Owner Scorecard


← Catalog

VOLVB · AB Volvo

IFRS
Latest filing: FY2024 annual report · ESEF (Inline XBRL)

This is a quantitative scorecard. The numbers below are read from AB Volvo’s ESEF annual report, in SEK. The narrative — what the business does, its risks, what changed this year — is not machine-read here, so we do not paraphrase it. The filed annual report →

I

The record

What the business has done across the cycle, read straight from the ESEF filing: the multi-year record, and the walk from reported profit to the cash an owner could take out.

The record, 2020–2024

realized figures from each filing · older years to the left
2020’202021’212022’222023’232024’24
Income statement
SEK 338.4BSEK 372.2BSEK 473.5BSEK 552.3BSEK 526.8BRevenueRevenue
23%24%24%27%27%Gross marginGross mgn
SEK 27.5BSEK 43.1BSEK 45.7BSEK 67.3BSEK 66.6BOperating incomeOp. inc.
8.1%11.6%9.7%12.2%12.6%Operating marginOp. mgn
SEK 19.3BSEK 32.8BSEK 32.7BSEK 49.8BSEK 50.4BNet incomeNet inc.
23%23%27%25%25%Effective tax rateTax rate
Cash flow & returns
SEK 30.6BSEK 33.6BSEK 33.2BSEK 21.4BSEK 46.4BOperating cash flowOp. cash
SEK 11.3BSEK 860MSEK 522M(SEK 28.4B)(SEK 3.9B)Working capital & otherWC & other
SEK 3.0BSEK 3.7BSEK 5.4BSEK 5.3BSEK 4.5BCapexCapex
0.9%1.0%1.1%1.0%0.9%Capex / revenueCapex/rev
SEK 27.6BSEK 29.9BSEK 27.9BSEK 16.1BSEK 42.0BOwner earningsOwner earn.
8.2%8.0%5.9%2.9%8.0%Owner earnings marginOE mgn
SEK 27.6BSEK 29.9BSEK 27.9BSEK 16.1BSEK 42.0BFree cash flowFCF
8.2%8.0%5.9%2.9%8.0%Free cash flow marginFCF mgn
SEK 0SEK 49.8BSEK 26.4BSEK 28.5BSEK 36.6BDividends paidDiv. paid
13%23%20%28%26%Return on equityROE
13%−12%4%12%7%Retained to equityRetained/eq
Balance sheet
SEK 62.1BSEK 83.9BSEK 83.9BSEK 83.3BSEK 85.2BCash & investmentsCash+inv
SEK 35.7BSEK 40.8BSEK 48.2BSEK 43.2BSEK 41.8BReceivablesReceiv.
SEK 47.6BSEK 63.9BSEK 75.7BSEK 76.9BSEK 78.4BInventoryInvent.
SEK 83.3BSEK 104.7BSEK 123.9BSEK 120.1BSEK 120.1BOperating working capitalOper. WC
SEK 280.1BSEK 255.5BSEK 323.8BSEK 351.4BSEK 358.3BCurrent assetsCur. assets
SEK 190.3BSEK 190.5BSEK 239.0BSEK 264.7BSEK 261.3BCurrent liabilitiesCur. liab.
1.5×1.3×1.4×1.3×1.4×Current ratioCurr. ratio
SEK 510.8BSEK 515.9BSEK 629.1BSEK 674.1BSEK 714.6BTotal assetsAssets
20.4×36.9×37.9×40.0×41.8×Interest coverageInt. cov.
SEK 148.1BSEK 144.1BSEK 166.2BSEK 177.8BSEK 194.0BShareholders’ equityEquity
Per share
2.03B2.03B2.03B2.03B2.03BShares out (diluted)Shares
SEK 166.44SEK 183.00SEK 232.82SEK 271.55SEK 259.07Revenue / shareRev/sh
SEK 9.50SEK 16.12SEK 16.09SEK 24.50SEK 24.78EPS (diluted)EPS
SEK 13.57SEK 14.71SEK 13.70SEK 7.93SEK 20.63Owner earnings / shareOE/sh
SEK 13.57SEK 14.71SEK 13.70SEK 7.93SEK 20.63Free cash flow / shareFCF/sh
SEK 0.00SEK 24.49SEK 13.00SEK 14.00SEK 18.00Dividends / shareDiv/sh
SEK 1.49SEK 1.83SEK 2.65SEK 2.60SEK 2.21Cap. spending / shareCapex/sh
SEK 72.85SEK 70.86SEK 81.74SEK 87.42SEK 95.43Book value / shareBVPS
Per-share growththe realized rate an owner's share compounded
4-yr5-yr
Revenue / share+11.7%/yr+11.7%/yr (4-yr)
Owner earnings / share+11.0%/yr+11.0%/yr (4-yr)
EPS+27.1%/yr+27.1%/yr (4-yr)
Capital spending / share+10.4%/yr+10.4%/yr (4-yr)
Book value / share+7.0%/yr+7.0%/yr (4-yr)

Net income is the accountant's number; owner earnings is the cash an owner could take out. The walk between them, off the cash-flow statement, and whether the gap is widening or holding.

In fiscal 2024 the business reported SEK 50.4B of profit but SEK 42.0B of owner earnings: SEK 8.4B less than the profit line, taken out by capital spending and the timing of cash.

Reported net incomeSEK 50.4B
Owner earningsSEK 42.0B · 8% of revenue
FY2024FY2023FY2022FY2021FY2020
Reported net incomeSEK 50.4BSEK 49.8BSEK 32.7BSEK 32.8BSEK 19.3B
Working capital & othertiming of cash in and out, other non-cash items−SEK 3.9B−SEK 28.4B+SEK 522M+SEK 860M+SEK 11.3B
Cash from operationsSEK 46.4BSEK 21.4BSEK 33.2BSEK 33.6BSEK 30.6B
Capital expenditurecash put back in to keep running and to grow−SEK 4.5B−SEK 5.3B−SEK 5.4B−SEK 3.7B−SEK 3.0B
Owner earningsSEK 42.0BSEK 16.1BSEK 27.9BSEK 29.9BSEK 27.6B
Owner-earnings marginowner earnings ÷ revenue8%3%6%8%8%

Owner earnings is the cash an owner could pull out without starving the business: operating cash less the capital it must spend to hold its position .

Maintenance capex is estimated as depreciation where a growing business invests above it; free cash flow is the figure the scorecard's free-cash margin reads.

II

Quality & stewardship

Returns, the balance sheet, and stewardship. The same checks the US pages run, in the reporting currency.

Owner’s Scorecard

FY2024 ESEF (Inline XBRL) · source on SEC EDGAR →

Will it survive?

  • Comfortable
    Operating income SEK 66.6B ÷ interest expense SEK 1.6B
    What this means

    Operating profit covers interest with the kind of margin Graham wanted for a defensive holding. Necessary, not sufficient, it says solvent, not cheap.

  • Debt under-captured — leverage unknown, not low
    What this means

    This company pays far more interest than its tagged debt implies (the rest sits under segment dimensions the data source strips), so its net cash or net debt cannot be read honestly: the gap is unknown, not zero, and 'net cash' here would be exactly the fiction the figure is meant to prevent. Judge it on the record and owner earnings instead.

  • Not enough data
    What this means

    The filing data didn't include the inputs for this check.

Is it a good business?

  • Debt under-captured
    Industry peers: median 6%
    What this means

    This company's interest bill implies far more debt than its filings tag at the consolidated level (the rest sits under segment dimensions the data source strips), so invested capital, and the return on it, cannot be read honestly. Judge this one on Owner Earnings and the record instead.

  • Solid through the cycle
    5-yr median margin, range 3%–8%; latest SEK 42.0B = operating cash SEK 46.4B − maintenance capex SEK 4.5B
    Industry peers: median 8%
    What this means

    What an owner could take out without starving the business: operating cash less the maintenance capital it must spend to hold its position — Buffett's owner earnings. That's 8% of revenue this year, a 8% median across 5 years.

  • Mostly cash-backed
    Cash from ops SEK 46.4B ÷ net income SEK 50.4B
    What this means

    How much of reported profit showed up as operating cash. Above 1× is reassuring; well below suggests earnings lean on accruals. One year is noisy, growth and working-capital swings distort it, and this is operating cash, not free cash. Watch the multi-year trend.

How is the cash used?

  • Returns about half
    Dividends + buybacks SEK 36.6B ÷ Owner Earnings SEK 42.0B
    What this means

    Of SEK 42.0B Owner Earnings, SEK 36.6B (87%) went back to shareholders, SEK 36.6B dividends, SEK 0 buybacks. Returning most of it is the mark of a mature business with little left to reinvest at a high return; reinvesting most could mean a long runway, or empire-building. The split doesn't say which; the return earned on it (see ROIC) does.

  • Investing or harvesting?
    Not enough data
    What this means

    The filing data didn't include the inputs for this check.

Graham’s defensive tests · 1 of 3 met

Graham’s numerical criteria for the defensive investor (The Intelligent Investor, ch. 14), run on the filings. A floor of safety, not a buy signal; many fine modern businesses fail his strictest liquidity rules by design.

  • Adequate size
    Revenue ≥ $2B (a dollar floor) · SEK 526.8B
    What this means

    Big enough to weather a storm. Graham's floor is a dollar figure — about $2B of revenue as a conservative modern stand-in. This company reports in its home currency and we carry no exchange rate, so we show the figure and leave the size bar for you to apply rather than convert it with a number we don't have.

  • Strong liquidity Miss
    Current ratio ≥ 2× · 1.37×
    What this means

    Current assets at least twice current liabilities, near-term bills covered without touching the business. Strict by design: many cash-rich modern firms run leaner and miss it, holding their cushion in longer-dated securities.

  • Conservative debt
    Debt ≤ working capital ·
    What this means

    The filings tag only a fraction of the debt this company's interest bill implies (much of it sits under segment dimensions the data source strips), so this test can't be run honestly.

  • Earnings stability Pass
    A profit every year (5-yr record) · no losses
    What this means

    Graham wanted earnings in each of the past ten years, the stability a defensive owner leans on.

  • Dividend record Miss
    Uninterrupted dividends · 4 of 6 yrs
    What this means

    An unbroken dividend was Graham's mark of durability. He wanted twenty years; the filings show about ten, and a single suspension breaks the streak. Non-payers, many fine modern compounders, fall outside his defensive net by design.

  • Moderate price
    P/E ≤ 15 and P/E × P/B ≤ 22.5 · decided by the price
    What this means

    Graham's valuation gate, the wall he kept between a sound business and a sound investment. Three-year average earnings are SEK 21.79/share (latest year SEK 24.78), the averaged base the calculator's gate runs on, and book value is SEK 95.43/share. Enter a price in “What the price implies” just below for the P/E, P/B, and whether it clears. But this is the rule Buffett outgrew: there's no hard P/E law, and a wonderful business can deserve a far richer multiple if the thesis holds, treat it as the bargain-hunter's floor, not a verdict on the price.

Durability & moat, 2020–2024

Whether the record’s returns held, and what the capital reinvested earned.

  • Profitable years 5 of 5
    What this means

    Never lost money over the record, the earnings stability Graham insisted on.

  • Operating margin 10% → 12% (2-yr avg ends)
    What this means

    Through the cycle the operating margin widened — about 10% early to 12% lately, median 12% — pricing power intact or improving.

  • Owner earnings growth +0%/yr
    What this means

    Owner earnings grew about 0% a year over the record.

  • Worst year 2020 · 8.1% op. margin
    What this means

    Stayed profitable even in its hardest year, the resilience that survives recessions.

  • Share count −0.0%/yr
    What this means

    Roughly flat share count, little dilution, little buyback.

  • Dividend record paid
    What this means

    Paid a dividend in 4 of the years on record.

Does AI threaten the moat?

Low contestability

The moat is physical, regulated or balance-sheet-funded, the kind AI cuts costs within but does not contest.

AI is unlikely to contest a moat that is physical, regulated or balance-sheet-funded; here it reads more as a cost tool than a threat.

Read from the filing's own risk factors, paired with the industry's structure under its SIC code; the durability is read above, the price below.

All figures as filed; the source filing is linked above.

How the cash was used, 2020–2024

Over the record, the business generated SEK 165.3B of operating cash; how management split it reads as a cash returner, paying most of what it earns straight back to owners.

  • ReinvestedSEK 21.9B · 13%
  • DividendsSEK 141.3B · 85%
  • Retained (debt / cash)SEK 2.1B · 1%
  • Returned to ownersSEK 141.3B

    99% of the owner earnings the business produced over the span, SEK 141.3B as dividends and SEK 0 as buybacks.

  • Net change in share count−0.0%

    The diluted count barely moved (2033M to 2033M): buybacks roughly offset the stock issued to staff.

  • Dividend recordSEK 18.00/sh

    Paid in 4 of the years on record. It was cut at least once along the way.

  • Return on what it retained0%

    Of the earnings it kept rather than paid out (SEK 43.7B over the span), annual owner earnings (first three years vs last three) grew SEK 186M, so each retained SEK 1 added about 0.00 of yearly owner earnings. Buffett's test, run on owner earnings instead of market value.

Buybacks are gross of stock issued to staff; the share-count line above is the net of that, the figure that decides whether owners gained. The average price paid blends a year of purchases (and any accelerated repurchase), so it is close, not exact. The record of where the cash went and on what terms.

Inverting the record

Invert: instead of why AB Volvo is a good business, the question is what would make owning it a mistake, and whether those marks are in the record. Disconfirming tests across 2019–2024.

None of the 3 tests turned up a mark; each came back clean. A clean panel says only that these particular ways of being wrong are not written into the record.

Each test came back clean
  • Is it less profitable than it was?
  • Did the share count rise anyway?
  • Did reported profit become cash?

Each test is read from the filings and is noisy alone; a flag can mark a cyclical trough or a year of heavy investment as easily as a problem. The filing says which.

III

The price

What a price would have to assume, set against the record above. You bring the price, in the reporting currency.

What the price implies

reverse-DCF

Type today's close and see the owner-earnings growth you'd have to believe to justify it, beside what AB Volvo has delivered.

SEK 

Through the cycle, AB Volvo earns about SEK 42.0B on its 8.0% median owner-earnings margin. This year’s 8.0% margin runs in line with that. Normalize, below, values the price on that through-cycle figure rather than the latest year.

Base

The assumptions

9.0% = the 4.55% 10-year Treasury (Jul 15, 2026) + 4.45 points of equity premium. The rate you require is yours to set.

Enter a price above to run it.

Implied by the price
Owner-earnings growth · ’20→’24+0%/yr
Owner-earnings yield
P/E (3-yr earnings ’22–’24)
P/B
Graham’s price gate

Graham capped the multiple at 15×; Buffett and Munger let that rule go: a wonderful business can deserve 50× if the thesis holds. The gate marks the bargain-hunter's floor.

Against a high-grade bond: Graham’s yardstick bond yield%

Prefilled with the 10-year Treasury (4.55%, as of Jul 15, 2026). Edit it for today’s exact figure, or a AAA corporate yield.

Graham measured a stock against the bond you could own instead, the heart of his margin of safety. Enter a price above to weigh the owner-earnings yield against this bond.

Owner earnings SEK 42.0B on 2033M diluted shares; net cash SEK 85.2B. The base is the latest year by default; Normalize values it on the through-cycle median owner-earnings margin (to avoid paying on a peak year). Net of stock comp treats option pay as the expense it is. The dials set the multiple a growth belief justifies; the price, and every dollar on this page, is yours.