Market Closed -
Nasdaq Stockholm
12:00:00 2024-07-05 pm EDT
|
5-day change
|
1st Jan Change
|
9.36
SEK
|
-0.21%
|
|
-1.47%
|
+44.00%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,723
|
714.4
|
515.9
|
742.9
|
-
|
-
|
Enterprise Value (EV)
1 |
2,954
|
643.4
|
293.9
|
484.1
|
403
|
267.9
|
P/E ratio
|
101
x
|
-9.18
x
|
-5.37
x
|
22.8
x
|
16.3
x
|
12.4
x
|
Yield
|
-
|
-
|
-
|
-
|
3.63%
|
-
|
Capitalization / Revenue
|
1.71
x
|
0.43
x
|
0.34
x
|
0.47
x
|
0.44
x
|
0.41
x
|
EV / Revenue
|
1.85
x
|
0.39
x
|
0.19
x
|
0.3
x
|
0.24
x
|
0.15
x
|
EV / EBITDA
|
28.4
x
|
-161
x
|
-26.7
x
|
4.28
x
|
2.84
x
|
1.67
x
|
EV / FCF
|
-33.9
x
|
-91.9
x
|
2.47
x
|
4.07
x
|
3.73
x
|
2.29
x
|
FCF Yield
|
-2.95%
|
-1.09%
|
40.5%
|
24.6%
|
26.8%
|
43.7%
|
Price to Book
|
5.96
x
|
0.74
x
|
0.82
x
|
1.11
x
|
1.03
x
|
0.94
x
|
Nbr of stocks (in thousands)
|
39,687
|
79,374
|
79,374
|
79,374
|
-
|
-
|
Reference price
2 |
68.60
|
9.000
|
6.500
|
9.360
|
9.360
|
9.360
|
Announcement Date
|
2/16/22
|
2/17/23
|
2/20/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,523
|
1,594
|
1,670
|
1,537
|
1,591
|
1,671
|
1,812
|
EBITDA
1 |
-
|
104
|
-4
|
-11
|
113
|
142
|
160
|
EBIT
1 |
-
|
58
|
-53
|
-85
|
49
|
75
|
90
|
Operating Margin
|
-
|
3.64%
|
-3.17%
|
-5.53%
|
3.08%
|
4.49%
|
4.97%
|
Earnings before Tax (EBT)
1 |
-
|
26
|
-52
|
-98
|
47.02
|
61.25
|
76.7
|
Net income
1 |
-
|
26
|
-58
|
-96
|
38.96
|
47.02
|
59.87
|
Net margin
|
-
|
1.63%
|
-3.47%
|
-6.25%
|
2.45%
|
2.81%
|
3.3%
|
EPS
2 |
-0.0200
|
0.6800
|
-0.9800
|
-1.210
|
0.4106
|
0.5756
|
0.7531
|
Free Cash Flow
1 |
-
|
-87
|
-7
|
119
|
119
|
108
|
117
|
FCF margin
|
-
|
-5.46%
|
-0.42%
|
7.74%
|
7.48%
|
6.46%
|
6.46%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
105.31%
|
76.06%
|
73.12%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
305.48%
|
229.71%
|
195.43%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
0.3400
|
-
|
Announcement Date
|
3/17/21
|
2/16/22
|
2/17/23
|
2/20/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
413
|
420
|
450
|
373
|
427
|
345
|
441
|
369
|
382
|
356
|
455
|
371
|
401
|
EBITDA
1 |
18
|
1
|
3
|
4
|
-11
|
-7
|
21
|
-32
|
8
|
23
|
43.9
|
19.5
|
26.4
|
EBIT
1 |
6
|
-12
|
-9
|
-9
|
-23
|
-21
|
6
|
-47
|
-24
|
7
|
27.9
|
3.5
|
10.4
|
Operating Margin
|
1.45%
|
-2.86%
|
-2%
|
-2.41%
|
-5.39%
|
-6.09%
|
1.36%
|
-12.74%
|
-6.28%
|
1.97%
|
6.13%
|
0.94%
|
2.59%
|
Earnings before Tax (EBT)
|
9
|
-16
|
-1
|
-
|
-
|
-13
|
27
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
6
|
-14
|
-1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
1.45%
|
-3.33%
|
-0.22%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
-
|
-0.3600
|
-0.0100
|
-
|
-
|
-0.1400
|
0.3300
|
-
|
-
|
-
|
0.2900
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/16/22
|
5/10/22
|
8/24/22
|
11/11/22
|
2/17/23
|
5/12/23
|
8/25/23
|
11/17/23
|
2/20/24
|
5/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
231
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
71
|
222
|
259
|
340
|
475
|
Leverage (Debt/EBITDA)
|
-
|
2.221
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-87
|
-7
|
119
|
119
|
108
|
117
|
ROE (net income / shareholders' equity)
|
-
|
10.4%
|
-10%
|
-11.1%
|
6%
|
6.73%
|
7.87%
|
ROA (Net income/ Total Assets)
|
-
|
2.66%
|
-5.48%
|
-9.35%
|
3.26%
|
4.28%
|
5.17%
|
Assets
1 |
-
|
977.5
|
1,059
|
1,026
|
1,194
|
1,100
|
1,159
|
Book Value Per Share
2 |
-
|
11.50
|
12.20
|
7.900
|
8.460
|
9.120
|
10.00
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
26
|
16
|
8
|
10
|
14.2
|
18
|
Capex / Sales
|
-
|
1.63%
|
0.96%
|
0.52%
|
0.63%
|
0.85%
|
0.99%
|
Announcement Date
|
3/17/21
|
2/16/22
|
2/17/23
|
2/20/24
|
-
|
-
|
-
|
Last Close Price
9.36
SEK Average target price
10.25
SEK Spread / Average Target +9.51% Consensus |