Market Closed -
Nasdaq Stockholm
11:29:38 2024-05-15 EDT
|
5-day change
|
1st Jan Change
|
9.24
SEK
|
+5.96%
|
|
+18.46%
|
+42.15%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,723
|
714.4
|
515.9
|
733.4
|
-
|
-
|
Enterprise Value (EV)
1 |
2,954
|
643.4
|
293.9
|
422.4
|
430
|
258.4
|
P/E ratio
|
101
x
|
-9.18
x
|
-5.37
x
|
22.5
x
|
15.9
x
|
12.3
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.71
x
|
0.43
x
|
0.34
x
|
0.46
x
|
0.44
x
|
0.4
x
|
EV / Revenue
|
1.85
x
|
0.39
x
|
0.19
x
|
0.27
x
|
0.26
x
|
0.14
x
|
EV / EBITDA
|
28.4
x
|
-161
x
|
-26.7
x
|
3.74
x
|
3.03
x
|
1.62
x
|
EV / FCF
|
-33.9
x
|
-91.9
x
|
2.47
x
|
3.55
x
|
3.98
x
|
2.21
x
|
FCF Yield
|
-2.95%
|
-1.09%
|
40.5%
|
28.2%
|
25.1%
|
45.3%
|
Price to Book
|
5.96
x
|
0.74
x
|
0.82
x
|
1.14
x
|
1.08
x
|
-
|
Nbr of stocks (in thousands)
|
39,687
|
79,374
|
79,374
|
79,374
|
-
|
-
|
Reference price
2 |
68.60
|
9.000
|
6.500
|
9.240
|
9.240
|
9.240
|
Announcement Date
|
22-02-16
|
23-02-17
|
24-02-20
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,523
|
1,594
|
1,670
|
1,537
|
1,583
|
1,655
|
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%
|
3.1%
|
4.53%
|
4.97%
|
Earnings before Tax (EBT)
1 |
-
|
26
|
-52
|
-98
|
20.93
|
53.46
|
77
|
Net income
1 |
-
|
26
|
-58
|
-96
|
16.22
|
41.18
|
60
|
Net margin
|
-
|
1.63%
|
-3.47%
|
-6.25%
|
1.02%
|
2.49%
|
3.31%
|
EPS
2 |
-0.0200
|
0.6800
|
-0.9800
|
-1.210
|
0.4100
|
0.5800
|
0.7500
|
Free Cash Flow
1 |
-
|
-87
|
-7
|
119
|
119
|
108
|
117
|
FCF margin
|
-
|
-5.46%
|
-0.42%
|
7.74%
|
7.52%
|
6.52%
|
6.46%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
105.31%
|
76.06%
|
73.12%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
733.66%
|
262.3%
|
195%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-03-17
|
22-02-16
|
23-02-17
|
24-02-20
|
-
|
-
|
-
|
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)
1 |
9
|
-16
|
-1
|
-
|
-
|
-13
|
27
|
-
|
-
|
-
|
28.9
|
-
|
-
|
Net income
1 |
6
|
-14
|
-1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
23
|
-
|
-
|
Net margin
|
1.45%
|
-3.33%
|
-0.22%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5.05%
|
-
|
-
|
EPS
2 |
-
|
-0.3600
|
-0.0100
|
-
|
-
|
-0.1400
|
0.3300
|
-
|
-
|
-
|
0.2900
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
22-02-16
|
22-05-10
|
22-08-24
|
22-11-11
|
23-02-17
|
23-05-12
|
23-08-25
|
23-11-17
|
24-02-20
|
24-05-14
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
231
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
71
|
222
|
311
|
303
|
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%
|
3.78%
|
6.05%
|
7.9%
|
ROA (Net income/ Total Assets)
|
-
|
2.66%
|
-5.48%
|
-9.35%
|
-
|
-
|
-
|
Assets
1 |
-
|
977.5
|
1,059
|
1,026
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
11.50
|
12.20
|
7.900
|
8.100
|
8.560
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
26
|
16
|
8
|
10
|
14
|
18
|
Capex / Sales
|
-
|
1.63%
|
0.96%
|
0.52%
|
0.63%
|
0.85%
|
0.99%
|
Announcement Date
|
21-03-17
|
22-02-16
|
23-02-17
|
24-02-20
|
-
|
-
|
-
|
Last Close Price
9.24
SEK Average target price
9
SEK Spread / Average Target -2.60% Consensus |