Projected Income Statement: Qliro AB

Forecast Balance Sheet: Qliro AB

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 2/8/22 4/5/23 2/8/24 2/11/25 2/11/26 - - -
Estimates

Cash Flow Forecast: Qliro AB

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 6.8 7.5 2.8 1.8 1.6 1.9
Change - 10.29% -62.67% -35.71% -11.11% 18.75%
Free Cash Flow (FCF) 1 - - - - - -
Change - - - - - -
Announcement Date 4/16/21 4/8/22 4/5/23 4/19/24 4/23/25 3/25/26
1SEK in Million
Estimates

Forecast Financial Ratios: Qliro AB

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

         
EBITDA Margin (%) - - - - - - - - -
EBIT Margin (%) - 8.33% - - - 1.04% 26.75% 33.12% 38.35%
EBT Margin (%) - -11.97% -26.93% 1.83% -8.37% -24.96% 7.32% 11.35% 15.06%
Net margin (%) - -9.89% -21.8% 0.91% -5.51% -22.48% 2.1% 3.14% 5.48%
FCF margin (%) - - - - - - - - -
FCF / Net Income (%) - - - - - - - - -

Profitability

         
ROA - -1.2% - - - -2.71% 1.4% 2.3% 2.8%
ROE - -7.02% -18.36% 0.86% -4.21% -16.32% 4.04% 6.79% 9.98%

Financial Health

         
Leverage (Debt/EBITDA) - - - - - - - - -
Debt / Free cash flow - - - - - - - - -

Capital Intensity

         
CAPEX / Current Assets (%) - - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - - -
CAPEX / FCF (%) - - - - - - - - -

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - - - - - - - - -
Change - - - - - - - - -
Book Value Per Share 1 - 30.5 24.67 25.18 28.79 23.47 18.62 19.98 22.24
Change - - -19.11% 2.06% 14.34% -18.47% -20.66% 7.29% 11.31%
EPS 1 - -2.22 -4.9 0.22 -1.13 -3.77 0.33 0.56 1.14
Change - - -120.72% 104.49% -613.64% -233.63% 108.75% 69.7% 103.57%
Nbr of stocks (in thousands) - 17,973 18,523 19,073 21,294 28,277 34,244 34,244 34,244
Announcement Date - 2/8/22 4/5/23 2/8/24 2/11/25 2/11/26 - - -
1SEK
Estimates
2026 *2027 *
P/E 52.7x 31.1x
PBR 0.93x 0.87x
EV / Sales 1.14x 0.99x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
-
Global
-
Quality
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
17.40SEK
Average target price
25.00SEK
Spread / Average Target
+43.68%

Quarterly revenue - Rate of surprise