Market Closed -
Nasdaq Stockholm
11:19:37 2024-05-10 EDT
|
5-day change
|
1st Jan Change
|
3.98
SEK
|
-7.66%
|
|
-7.01%
|
-32.54%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
509.7
|
582.2
|
1,586
|
491.4
|
165.7
|
111.8
|
-
|
-
|
Enterprise Value (EV)
1 |
744.4
|
741.7
|
1,966
|
993.1
|
165.7
|
509.8
|
481.8
|
448.8
|
P/E ratio
|
13.3
x
|
10.4
x
|
34.2
x
|
-28.9
x
|
-0.33
x
|
-2.97
x
|
14.2
x
|
4.52
x
|
Yield
|
3.01%
|
4.22%
|
1.75%
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.22
x
|
0.25
x
|
0.63
x
|
0.19
x
|
0.08
x
|
0.06
x
|
0.06
x
|
0.06
x
|
EV / Revenue
|
0.32
x
|
0.32
x
|
0.78
x
|
0.39
x
|
0.08
x
|
0.25
x
|
0.25
x
|
0.22
x
|
EV / EBITDA
|
5.78
x
|
6.51
x
|
19.9
x
|
27.4
x
|
-4.29
x
|
16.4
x
|
6.69
x
|
5.04
x
|
EV / FCF
|
-27.3
x
|
9.27
x
|
-17
x
|
43.7
x
|
-
|
7.08
x
|
12
x
|
10.2
x
|
FCF Yield
|
-3.67%
|
10.8%
|
-5.88%
|
2.29%
|
-
|
14.1%
|
8.3%
|
9.8%
|
Price to Book
|
1.29
x
|
1.32
x
|
2.65
x
|
0.86
x
|
-
|
0.56
x
|
0.54
x
|
0.48
x
|
Nbr of stocks (in thousands)
|
12,282
|
12,282
|
13,908
|
14,040
|
28,081
|
28,081
|
-
|
-
|
Reference price
2 |
41.50
|
47.40
|
114.0
|
35.00
|
5.900
|
3.980
|
3.980
|
3.980
|
Announcement Date
|
20-02-21
|
21-02-23
|
22-02-23
|
23-02-22
|
24-02-22
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,331
|
2,350
|
2,524
|
2,566
|
2,155
|
2,011
|
1,952
|
2,032
|
EBITDA
1 |
128.8
|
113.9
|
98.7
|
36.2
|
-38.6
|
31
|
72
|
89
|
EBIT
1 |
73.5
|
87.4
|
76.4
|
6.9
|
-355.2
|
5
|
47
|
63
|
Operating Margin
|
3.15%
|
3.72%
|
3.03%
|
0.27%
|
-16.48%
|
0.25%
|
2.41%
|
3.1%
|
Earnings before Tax (EBT)
1 |
4.1
|
68.9
|
58.9
|
-16
|
-415.4
|
-36
|
11
|
33
|
Net income
1 |
38.3
|
56.1
|
43.5
|
-16.9
|
-418.6
|
-38
|
8
|
25
|
Net margin
|
1.64%
|
2.39%
|
1.72%
|
-0.66%
|
-19.42%
|
-1.89%
|
0.41%
|
1.23%
|
EPS
2 |
3.120
|
4.570
|
3.330
|
-1.210
|
-17.63
|
-1.340
|
0.2800
|
0.8800
|
Free Cash Flow
1 |
-27.3
|
80
|
-115.5
|
22.7
|
-
|
72
|
40
|
44
|
FCF margin
|
-1.17%
|
3.4%
|
-4.58%
|
0.88%
|
-
|
3.58%
|
2.05%
|
2.17%
|
FCF Conversion (EBITDA)
|
-
|
70.24%
|
-
|
62.71%
|
-
|
232.26%
|
55.56%
|
49.44%
|
FCF Conversion (Net income)
|
-
|
142.6%
|
-
|
-
|
-
|
-
|
500%
|
176%
|
Dividend per Share
2 |
1.250
|
2.000
|
2.000
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-02-21
|
21-02-23
|
22-02-23
|
23-02-22
|
24-02-22
|
-
|
-
|
-
|
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 |
818.8
|
613
|
609.7
|
622
|
720.8
|
613
|
513
|
475.9
|
553.1
|
457.5
|
424
|
484
|
646
|
EBITDA
1 |
58.8
|
16.2
|
-
|
9.1
|
11.2
|
-15.6
|
11.6
|
13.1
|
-41.5
|
-9.6
|
-15
|
8
|
47
|
EBIT
1 |
50.7
|
9
|
-3.8
|
1.5
|
4.3
|
-22.7
|
4.2
|
6.9
|
-175.7
|
-18.1
|
-21
|
2
|
41
|
Operating Margin
|
6.19%
|
1.47%
|
-0.62%
|
0.24%
|
0.6%
|
-3.7%
|
0.82%
|
1.45%
|
-31.77%
|
-3.96%
|
-4.95%
|
0.41%
|
6.35%
|
Earnings before Tax (EBT)
|
44.4
|
2.2
|
-10.3
|
-2.5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
34.8
|
0.1
|
-10.6
|
-5
|
-1.4
|
-28
|
-4.6
|
-164.1
|
-222
|
-23.7
|
-31
|
-8
|
25
|
Net margin
|
4.25%
|
0.02%
|
-1.74%
|
-0.8%
|
-0.19%
|
-4.57%
|
-0.9%
|
-34.48%
|
-40.14%
|
-5.18%
|
-7.31%
|
-1.65%
|
3.87%
|
EPS
2 |
2.440
|
0.0100
|
-0.7600
|
-0.3600
|
-0.1000
|
-1.990
|
-0.1900
|
-5.840
|
-7.900
|
-0.8400
|
-1.100
|
-0.2700
|
0.8700
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
22-02-23
|
22-04-28
|
22-08-18
|
22-10-28
|
23-02-22
|
23-05-15
|
23-08-18
|
23-11-24
|
24-02-22
|
24-04-30
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
235
|
160
|
381
|
502
|
-
|
398
|
370
|
337
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.822
x
|
1.4
x
|
3.857
x
|
13.86
x
|
-
|
12.84
x
|
5.139
x
|
3.787
x
|
Free Cash Flow
1 |
-27.3
|
80
|
-116
|
22.7
|
-
|
72
|
40
|
44
|
ROE (net income / shareholders' equity)
|
10.1%
|
13.4%
|
10.1%
|
-1.25%
|
-
|
-17.5%
|
3.9%
|
11.3%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
32.20
|
36.00
|
43.00
|
40.50
|
-
|
7.100
|
7.380
|
8.260
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
19
|
20.1
|
18.4
|
31.7
|
-
|
31
|
20
|
20
|
Capex / Sales
|
0.82%
|
0.86%
|
0.73%
|
1.24%
|
-
|
1.54%
|
1.02%
|
0.98%
|
Announcement Date
|
20-02-21
|
21-02-23
|
22-02-23
|
23-02-22
|
24-02-22
|
-
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| -32.54% | 10.31M | | -4.85% | 2.57B | | -16.03% | 575M | | -1.95% | 310M | | +2.39% | 164M | | +11.64% | 159M | | +18.60% | 168M | | -0.93% | 135M | | +20.26% | 104M | | -.--% | 80M |
Consumer Electronic Wholesale
|