VOLVB · AB Volvo
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 →
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| 2020’20 | 2021’21 | 2022’22 | 2023’23 | 2024’24 | |
|---|---|---|---|---|---|
| Income statement | |||||
| SEK 338.4B | SEK 372.2B | SEK 473.5B | SEK 552.3B | SEK 526.8B | RevenueRevenue |
| 23% | 24% | 24% | 27% | 27% | Gross marginGross mgn |
| SEK 27.5B | SEK 43.1B | SEK 45.7B | SEK 67.3B | SEK 66.6B | Operating incomeOp. inc. |
| 8.1% | 11.6% | 9.7% | 12.2% | 12.6% | Operating marginOp. mgn |
| SEK 19.3B | SEK 32.8B | SEK 32.7B | SEK 49.8B | SEK 50.4B | Net incomeNet inc. |
| 23% | 23% | 27% | 25% | 25% | Effective tax rateTax rate |
| Cash flow & returns | |||||
| SEK 30.6B | SEK 33.6B | SEK 33.2B | SEK 21.4B | SEK 46.4B | Operating cash flowOp. cash |
| SEK 11.3B | SEK 860M | SEK 522M | (SEK 28.4B) | (SEK 3.9B) | Working capital & otherWC & other |
| SEK 3.0B | SEK 3.7B | SEK 5.4B | SEK 5.3B | SEK 4.5B | CapexCapex |
| 0.9% | 1.0% | 1.1% | 1.0% | 0.9% | Capex / revenueCapex/rev |
| SEK 27.6B | SEK 29.9B | SEK 27.9B | SEK 16.1B | SEK 42.0B | Owner earningsOwner earn. |
| 8.2% | 8.0% | 5.9% | 2.9% | 8.0% | Owner earnings marginOE mgn |
| SEK 27.6B | SEK 29.9B | SEK 27.9B | SEK 16.1B | SEK 42.0B | Free cash flowFCF |
| 8.2% | 8.0% | 5.9% | 2.9% | 8.0% | Free cash flow marginFCF mgn |
| SEK 0 | SEK 49.8B | SEK 26.4B | SEK 28.5B | SEK 36.6B | Dividends paidDiv. paid |
| 13% | 23% | 20% | 28% | 26% | Return on equityROE |
| 13% | −12% | 4% | 12% | 7% | Retained to equityRetained/eq |
| Balance sheet | |||||
| SEK 62.1B | SEK 83.9B | SEK 83.9B | SEK 83.3B | SEK 85.2B | Cash & investmentsCash+inv |
| SEK 35.7B | SEK 40.8B | SEK 48.2B | SEK 43.2B | SEK 41.8B | ReceivablesReceiv. |
| SEK 47.6B | SEK 63.9B | SEK 75.7B | SEK 76.9B | SEK 78.4B | InventoryInvent. |
| SEK 83.3B | SEK 104.7B | SEK 123.9B | SEK 120.1B | SEK 120.1B | Operating working capitalOper. WC |
| SEK 280.1B | SEK 255.5B | SEK 323.8B | SEK 351.4B | SEK 358.3B | Current assetsCur. assets |
| SEK 190.3B | SEK 190.5B | SEK 239.0B | SEK 264.7B | SEK 261.3B | Current liabilitiesCur. liab. |
| 1.5× | 1.3× | 1.4× | 1.3× | 1.4× | Current ratioCurr. ratio |
| SEK 510.8B | SEK 515.9B | SEK 629.1B | SEK 674.1B | SEK 714.6B | Total assetsAssets |
| 20.4× | 36.9× | 37.9× | 40.0× | 41.8× | Interest coverageInt. cov. |
| SEK 148.1B | SEK 144.1B | SEK 166.2B | SEK 177.8B | SEK 194.0B | Shareholders’ equityEquity |
| Per share | |||||
| 2.03B | 2.03B | 2.03B | 2.03B | 2.03B | Shares out (diluted)Shares |
| SEK 166.44 | SEK 183.00 | SEK 232.82 | SEK 271.55 | SEK 259.07 | Revenue / shareRev/sh |
| SEK 9.50 | SEK 16.12 | SEK 16.09 | SEK 24.50 | SEK 24.78 | EPS (diluted)EPS |
| SEK 13.57 | SEK 14.71 | SEK 13.70 | SEK 7.93 | SEK 20.63 | Owner earnings / shareOE/sh |
| SEK 13.57 | SEK 14.71 | SEK 13.70 | SEK 7.93 | SEK 20.63 | Free cash flow / shareFCF/sh |
| SEK 0.00 | SEK 24.49 | SEK 13.00 | SEK 14.00 | SEK 18.00 | Dividends / shareDiv/sh |
| SEK 1.49 | SEK 1.83 | SEK 2.65 | SEK 2.60 | SEK 2.21 | Cap. spending / shareCapex/sh |
| SEK 72.85 | SEK 70.86 | SEK 81.74 | SEK 87.42 | SEK 95.43 | Book value / shareBVPS |
| 4-yr | 5-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.
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|
| Reported net income | SEK 50.4B | SEK 49.8B | SEK 32.7B | SEK 32.8B | SEK 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 operations | SEK 46.4B | SEK 21.4B | SEK 33.2B | SEK 33.6B | SEK 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 earnings | SEK 42.0B | SEK 16.1B | SEK 27.9B | SEK 29.9B | SEK 27.6B |
| Owner-earnings marginowner earnings ÷ revenue | 8% | 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.
Quality & stewardship
Returns, the balance sheet, and stewardship. The same checks the US pages run, in the reporting currency.
Owner’s Scorecard
Will it survive?
- Can it pay its interest? 41.8×ComfortableOperating 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-capturedIndustry 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 cycle5-yr median margin, range 3%–8%; latest SEK 42.0B = operating cash SEK 46.4B − maintenance capex SEK 4.5BIndustry 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-backedCash 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 halfDividends + 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 MissCurrent 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 PassA 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 MissUninterrupted 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 contestabilityThe 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.
- 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.
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-DCFType today's close and see the owner-earnings growth you'd have to believe to justify it, beside what AB Volvo has delivered.
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.
—
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.
A dated snapshot of the price you typed, the assumptions you set, and what the page showed for them. A snapshot is never edited after it is saved. Your notebook is yours alone — the commitment states what is stored and what we will never do.
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.
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.