Sweco AB (publ) (STO:SWEC.B)
Sweden · Delayed Price · Currency is SEK 129.10
-0.40 (-0.31%)
Sep 2, 2026, 5:29 PM CET
Sweco AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 32,587 | 31,586 | 30,676 | 28,523 | 24,296 | 21,792 |
Other Revenue | - | - | - | - | - | 11 |
| 32,587 | 31,586 | 30,676 | 28,523 | 24,296 | 21,803 | |
Revenue Growth | 5.87% | 2.97% | 7.55% | 17.40% | 11.43% | 4.53% |
Cost of Revenue | 21,529 | 20,840 | 20,232 | 18,943 | 16,087 | 14,477 |
Gross Profit | 11,058 | 10,746 | 10,444 | 9,580 | 8,209 | 7,326 |
Selling, General & Admin | 6,166 | 5,983 | 6,016 | 5,836 | 4,930 | 4,234 |
Other Operating Expenses | -48 | -44 | -32 | -39 | -31 | - |
Operating Expenses | 7,478 | 7,255 | 7,255 | 6,969 | 5,922 | 5,247 |
Operating Income | 3,580 | 3,491 | 3,189 | 2,611 | 2,287 | 2,079 |
Interest Expense | -236 | -237 | -296 | -244 | -78 | -82 |
Interest & Investment Income | 40 | 40 | 47 | 29 | 9 | - |
Currency Exchange Gain (Loss) | - | - | 1 | -4 | 1 | - |
Other Non Operating Income (Expenses) | -21 | -21 | -20 | -20 | -19 | 4 |
EBT Excluding Unusual Items | 3,363 | 3,273 | 2,921 | 2,372 | 2,200 | 2,001 |
Merger & Restructuring Charges | -305 | -286 | -171 | -192 | -43 | -104 |
Gain (Loss) on Sale of Investments | - | - | - | 3 | - | - |
Asset Writedown | -2 | -2 | -4 | -3 | - | - |
Pretax Income | 3,056 | 2,985 | 2,746 | 2,180 | 2,157 | 1,897 |
Income Tax Expense | 778 | 759 | 675 | 513 | 505 | 405 |
Earnings From Continuing Operations | 2,278 | 2,226 | 2,071 | 1,667 | 1,652 | 1,492 |
Minority Interest in Earnings | - | - | - | - | -1 | - |
Net Income | 2,278 | 2,226 | 2,071 | 1,667 | 1,651 | 1,492 |
Net Income to Common | 2,278 | 2,226 | 2,071 | 1,667 | 1,651 | 1,492 |
Net Income Growth | 7.86% | 7.48% | 24.23% | 0.97% | 10.66% | 15.48% |
Shares Outstanding (Basic) | 361 | 360 | 360 | 359 | 358 | 357 |
Shares Outstanding (Diluted) | 361 | 361 | 360 | 360 | 359 | 358 |
Shares Change | 0.07% | 0.23% | 0.22% | 0.11% | 0.41% | -0.99% |
EPS (Basic) | 6.31 | 6.18 | 5.76 | 4.64 | 4.61 | 4.18 |
EPS (Diluted) | 6.30 | 6.16 | 5.75 | 4.64 | 4.60 | 4.17 |
EPS Growth | 7.68% | 7.13% | 23.92% | 0.87% | 10.31% | 16.48% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 3,499 | 3,617 | 3,699 | 2,168 | 2,241 | 1,970 |
Free Cash Flow Per Share | 9.68 | 10.01 | 10.26 | 6.03 | 6.24 | 5.51 |
Dividend Per Share | 3.700 | 3.700 | 3.300 | 2.950 | 2.700 | 2.450 |
Dividend Growth | 12.12% | 12.12% | 11.86% | 9.26% | 10.20% | 11.36% |
Gross Margin | 33.93% | 34.02% | 34.05% | 33.59% | 33.79% | 33.60% |
Operating Margin | 10.99% | 11.05% | 10.40% | 9.15% | 9.41% | 9.54% |
Profit Margin | 6.99% | 7.05% | 6.75% | 5.84% | 6.79% | 6.84% |
Free Cash Flow Margin | 10.74% | 11.45% | 12.06% | 7.60% | 9.22% | 9.04% |
EBITDA | 4,092 | 3,954 | 3,629 | 3,069 | 2,631 | 2,460 |
EBITDA Margin | 12.56% | 12.52% | 11.83% | 10.76% | 10.83% | 11.28% |
D&A For EBITDA | 512 | 463 | 440 | 458 | 344 | 381 |
EBIT | 3,580 | 3,491 | 3,189 | 2,611 | 2,287 | 2,079 |
EBIT Margin | 10.99% | 11.05% | 10.40% | 9.15% | 9.41% | 9.54% |
Effective Tax Rate | 25.46% | 25.43% | 24.58% | 23.53% | 23.41% | 21.35% |