
557,500
509,300
550,600
641,500
582,500
809,800
459,400
449,900
564,400
701,900
672,800
677,400
1,173,000
829,200
671,500
616,800
544,600
885,400
1,268,500
1,445,300
1,249,600
627,800
1,108,300
1,232,000
1,799,900
978,700
634,700
491,800
887,100
1,378,600
953,400
1,064,700
1,446,300
1,058,700
1,019,400
901,200
812,100
958,600
977,100
778,800
789,400
789,400778,800977,100958,600812,100901,2001,019,4001,058,7001,446,3001,064,700953,4001,378,600887,100491,800634,700978,7001,799,9001,232,0001,108,300627,8001,249,6001,445,3001,268,500885,400544,600616,800671,500829,2001,173,000677,400672,800701,900564,400449,900459,400809,800582,500641,500550,600509,300557,500485,000346,100727,700584,600425,6000276,400432,100288,100235,500401,700378,500319,100213,600564,700461,200000
       Cash And Cash Equivalents 
0
0
0
14,900
0
0
0
27,900
0
0
0
0
0
0
0
347,500
0
0
0
504,600
0
0
0
474,200
0
0
0
443,200
0
0
0
1,113,800
657,000
544,300
524,700
394,900
591,100
1,030,200
1,222,600
1,070,700
-778,400
-770,300
-760,900
1,706,100
-749,900
-739,500
-729,100
783,600
-722,200
-719,800
-717,500
1,182,000
-714,500
-712,100
-709,700
453,000
-714,300
-711,900
-728,500
382,400
382,400-728,500-711,900-714,300453,000-709,700-712,100-714,5001,182,000-717,500-719,800-722,200783,600-729,100-739,500-749,9001,706,100-760,900-770,300-778,4001,070,7001,222,6001,030,200591,100394,900524,700544,300657,0001,113,800000443,200000474,200000504,600000347,500000000027,90000014,900000
       Short-term Investments 
0
0
0
0
0
0
0
320,000
0
0
0
346,700
0
0
0
150,000
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
0
0
00000000000000000000000000000000000000000000150,000000346,700000320,0000000000
       Net Receivables 
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
41,600
0
0
0
127,200
0
0
0
154,400
0
0
0
67,600
0
0
0
75,100
0
0
0
67,800
0
0
0
61,400
0
0
0
66,400
66,40000061,40000067,80000075,10000067,600000154,400000127,20000041,6000000000000000000000000000000000
       Other Current Assets 
0
0
0
423,700
564,700
213,600
319,100
30,600
401,700
235,500
288,100
85,400
276,400
0
425,600
87,100
727,700
346,100
485,000
52,900
509,300
550,600
641,500
108,300
809,800
459,400
449,900
121,200
701,900
672,800
677,400
59,200
829,200
671,500
616,800
149,700
885,400
1,268,500
1,445,300
178,900
627,800
1,108,300
1,232,000
93,800
978,700
634,700
491,800
103,500
1,378,600
953,400
1,064,700
109,600
1,058,700
1,019,400
901,200
138,300
958,600
977,100
778,800
-704,000
-704,000778,800977,100958,600138,300901,2001,019,4001,058,700109,6001,064,700953,4001,378,600103,500491,800634,700978,70093,8001,232,0001,108,300627,800178,9001,445,3001,268,500885,400149,700616,800671,500829,20059,200677,400672,800701,900121,200449,900459,400809,800108,300641,500550,600509,30052,900485,000346,100727,70087,100425,6000276,40085,400288,100235,500401,70030,600319,100213,600564,700423,700000
   > Long-term Assets 
0
0
0
18,138,800
18,362,300
18,632,800
19,087,600
20,160,600
20,429,000
21,266,500
21,415,300
22,262,900
22,490,200
0
22,806,700
23,068,500
24,462,700
25,016,500
25,097,300
25,918,200
25,974,800
26,608,200
26,732,000
27,832,800
28,276,900
29,147,900
29,837,600
31,758,200
32,672,900
33,694,500
34,692,400
36,535,800
36,974,600
38,324,100
38,862,400
39,750,300
40,466,700
42,112,400
42,722,100
44,125,600
45,410,000
46,614,200
47,239,500
48,541,700
47,816,500
47,073,100
47,135,400
46,510,000
46,423,600
47,182,500
47,635,700
49,652,500
50,074,500
50,499,600
50,830,000
50,423,300
49,790,800
48,722,600
48,419,800
47,654,200
47,654,20048,419,80048,722,60049,790,80050,423,30050,830,00050,499,60050,074,50049,652,50047,635,70047,182,50046,423,60046,510,00047,135,40047,073,10047,816,50048,541,70047,239,50046,614,20045,410,00044,125,60042,722,10042,112,40040,466,70039,750,30038,862,40038,324,10036,974,60036,535,80034,692,40033,694,50032,672,90031,758,20029,837,60029,147,90028,276,90027,832,80026,732,00026,608,20025,974,80025,918,20025,097,30025,016,50024,462,70023,068,50022,806,700022,490,20022,262,90021,415,30021,266,50020,429,00020,160,60019,087,60018,632,80018,362,30018,138,800000
       Property Plant Equipment 
0
0
0
8,500
0
0
0
6,400
0
0
0
5,600
0
0
0
4,300
0
0
0
5,500
0
0
0
7,000
0
0
0
7,400
0
0
0
6,600
36,956,000
38,304,100
38,842,000
7,300
40,445,800
42,090,400
42,692,800
9,500
778,300
770,000
760,600
770,000
749,400
739,000
728,700
725,800
721,600
719,100
716,800
65,500
713,700
711,300
708,900
86,200
713,500
711,000
727,500
794,200
794,200727,500711,000713,50086,200708,900711,300713,70065,500716,800719,100721,600725,800728,700739,000749,400770,000760,600770,000778,3009,50042,692,80042,090,40040,445,8007,30038,842,00038,304,10036,956,0006,6000007,4000007,0000005,5000004,3000005,6000006,4000008,500000
       Intangible 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
126,700
0
0
0
772,500
0
0
0
765,100
0
0
0
94,500
94,500000765,100000772,500000126,70000000000000000000000000000000000000000000000000
       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
0
0
0
0
11,900
18,600
20,000
20,400
13,000
20,900
22,000
29,300
27,600
49,700
72,300
83,500
91,100
104,100
120,000
140,600
147,700
150,500
151,300
150,600
24,900
155,000
158,600
161,200
25,100
167,900
174,700
185,300
48,443,600
48,443,600185,300174,700167,90025,100161,200158,600155,00024,900150,600151,300150,500147,700140,600120,000104,10091,10083,50072,30049,70027,60029,30022,00020,90013,00020,40020,00018,60011,9000000000000000000000000000000000
> Total Liabilities 
0
0
0
8,374,100
9,008,200
8,662,700
8,796,000
9,013,100
9,521,700
9,534,000
9,642,100
10,208,100
10,444,500
0
10,457,800
9,732,200
11,539,900
11,134,100
11,121,900
11,215,000
11,596,300
11,676,100
11,684,300
11,720,500
12,543,300
12,289,900
12,329,100
12,755,900
13,709,200
13,791,600
13,887,400
14,661,400
14,965,000
15,004,000
14,980,800
14,893,200
15,980,700
16,126,000
16,350,200
16,375,700
17,302,000
18,005,000
18,190,500
18,958,900
18,715,500
18,211,100
18,551,800
18,780,600
19,677,800
19,255,700
19,318,600
20,032,800
20,213,200
20,222,900
20,138,600
19,973,400
20,533,000
20,356,400
20,067,800
19,655,000
19,655,00020,067,80020,356,40020,533,00019,973,40020,138,60020,222,90020,213,20020,032,80019,318,60019,255,70019,677,80018,780,60018,551,80018,211,10018,715,50018,958,90018,190,50018,005,00017,302,00016,375,70016,350,20016,126,00015,980,70014,893,20014,980,80015,004,00014,965,00014,661,40013,887,40013,791,60013,709,20012,755,90012,329,10012,289,90012,543,30011,720,50011,684,30011,676,10011,596,30011,215,00011,121,90011,134,10011,539,9009,732,20010,457,800010,444,50010,208,1009,642,1009,534,0009,521,7009,013,1008,796,0008,662,7009,008,2008,374,100000
   > Total Current Liabilities 
0
0
0
993,900
1,552,800
1,416,300
1,446,900
1,479,700
1,314,400
490,400
503,200
716,100
1,349,900
0
2,293,400
1,998,000
2,788,000
1,857,600
1,623,400
1,708,100
1,755,000
1,644,000
1,797,400
1,535,000
2,519,300
2,090,200
1,665,800
1,706,200
2,120,800
2,233,100
2,117,500
3,299,900
4,114,500
4,075,700
3,943,700
3,180,100
3,109,300
2,928,200
2,529,800
2,313,000
2,395,600
2,345,600
2,411,700
2,480,900
2,391,700
2,544,400
2,883,800
3,259,000
4,068,700
2,991,400
3,252,100
3,044,200
3,640,000
3,572,900
3,934,800
3,381,700
4,094,100
3,363,900
3,136,100
2,930,800
2,930,8003,136,1003,363,9004,094,1003,381,7003,934,8003,572,9003,640,0003,044,2003,252,1002,991,4004,068,7003,259,0002,883,8002,544,4002,391,7002,480,9002,411,7002,345,6002,395,6002,313,0002,529,8002,928,2003,109,3003,180,1003,943,7004,075,7004,114,5003,299,9002,117,5002,233,1002,120,8001,706,2001,665,8002,090,2002,519,3001,535,0001,797,4001,644,0001,755,0001,708,1001,623,4001,857,6002,788,0001,998,0002,293,40001,349,900716,100503,200490,4001,314,4001,479,7001,446,9001,416,3001,552,800993,900000
       Short-term Debt 
0
0
0
0
650,000
950,000
950,000
950,000
300,000
0
0
250,000
951,000
0
1,900,000
1,550,000
1,800,000
1,400,000
1,100,000
1,200,000
1,200,000
1,100,000
1,200,000
1,000,000
1,400,000
1,500,000
1,100,000
1,100,000
1,350,000
1,500,000
1,400,000
2,650,000
3,300,000
3,250,000
3,250,000
2,500,000
2,400,000
2,250,000
1,900,000
1,650,000
1,689,200
1,690,300
1,690,600
1,691,400
1,535,600
1,727,100
2,068,600
2,460,200
2,509,300
2,059,300
2,359,300
2,209,400
2,609,100
2,608,500
3,007,900
2,509,000
3,008,200
2,407,800
2,307,900
2,108,000
2,108,0002,307,9002,407,8003,008,2002,509,0003,007,9002,608,5002,609,1002,209,4002,359,3002,059,3002,509,3002,460,2002,068,6001,727,1001,535,6001,691,4001,690,6001,690,3001,689,2001,650,0001,900,0002,250,0002,400,0002,500,0003,250,0003,250,0003,300,0002,650,0001,400,0001,500,0001,350,0001,100,0001,100,0001,500,0001,400,0001,000,0001,200,0001,100,0001,200,0001,200,0001,100,0001,400,0001,800,0001,550,0001,900,0000951,000250,00000300,000950,000950,000950,000650,0000000
       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
0
0
0
0
6,650,000
6,700,000
6,450,000
3,250,000
1,200,000
2,400,000
2,250,000
1,900,000
1,650,000
1,650,000
1,650,000
1,650,000
1,650,000
1,500,000
1,700,000
2,050,000
2,450,000
2,500,000
2,050,000
2,350,000
2,200,000
2,600,000
2,600,000
3,000,000
2,500,000
3,000,000
2,400,000
2,300,000
2,100,000
2,100,0002,300,0002,400,0003,000,0002,500,0003,000,0002,600,0002,600,0002,200,0002,350,0002,050,0002,500,0002,450,0002,050,0001,700,0001,500,0001,650,0001,650,0001,650,0001,650,0001,650,0001,900,0002,250,0002,400,0001,200,0003,250,0006,450,0006,700,0006,650,0000000000000000000000000000000000
       Accounts payable 
0
0
0
63,500
0
0
0
101,300
0
0
0
67,200
0
0
0
78,500
0
0
0
89,400
0
0
0
89,300
0
0
0
102,500
0
0
0
87,400
0
0
0
130,600
0
0
0
161,900
0
0
0
126,000
0
0
0
165,000
0
0
0
236,700
0
0
0
243,500
0
0
0
249,300
249,300000243,500000236,700000165,000000126,000000161,900000130,60000087,400000102,50000089,30000089,40000078,50000067,200000101,30000063,500000
       Other Current Liabilities 
0
0
0
930,400
902,800
466,300
496,900
94,100
1,014,400
490,400
503,200
86,900
398,900
0
393,400
39,600
988,000
457,600
523,400
34,000
555,000
544,000
597,400
48,600
1,119,300
590,200
565,800
67,200
770,800
733,100
717,500
90,200
814,500
825,700
693,700
90,200
709,300
678,200
629,800
86,100
706,400
655,300
721,100
85,300
856,100
817,300
815,200
92,400
1,559,400
932,100
892,800
118,800
1,030,900
964,400
926,900
629,200
1,085,900
956,100
828,200
104,400
104,400828,200956,1001,085,900629,200926,900964,4001,030,900118,800892,800932,1001,559,40092,400815,200817,300856,10085,300721,100655,300706,40086,100629,800678,200709,30090,200693,700825,700814,50090,200717,500733,100770,80067,200565,800590,2001,119,30048,600597,400544,000555,00034,000523,400457,600988,00039,600393,4000398,90086,900503,200490,4001,014,40094,100496,900466,300902,800930,400000
   > Long-term Liabilities 
0
0
0
7,380,200
7,455,400
7,246,400
7,349,100
7,533,400
8,207,300
9,043,600
9,138,900
9,492,000
9,094,600
0
8,164,400
7,734,200
8,751,900
9,276,500
9,498,500
9,506,900
9,841,300
10,032,100
9,886,900
10,185,500
10,024,000
10,199,700
10,663,300
11,049,700
11,588,400
11,558,500
11,769,900
11,361,500
10,850,500
10,928,300
11,037,100
11,713,100
12,871,400
13,197,800
13,820,400
14,062,700
14,906,400
15,659,400
15,778,800
16,478,000
16,323,800
15,666,700
15,668,000
15,521,600
15,609,100
16,264,300
16,066,500
16,988,600
16,573,200
16,650,000
16,203,800
16,591,700
16,438,900
16,992,500
16,931,700
16,724,200
16,724,20016,931,70016,992,50016,438,90016,591,70016,203,80016,650,00016,573,20016,988,60016,066,50016,264,30015,609,10015,521,60015,668,00015,666,70016,323,80016,478,00015,778,80015,659,40014,906,40014,062,70013,820,40013,197,80012,871,40011,713,10011,037,10010,928,30010,850,50011,361,50011,769,90011,558,50011,588,40011,049,70010,663,30010,199,70010,024,00010,185,5009,886,90010,032,1009,841,3009,506,9009,498,5009,276,5008,751,9007,734,2008,164,40009,094,6009,492,0009,138,9009,043,6008,207,3007,533,4007,349,1007,246,4007,455,4007,380,200000
       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
0
0
0
0
6,910,500
6,909,600
7,012,900
7,510,500
7,208,200
7,706,900
7,205,400
7,203,600
6,701,800
7,202,800
7,206,100
8,004,100
8,020,600
0
08,020,6008,004,1007,206,1007,202,8006,701,8007,203,6007,205,4007,706,9007,208,2007,510,5007,012,9006,909,6006,910,5000000000000000000000000000000000000000000000000
       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
0
0
0
0
7,361,500
7,450,500
7,728,300
7,837,100
8,013,100
8,171,400
7,997,800
8,120,400
8,362,700
8,467,200
8,729,400
8,858,500
9,059,000
8,909,500
8,754,300
8,757,500
8,612,000
8,596,200
8,753,800
8,858,300
9,281,700
9,367,800
9,446,400
9,502,000
9,388,900
0
8,988,400
8,911,100
0
08,911,1008,988,40009,388,9009,502,0009,446,4009,367,8009,281,7008,858,3008,753,8008,596,2008,612,0008,757,5008,754,3008,909,5009,059,0008,858,5008,729,4008,467,2008,362,7008,120,4007,997,8008,171,4008,013,1007,837,1007,728,3007,450,5007,361,5000000000000000000000000000000000
       Deferred Long Term Liability 
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
11,900
0
0
0
70,500
0
0
0
126,700
0
0
0
0
0
0
0
0
0
0
0
0
000000000000126,70000070,50000011,900000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
10,225,900
9,918,800
10,183,700
10,610,700
11,526,000
11,309,000
11,968,000
12,061,300
12,486,900
12,322,100
0
12,774,500
13,920,900
13,650,500
14,228,500
14,460,400
15,260,700
14,887,800
15,482,700
15,689,200
16,694,800
16,543,400
17,317,400
17,958,400
19,566,700
19,665,600
20,575,700
21,482,400
23,047,400
22,838,800
23,991,600
24,498,400
25,401,700
25,371,400
27,254,900
27,817,200
28,999,500
28,735,800
29,717,500
30,281,000
31,382,700
30,079,700
29,496,700
29,075,400
28,616,500
28,124,400
28,880,200
29,381,800
31,066,000
30,920,000
31,296,100
31,592,600
31,262,000
30,216,400
29,343,300
29,130,800
28,788,600
28,788,60029,130,80029,343,30030,216,40031,262,00031,592,60031,296,10030,920,00031,066,00029,381,80028,880,20028,124,40028,616,50029,075,40029,496,70030,079,70031,382,70030,281,00029,717,50028,735,80028,999,50027,817,20027,254,90025,371,40025,401,70024,498,40023,991,60022,838,80023,047,40021,482,40020,575,70019,665,60019,566,70017,958,40017,317,40016,543,40016,694,80015,689,20015,482,70014,887,80015,260,70014,460,40014,228,50013,650,50013,920,90012,774,500012,322,10012,486,90012,061,30011,968,00011,309,00011,526,00010,610,70010,183,7009,918,80010,225,900000
   Common Stock
0
0
0
1,056,400
0
0
0
1,056,400
0
0
0
1,056,400
12,486,900
0
0
1,056,400
0
0
0
1,056,400
0
0
0
1,056,400
0
0
0
1,056,400
0
0
0
1,056,400
22,838,800
23,991,600
24,498,400
1,056,400
25,371,400
27,254,900
27,817,200
1,056,400
28,735,800
29,717,500
30,281,000
1,056,400
30,079,700
29,496,700
29,075,400
1,056,400
28,124,400
28,880,200
29,381,800
1,056,400
30,920,000
31,296,100
31,592,600
1,056,400
30,216,400
29,343,300
29,130,800
1,056,400
1,056,40029,130,80029,343,30030,216,4001,056,40031,592,60031,296,10030,920,0001,056,40029,381,80028,880,20028,124,4001,056,40029,075,40029,496,70030,079,7001,056,40030,281,00029,717,50028,735,8001,056,40027,817,20027,254,90025,371,4001,056,40024,498,40023,991,60022,838,8001,056,4000001,056,4000001,056,4000001,056,4000001,056,4000012,486,9001,056,4000001,056,4000001,056,400000
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
628,100
9,918,800
10,183,700
10,610,700
628,100
11,309,000
11,968,000
12,061,300
628,100
0
0
12,774,500
628,100
13,650,500
14,228,500
14,460,400
628,100
14,887,800
15,482,700
15,689,200
628,100
16,543,400
17,317,400
17,958,400
628,100
19,665,600
20,575,700
21,482,400
628,100
22,838,800
23,991,600
24,498,400
628,100
25,371,400
27,254,900
27,817,200
628,100
28,735,800
29,717,500
30,281,000
628,100
30,079,700
29,496,700
29,075,400
628,100
28,124,400
28,880,200
29,381,800
628,100
30,920,000
31,296,100
31,592,600
628,100
30,216,400
29,343,300
29,130,800
628,100
628,10029,130,80029,343,30030,216,400628,10031,592,60031,296,10030,920,000628,10029,381,80028,880,20028,124,400628,10029,075,40029,496,70030,079,700628,10030,281,00029,717,50028,735,800628,10027,817,20027,254,90025,371,400628,10024,498,40023,991,60022,838,800628,10021,482,40020,575,70019,665,600628,10017,958,40017,317,40016,543,400628,10015,689,20015,482,70014,887,800628,10014,460,40014,228,50013,650,500628,10012,774,50000628,10012,061,30011,968,00011,309,000628,10010,610,70010,183,7009,918,800628,100000



Balance Sheet

Currency in SEK. All numbers in thousands.




Cash Flow

Currency in SEK. All numbers in thousands.




Income Statement

Currency in SEK. All numbers in thousands.


Latest Income Statement (annual, 2023-12-31)

Gross Profit (+$)
totalRevenue2,961,600
Cost of Revenue-1,492,600
Gross Profit1,469,0001,469,000
 
Operating Income (+$)
Gross Profit1,469,000
Operating Expense-53,000
Operating Income1,416,0001,416,000
 
Operating Expense (+$)
Research Development0
Selling General Administrative53,200
Selling And Marketing Expenses0
Operating Expense53,00053,200
 
Net Interest Income (+$)
Interest Income9,800
Interest Expense-288,900
Other Finance Cost-20,200
Net Interest Income-258,900
 
Pretax Income (+$)
Operating Income1,416,000
Net Interest Income-258,900
Other Non-Operating Income Expenses0
Income Before Tax (EBT)-2,535,2005,367,200
EBIT - interestExpense = 1,127,100
-2,535,200
-1,638,300
Interest Expense288,900
Earnings Before Interest and Taxes (EBIT)1,416,000-2,246,300
Earnings Before Interest and Taxes (EBITDA)1,466,800
 
After tax Income (+$)
Income Before Tax-2,535,200
Tax Provision--502,500
Net Income From Continuing Ops-1,915,500-2,032,700
Net Income-1,927,200
Net Income Applicable To Common Shares0
 
Non-recurring Events
Discontinued Operations0
Extraordinary Items0
Effect of Accounting Charges0
Other Items0
Non Recurring0
Other Operating Expenses1,545,600
Total Other Income/Expenses Net-3,951,200258,900
 

Technical Analysis of Hufvudstaden
The psychology behind the price

Technical indicators reflecting market sentiment and the collective psychology of you and other traders. Your emotions and other traders' emotions, such as fear and greed, play a significant role in driving price movements.

General trend

First of all, I'm going to put something in the back of your mind. One of the most stable factors that gives you more confidence as a trader: the general trend of Hufvudstaden. The general trend of Hufvudstaden is UNKNOWN with 0.0% confidence. It is very important for your mental being to use each indicator with this in mind. But beware, also the general trend flips once in a while! You can use moving averages to determine Hufvudstaden's overall trend. For convenience I use the most commonly used moving averages: 20, 50, 100 & 200. Of course you can use other moving averages or other indicators to determine the trend.

Indicator phases

Some of the indicators I use have 3 zones: overbought, oversold and neutral. Transitions between these zones (market phases) provide valuable trading signals and insights. Expecially with the general trend mind, I use the highlighted phases:

Indicator StateBullish trend Bearish trend
Overbought to neutralBullish pullback=Bearish reversal
Upper to lower neutralBullish correction=Bearish continuation
Nuetral to oversoldOversold=Oversold
Oversold to neutralBullish reversal=Bearish correction
Lower to upper neutralBullish continuation=Bearish pullback
Nuetral to overboughtOverbought=Overbought

1. Price Targets

1.1 Support & Resistance

Support and resistance are levels on a price chart that act as barriers or zones where the price of an asset tends to stop, reverse, or experience a significant amount of buying or selling pressure.

Support is a price level at which demand for an asset is strong enough to prevent the price from falling further.
Resistance is a price level at which selling pressure becomes significant enough to prevent the price of an asset from rising further.


Score

Let's take a look at the Support & Resistance of Hufvudstaden AB (publ).

The long score for the Support & Resistance is 0/1.
The longshort score for the Support & Resistance is -1/(-1 +1).

  • Around resistance: The price is trading arround resistance levels. This can be considered as a potential exit level. -1

The bullish price targets are: 127.50 < 131.50 < 135.99.

The bearish price targets are: 117.68 > 108.48 > 106.50.

Tweet this
Hufvudstaden AB (publ) Daily Support & Resistance Chart

2. Trend Indicators

2.1 Moving Averages

Shows the moving average of the selected period.

  • Moving averages are lagging trend indicators.
  • There are many types of moving averages.
  • Moving averages are also used within other indicators.

Score

Let's take a look at the Moving Averages of Hufvudstaden AB (publ). The current mas is .

Directionalities and relatives.

Moving AverageAmount of candlesTrendPrice +/-vs. MA 50vs. MA 100vs. MA 200

Explanation: https://www.youtube.com/watch?v=xwW8h0lrQ-I

Hufvudstaden AB (publ) Daily Moving Averages Chart
2.2 Moving Average Convergence/Divergence (MACD)

Shows the momentum of the selected period based on two moving averages.

  • MACD is a lagging momentum indicator.
  • Uses two moving averages.
  • Can show buy or sell signals based on momentum.
  • Can show overbought. and oversold. levels.

Score

Let's take a look at the Moving Average Convergence/Divergence (MACD) of Hufvudstaden AB (publ).

Hufvudstaden AB (publ) Daily Moving Average Convergence/Divergence (MACD) ChartHufvudstaden AB (publ) Daily Moving Average Convergence/Divergence (MACD) Chart
2.3 Directional Movement Index (DMI)

The DMI is a collection of 3 indicators: +DI (Plus Direction Indicator), -DI (Minus Direction Indicator) and ADX (Average Directional Index). The ADX helps you determine the strength of a trend.


Score

Let's take a look at the Directional Movement Index (DMI) of Hufvudstaden AB (publ). The current adx is .

Hufvudstaden AB (publ) Daily Directional Movement Index (DMI) Chart
2.4 Parabolic SAR

Shows the current trend and potential entry and exit signals.

  • Parabolic SAR (stop and reverse) is a lagging trend indicator.
  • Shows the current trend.
  • Shows potential entry signals.
  • Shows  potential exit signals.
  • Can be used to place trailing stoplosses..

Score

Let's take a look at the Parabolic SAR of Hufvudstaden AB (publ).

Hufvudstaden AB (publ) Daily Parabolic SAR Chart

3. Momentum Indicators

3.1 Relative Strength Index (RSI)

Measures the speed and change of price movements.

  • Leading momentum indicator, meaning the signals are instant.
  • Ranges between 0 and 100.
  • Above 70 is considered overbought.
  • Below 30 is considered oversold.
  • Above or below 50 can also be used to determine price trend or support and resistance.
  • RSI divergence looks at a deviation between RSI and price movement. Penketrading automatically calculates RSI divergences.
  • Can be used in many different ways

Score

Let's take a look at the Relative Strength Index (RSI) of Hufvudstaden AB (publ).

Hufvudstaden AB (publ) Daily Relative Strength Index (RSI) ChartHufvudstaden AB (publ) Daily Relative Strength Index (RSI) Chart
3.2 Stochastic Oscillator

Compares a certain price to multiple prices ranging over time.

  • Leading momentum indicator, meaning the signals are instant.
  • Used to determine overbought and oversold areas much like the RSI.
  • Ranges between 0 and 100.
  • Above 80 is considered overbought.
  • Below 20 is considered oversold.
  • Consists of two lines named K and D.
  • K compares the highest high and lowest low on the selected price range.
  • The D line is a moving average of the K line.
  • Can be used to spot divergences

Score

Let's take a look at the Stochastic Oscillator of Hufvudstaden AB (publ).

Hufvudstaden AB (publ) Daily Stochastic Oscillator ChartHufvudstaden AB (publ) Daily Stochastic Oscillator Chart
3.3 Commodity Channel Index (CCI)

Measures the difference between the current price and the historical average price.

  • Lagging or leading Momentum indicator
  • When the CCI is above zero, the price is above the historical average
  • When the CCI is below zero, the price is below the historical average
  • Used for spotting trends
    • If the CCI moves from negative or near zero to positive 100 that might indicate an uptrend
    • If the CCI moves from positive or near zero to negative -100 that might indicate a downtrend

Score

Let's take a look at the Commodity Channel Index (CCI) of Hufvudstaden AB (publ).

Hufvudstaden AB (publ) Daily Commodity Channel Index (CCI) ChartHufvudstaden AB (publ) Daily Commodity Channel Index (CCI) Chart
3.4 Chande Momentum Oscillator (CMO)

Measures the difference between the sum of recent gains and the sum of recent losses. Then divides the result by the sum of all price movements in that period.

  • Lagging momentum indicator
  • Ranges between +100 and -100
  • Considered overbought above +50
  • Considered oversold below -50
  • It's possible to add a moving average that acts as a signal line

Score

Let's take a look at the Chande Momentum Oscillator (CMO) of Hufvudstaden AB (publ).

Hufvudstaden AB (publ) Daily Chande Momentum Oscillator (CMO) ChartHufvudstaden AB (publ) Daily Chande Momentum Oscillator (CMO) Chart
3.5 Williams %R

 Shows the current price relative to the highest high over the last 14 days.
 

  • Lagging momentum indicator
  • Ranging between 0 and -100
  • Above -20 is considered overbought
  • Below -80 is considered oversold
  • Is prone to give false signals

Score

Let's take a look at the Williams %R of Hufvudstaden AB (publ).

Hufvudstaden AB (publ) Daily Williams %R ChartHufvudstaden AB (publ) Daily Williams %R Chart

4. Volatility Indicators

4.1 Bollinger Bands

Shows if the price is to high or to low relative to an average.

  • Lagging volatility indicator
  • Uses 3 bands: one upper, one lower and one in the middle
  • Works best when the middle band reflects an intermediate trend (MA20).
  • When the price is moving closer to the upper band, the market might be overbought
  • When the price is moving closer to the lower band, the market might be oversold 

Score

Let's take a look at the Bollinger Bands of Hufvudstaden AB (publ).

Hufvudstaden AB (publ) Daily Bollinger Bands Chart
4.2 Average True Range (ATR)
Measures market volatility
  • Leading volatility indicator
  • Can be used to determine stop-loss positions
  • Calculated by:
    • Current high minus the current low
    • Current high minus the previous close
    • Current low minus the previous close
  • The larger the range of the candles, the greater the ATR value

Score

Let's take a look at the Average True Range (ATR) of Hufvudstaden AB (publ).

Hufvudstaden AB (publ) Daily Average True Range (ATR) ChartHufvudstaden AB (publ) Daily Average True Range (ATR) Chart

5. Volume Indicators

5.1 On-Balance Volume (OBV)

 Measures market volatility

  • Leading momentum indicator
  • Calculation:
    • If the closing price is above the previous closing price: OBV = previous OBV + current volume
    • If the closing price is below the previous closing price: OBV = previous OBV - current volume
    • If the closing price is the same as the previous closing price than the OBV is the same.
  • Can be used to confirm price trends
  • Can be used with divergences

Score

Let's take a look at the On-Balance Volume (OBV) of Hufvudstaden AB (publ).

Hufvudstaden AB (publ) Daily On-Balance Volume (OBV) ChartHufvudstaden AB (publ) Daily On-Balance Volume (OBV) Chart
5.2 Money Flow Index (MFI)

Measures the flow of money in and out of a security

  • Lagging momentum indicator
  • Looks like RSI but uses volume as an extra metric (RSI only considers price)
  • Above 80 is considered overbought
  • Below 20 is considered oversold
  • Can be used with divergences

Score

Let's take a look at the Money Flow Index (MFI) of Hufvudstaden AB (publ).

Hufvudstaden AB (publ) Daily Money Flow Index (MFI) ChartHufvudstaden AB (publ) Daily Money Flow Index (MFI) Chart

6. Summary

6.1. Notifications

TypeNotificationDate
PenkeCurrently no notifications for Hufvudstaden AB (publ).

6.2. Trading Signals

Below you will find trading signals as the indicator is commonly used. This doesn't mean you should use it that way. Learn from these, but don't use them blindly. I recommend using at least 4 indicators, 1 from each category: trend, momentum, volatility and volume.

DateIndicatorSignal
2023-11-29STOCH SHORT EXITThe %K line crosses above the %D line.
2023-11-30SAR LONG ENTRY SHORT CLOSEThe price broke the SAR to the upside.
2023-12-01MACD SHORT ENTRY LONG CLOSEThe MACD line crosses below the signal line.
2023-12-04STOCH LONG EXITThe %K line crosses below the %D line.
2023-12-05STOCH SHORT EXITThe %K line crosses above the %D line.
CCI LONG ENTRY SHORT CLOSE100 crossover to upside
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
BB SHORT ENTRY LONG CLOSEPrice closed above the lower band.
2023-12-06MACD LONG ENTRY SHORT CLOSEThe MACD line crosses above the signal line.
2023-12-08STOCH LONG EXITThe %K line crosses below the %D line.
2023-12-11STOCH SHORT EXITThe %K line crosses above the %D line.
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
2023-12-12STOCH LONG EXITThe %K line crosses below the %D line.
2023-12-14STOCH SHORT EXITThe %K line crosses above the %D line.
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2023-12-15RSI SHORT ENTRY LONG CLOSE70 crossover to downside
STOCH LONG EXITThe %K line crosses below the %D line.
2023-12-19STOCH SHORT EXITThe %K line crosses above the %D line.
2023-12-21STOCH LONG EXITThe %K line crosses below the %D line.
2023-12-22STOCH SHORT EXITThe %K line crosses above the %D line.
CCI LONG ENTRY SHORT CLOSE100 crossover to upside
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
2023-12-28WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
2023-12-29STOCH LONG EXITThe %K line crosses below the %D line.
2024-01-02MACD SHORT ENTRY LONG CLOSEThe MACD line crosses below the signal line.
SAR SHORT ENTRY LONG CLOSEThe price broke the SAR to the downside
2024-01-03CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
2024-01-05WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
2024-01-08DMI SHORT ENTRY LONG CLOSEThe +DI crossed the -DI to the downside. The trend is reversing to a down trend.
STOCH SHORT EXITThe %K line crosses above the %D line.
2024-01-09STOCH LONG EXITThe %K line crosses below the %D line.
CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
2024-01-12STOCH SHORT EXITThe %K line crosses above the %D line.
2024-01-15STOCH LONG EXITThe %K line crosses below the %D line.
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
2024-01-17STOCH SHORT EXITThe %K line crosses above the %D line.
2024-01-19STOCH LONG EXITThe %K line crosses below the %D line.
2024-01-22SAR LONG ENTRY SHORT CLOSEThe price broke the SAR to the upside.
STOCH SHORT EXITThe %K line crosses above the %D line.
2024-01-25CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
2024-01-26DMI LONG ENTRY SHORT CLOSEThe +DI crossed the -DI to the upside. The trend is reversing to an up trend.
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
2024-01-29MACD LONG ENTRY SHORT CLOSEThe MACD line crosses above the signal line.
2024-01-30STOCH LONG EXITThe %K line crosses below the %D line.
2024-02-01CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
2024-02-02DMI SHORT ENTRY LONG CLOSEThe +DI crossed the -DI to the downside. The trend is reversing to a down trend.
SAR SHORT ENTRY LONG CLOSEThe price broke the SAR to the downside
2024-02-05MACD SHORT ENTRY LONG CLOSEThe MACD line crosses below the signal line.
CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
2024-02-12STOCH SHORT EXITThe %K line crosses above the %D line.
2024-02-13STOCH LONG EXITThe %K line crosses below the %D line.
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
2024-02-15STOCH SHORT EXITThe %K line crosses above the %D line.
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2024-02-16SAR LONG ENTRY SHORT CLOSEThe price broke the SAR to the upside.
2024-02-20MACD LONG ENTRY SHORT CLOSEThe MACD line crosses above the signal line.
2024-02-21MACD SHORT ENTRY LONG CLOSEThe MACD line crosses below the signal line.
STOCH LONG EXITThe %K line crosses below the %D line.
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
2024-02-22STOCH SHORT EXITThe %K line crosses above the %D line.
2024-02-23STOCH LONG EXITThe %K line crosses below the %D line.
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
2024-02-26SAR SHORT ENTRY LONG CLOSEThe price broke the SAR to the downside
CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
2024-02-28STOCH SHORT EXITThe %K line crosses above the %D line.
2024-03-04STOCH LONG EXITThe %K line crosses below the %D line.
CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
2024-03-07STOCH SHORT EXITThe %K line crosses above the %D line.
2024-03-08MACD LONG ENTRY SHORT CLOSEThe MACD line crosses above the signal line.
SAR LONG ENTRY SHORT CLOSEThe price broke the SAR to the upside.
CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
BB SHORT ENTRY LONG CLOSEPrice closed above the lower band.
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2024-03-12DMI LONG ENTRY SHORT CLOSEThe +DI crossed the -DI to the upside. The trend is reversing to an up trend.
STOCH LONG EXITThe %K line crosses below the %D line.
2024-03-13DMI SHORT ENTRY LONG CLOSEThe +DI crossed the -DI to the downside. The trend is reversing to a down trend.
2024-03-14DMI LONG ENTRY SHORT CLOSEThe +DI crossed the -DI to the upside. The trend is reversing to an up trend.
STOCH SHORT EXITThe %K line crosses above the %D line.
BB SHORT ENTRY LONG CLOSEPrice closed above the lower band.
2024-03-15STOCH LONG EXITThe %K line crosses below the %D line.
2024-03-18BB SHORT ENTRY LONG CLOSEPrice closed above the lower band.
2024-03-19STOCH SHORT EXITThe %K line crosses above the %D line.
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
2024-03-20CCI LONG ENTRY SHORT CLOSE100 crossover to upside
2024-03-21STOCH LONG EXITThe %K line crosses below the %D line.
2024-03-22ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2024-03-25STOCH SHORT EXITThe %K line crosses above the %D line.
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
BB SHORT ENTRY LONG CLOSEPrice closed above the lower band.
2024-03-27STOCH LONG EXITThe %K line crosses below the %D line.
BB SHORT ENTRY LONG CLOSEPrice closed above the lower band.
2024-04-03SAR SHORT ENTRY LONG CLOSEThe price broke the SAR to the downside
2024-04-04CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2024-04-05DMI SHORT ENTRY LONG CLOSEThe +DI crossed the -DI to the downside. The trend is reversing to a down trend.
2024-04-08MACD SHORT ENTRY LONG CLOSEThe MACD line crosses below the signal line.
STOCH SHORT EXITThe %K line crosses above the %D line.
CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
2024-04-09STOCH LONG EXITThe %K line crosses below the %D line.
CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
2024-04-10WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
2024-04-11CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
2024-04-12DMI LONG ENTRY SHORT CLOSEThe +DI crossed the -DI to the upside. The trend is reversing to an up trend.
STOCH SHORT EXITThe %K line crosses above the %D line.
2024-04-16DMI SHORT ENTRY LONG CLOSEThe +DI crossed the -DI to the downside. The trend is reversing to a down trend.
STOCH LONG EXITThe %K line crosses below the %D line.
CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
2024-04-18DMI LONG ENTRY SHORT CLOSEThe +DI crossed the -DI to the upside. The trend is reversing to an up trend.
SAR LONG ENTRY SHORT CLOSEThe price broke the SAR to the upside.
STOCH SHORT EXITThe %K line crosses above the %D line.
CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).

6.3. Candlestick Patterns

Hufvudstaden AB (publ) Daily Candlestick Chart
DateCandlestick Pattern

6.4. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose126.800
Total0/1 (0.0%)
Penke

Good job! You gained 25 XP and 0   0   10 . What's next:

  • Share my analysis of Hufvudstaden with someone you think should read this too:
  • Are you bullish or bearish on Hufvudstaden? Let me know what you think in the comments.
  • Do you want an email if I find something interesting about Hufvudstaden? Add an email alert using the form below.
  • Join the community if you want to keep your earnings and track your progress: Join the community
  • Is this analysis useful to you? Support me via But Me a Coffee. I'll analyze the stock market faster for you!

Get notifications about Hufvudstaden AB (publ)

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


Comments

How you think about this?

Leave a comment

Stay informed about Hufvudstaden AB (publ).

Receive notifications about Hufvudstaden AB (publ) in your mailbox!