Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
1.495 SEK | -2.29% | +35.29% | -36.11% |
Valuation
Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|
Capitalization 1 | 315.2 | 90.94 | 90.94 | - |
Enterprise Value (EV) 1 | 315.2 | 135.4 | 179.9 | 130.9 |
P/E ratio | -6.15 x | -1.75 x | -9 x | -30.6 x |
Yield | - | - | - | - |
Capitalization / Revenue | 0.66 x | 0.24 x | 0.13 x | 0.12 x |
EV / Revenue | 0.66 x | 0.24 x | 0.26 x | 0.17 x |
EV / EBITDA | 8.61 x | 11.4 x | 2.69 x | 1.52 x |
EV / FCF | -10.7 x | -6.79 x | 3.53 x | 2.67 x |
FCF Yield | -9.35% | -14.7% | 28.3% | 37.4% |
Price to Book | 4 x | 1.5 x | 1.8 x | 1.91 x |
Nbr of stocks (in thousands) | 62,532 | 59,441 | 59,441 | - |
Reference price 2 | 5.040 | 1.530 | 1.530 | 1.530 |
Announcement Date | 23-02-24 | 24-02-23 | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|
Net sales 1 | 478.8 | 566.2 | 695 | 770 |
EBITDA 1 | 36.6 | 11.9 | 67 | 86 |
EBIT 1 | -39.28 | -64.73 | -3 | 11 |
Operating Margin | -8.2% | -11.43% | -0.43% | 1.43% |
Earnings before Tax (EBT) 1 | -49.55 | -77.98 | -5 | 11 |
Net income 1 | -47.07 | -78.25 | -10 | -3 |
Net margin | -9.83% | -13.82% | -1.44% | -0.39% |
EPS 2 | -0.8200 | -1.340 | -0.1700 | -0.0500 |
Free Cash Flow 1 | -29.46 | -34 | 51 | 49 |
FCF margin | -6.15% | -5.56% | 7.34% | 6.36% |
FCF Conversion (EBITDA) | - | - | 76.12% | 56.98% |
FCF Conversion (Net income) | - | - | - | - |
Dividend per Share | - | - | - | - |
Announcement Date | 23-02-24 | 24-02-23 | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 |
---|---|---|---|---|---|---|---|
Net sales 1 | - | 124.4 | 127.1 | 144.4 | 165.6 | 132.2 | 147.9 |
EBITDA 1 | - | 4.3 | 17.7 | 8.5 | 7.8 | 10.5 | -14.9 |
EBIT 1 | - | -26.91 | -5.192 | -8.555 | -9.703 | -13.14 | -33.32 |
Operating Margin | - | -21.63% | -4.08% | -5.92% | -5.86% | -9.94% | -22.54% |
Earnings before Tax (EBT) 1 | - | -29.44 | -7.986 | -11.3 | -12.63 | -16.78 | -37.28 |
Net income 1 | -10.19 | -29.44 | -5.507 | -11.25 | -12.55 | -16.81 | -37.64 |
Net margin | - | -23.67% | -4.33% | -7.79% | -7.58% | -12.71% | -25.45% |
EPS 2 | -0.1768 | -0.5102 | -0.1000 | -0.1900 | -0.2200 | -0.2900 | -0.6300 |
Dividend per Share | - | - | - | - | - | - | - |
Announcement Date | 22-08-23 | 22-11-23 | 23-02-24 | 23-05-26 | 23-08-25 | 23-11-24 | 24-02-23 |
Balance Sheet Analysis
Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|
Net Debt 1 | - | 140 | 89 | 40 |
Net Cash position 1 | - | - | - | - |
Leverage (Debt/EBITDA) | - | 3.111 x | 1.328 x | 0.4651 x |
Free Cash Flow 1 | -29.5 | -34 | 51 | 49 |
ROE (net income / shareholders' equity) | - | -58.7% | -17.7% | -5.6% |
ROA (Net income/ Total Assets) | - | - | - | - |
Assets 1 | - | - | - | - |
Book Value Per Share 2 | 1.260 | 1.020 | 0.8500 | 0.8000 |
Cash Flow per Share | - | - | - | - |
Capex 1 | 14.4 | 18 | 13 | 14 |
Capex / Sales | 3.01% | 2.95% | 1.87% | 1.82% |
Announcement Date | 23-02-24 | 24-02-23 | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
-36.11% | 8.41M | |
+25.63% | 76.82B | |
-.--% | 27.97B | |
+62.14% | 10.97B | |
+15.71% | 9.29B | |
+21.17% | 8.95B | |
-1.71% | 7.43B | |
+39.80% | 6.57B | |
+22.43% | 5.16B | |
-45.25% | 5.13B |
- Stock Market
- Equities
- ALON B Stock
- Financials Qlosr Group AB