|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-09-07 EDT
|
5-day change | 1st Jan Change | ||
| 1.830 SEK | +0.22% |
|
-3.17% | -17.57% |
Projected Income Statement: VEF AB
| Fiscal Period: December | 2021 | 2022 | 2023 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | - | 74.4 | 101.9 | -22 | - | - |
| Change | - | - | - | - | -121.59% | - | - |
| EBITDA 1 | - | - | - | 94.29 | -31 | -9 | -9 |
| Change | - | - | - | - | -132.88% | 70.97% | 0% |
| EBIT 1 | - | -376.7 | 67.3 | 94.24 | -31 | -9 | -9 |
| Change | - | - | 117.86% | - | -132.9% | 70.97% | 0% |
| Interest Paid 1 | - | -0.591 | -7.099 | -8.26 | -1 | -2 | -2 |
| Earnings before Tax (EBT) 1 | - | -377.3 | 60.2 | 85.98 | -32 | -11 | -12 |
| Change | - | - | 115.95% | - | -137.22% | 65.62% | -9.09% |
| Net income 1 | 275.5 | -377.4 | 60.07 | 85.44 | -32 | -11 | -12 |
| Change | - | -236.97% | 115.92% | - | -137.45% | 65.62% | -9.09% |
| Announcement Date | 2/2/22 | 1/25/23 | 1/24/24 | 1/21/26 | - | - | - |
1USD in Million
Estimates
Forecast Balance Sheet: VEF AB
| Fiscal Period: December | 2021 | 2022 | 2023 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | -10.5 | 20 | 32 | 43 |
| Change | - | - | - | - | 290.24% | 60% | 34.38% |
| Announcement Date | 2/2/22 | 1/25/23 | 1/24/24 | 1/21/26 | - | - | - |
1USD in Million
Estimates
Cash Flow Forecast: VEF AB
| Fiscal Period: December | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|
| CAPEX 1 | - | - | - | - |
| Change | - | - | - | - |
| Free Cash Flow (FCF) 1 | 85.92 | -32 | -11 | -12 |
| Change | - | -137.24% | 65.62% | -9.09% |
| Announcement Date | 1/21/26 | - | - | - |
1SEK in Million
Estimates
Forecast Financial Ratios: VEF AB
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|---|
Profitability | |||||||||
| EBITDA Margin (%) | - | - | - | - | - | 92.55% | 140.91% | - | - |
| EBIT Margin (%) | - | - | - | 90.46% | - | 92.5% | 140.91% | - | - |
| EBT Margin (%) | - | - | - | 80.92% | - | 84.39% | 145.45% | - | - |
| Net margin (%) | - | - | - | 80.74% | - | 83.87% | 145.45% | - | - |
| FCF margin (%) | - | - | - | - | - | 84.34% | 145.45% | - | - |
| FCF / Net Income (%) | - | - | - | - | - | 100.55% | 100% | 100% | 100% |
Profitability | |||||||||
| ROA | 15.46% | 29.96% | -39.48% | 9.22% | -12.12% | 13.76% | - | - | - |
| ROE | 24.93% | 47.92% | -66% | 14.58% | -22.6% | 21.72% | - | - | - |
Financial Health | |||||||||
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | -0.65x | -3.56x | -4.78x |
| Debt / Free cash flow | - | - | - | - | - | - | -0.62x | -2.91x | -3.58x |
Capital Intensity | |||||||||
| CAPEX / Current Assets (%) | - | - | - | - | - | - | - | - | - |
| CAPEX / EBITDA (%) | - | - | - | - | - | - | - | - | - |
| CAPEX / FCF (%) | - | - | - | - | - | - | - | - | - |
Items per share | |||||||||
| Cash flow per share 1 | 0.005093 | 0.0107 | 0.008265 | 0.017 | 0.008332 | 0.0103 | - | - | - |
| Change | - | 109.68% | -22.61% | 105.64% | -50.98% | 24.09% | - | - | - |
| Dividend per Share 1 | - | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - | - |
| Book Value Per Share 1 | 0.468 | 0.7308 | 0.3665 | 0.4245 | 0.3388 | 0.4267 | - | - | - |
| Change | - | 56.17% | -49.85% | 15.82% | -20.19% | 25.94% | - | - | - |
| EPS 1 | 0.11 | 0.3 | -0.3611 | 0.0577 | -0.09 | 0.08 | - | - | - |
| Change | - | 172.73% | -220.36% | 115.97% | -256.11% | 188.89% | - | - | - |
| Nbr of stocks (in thousands) | 663,401 | 1,041,790 | 1,041,866 | 1,041,866 | 1,041,866 | 1,016,764 | - | - | - |
| Announcement Date | 3/31/21 | 3/28/22 | 3/27/23 | 3/28/24 | 3/26/25 | 3/23/26 | - | - | - |
1USD
Estimates
| 2026 * | 2027 * | |
|---|---|---|
| P/E | - | - |
| PBR | - | - |
| EV / Sales | -9.75x | - |
| Yield | - | - |
EPS & Dividend
Y-o-Y evolution of P/E
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
1.826SEK
Average target price
3.007SEK
Spread / Average Target
+64.67%
Annual profits - Rate of surprise
- Stock Market
- Stocks
- VEFL SDB Stock
- Financials VEF AB
Select your edition
All financial news and data tailored to specific country editions
