Multi-year summary

(SEK M unless otherwise stated) (MSEK om inget annat anges) 2018 2019 2020 2021 2022
Sales Nettoomsättning 4,803 4,359 3,672 5,388 6,875
Earnings measurements Resultatmått
Gross profit/loss Bruttoresultat 669 605 548 1,102 1,009
Underlying gross profit/loss Underliggande bruttoresultat 643 609 563 1,038 1,075
Operating result (EBIT) Rörelseresultat (EBIT) 132 88 39 621 418
Underlying operating result (uEBIT) Underliggande rörelseresultat (uEBIT) 117 94 96 529 488
Margin measurements Marginalmått
Gross margin (%) Bruttomarginal (%) 13.9 13.9 14.9 20.4 14.7
Underlying gross margin (%) Underliggande bruttomarginal (%) 13.4 14.0 15.3 19.3 15.6
Operating margin (%) Rörelsemarginal (%) 2.8 2.0 1.1 11.5 6.1
Underlying operating margin (%) Underliggande rörelsemarginal (%) 2.4 2.1 2.6 9.8 7.1
Cash flow Kassaflöde
Cash flow from operating activities Kassaflöde från den löpande verksamheten 86 200 341 32 204
Capital structure Kapitalstruktur
Net debt excl. IFRS 16 1) Nettoskuld exkl. IFRS 16 1) 440 373 156 241 357
Net debt/equity ratio (%) excl. IFRS 16 1) Nettoskuldsättningsgrad (%) exkl. IFRS 16 1) 49 40 17 17 21.7
Working capital at end of period Rörelsekapital vid periodens slut 572 549 343 856 1,130
Working capital (average) Rörelsekapital (genomsnittligt) 562 570 468 524 1,064
Capital employed at end of period excl. IFRS 16 1) Sysselsatt kapital vid periodens slut exkl. IFRS 16 1) 1,440 1,468 1,234 1,716 2,052
Capital employed (average) excl. IFRS 16 1) Sysselsatt kapital (genomsnittligt) exkl. IFRS 16 1) 1,408 1,466 1,305 1,457 2,003
Working capital tied-up (%) Rörelsekapitalbindning (%) 11.7 13.1 12.8 9.7 15.5
Return Avkastning
Return on capital employed (%) excl. IFRS 16 1) Avkastning på sysselsatt kapital (%) exkl. IFRS 16 1) 9.4 5.6 2.3 42.0 20.3
Per share data Per aktie
Earnings per share (SEK) Resultat per aktie (SEK) 6.13 3.87 0.33 38.10 24.96
Earnings per share after dilution (SEK) Resultat per aktie efter utspädning (SEK) 6.13 3.87 0.33 38.10 24.96
Proposed dividend per share (SEK) Föreslagen utdelning per aktie (SEK) 1.75 12 12
Equity per share (SEK) Eget kapital per aktie (SEK) 68.67 71.05 69.73 108.84 126.11
Cash flow from operating activities per share (SEK) Kassaflöde från den löpande verksamheten per aktie (SEK) 6.60 15.37 26.28 2.49 15.72
Average number of shares outstanding (thousands) Genomsnittligt utestående antal aktier (tusentals) 12,983 12,983 12,983 12,983 12,983
Average number of shares outstanding after dilution (thousands) Genomsnittligt utestående antal aktier efter utspädning (tusentals) 12,983 12,983 12,983 12,983 12,983
Growth Tillväxt
Sales growth (%) Omsättningstillväxt (%) 10 -9 -16 47 28
of which, organic tonnage growth (%) varav organisk tonnagetillväxt (%) 4 -10 -10 11 -9
of which, price and mix changes (%) varav pris- och mixförändringar (%) 3 -1 -5 38 32
of which, currency effects (%) varav valutaeffekter (%) 3 2 -1 -2 2
of which, acquisitions (%) varav förvärv (%) 3
of which, divestments (%) varav avyttringar (%) 0
Other Övrigt
Average number of employees Medelantal anställda 668 652 633 621 654
Inventory gains and losses Lagervinster och -förluster 27 -6 -17 92 -70
Shipped tonnage (thousands of tonnes) Leverat tonnage (tusentals ton) 377 340 307 342 320
1) To visualize the development of BE Group’s financial position, there are some financial information in the key figure overview that is not defined in IFRS. A reconciliation/bridge between alternative performance measures used in this report and the closest IFRS measure is presented under Alternative performance measures.

The comparative figures for 2018 are prepared according to previous accounting principles regarding leasing (IAS 17).