Market Closed -
Nasdaq Stockholm
11:29:33 2024-05-14 am EDT
|
5-day change
|
1st Jan Change
|
28.3
SEK
|
-0.70%
|
|
+2.91%
|
-12.92%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,355
|
1,551
|
1,752
|
1,526
|
-
|
-
|
Enterprise Value (EV)
1 |
2,241
|
2,305
|
1,752
|
2,652
|
3,194
|
3,808
|
P/E ratio
|
49.3
x
|
-25.7
x
|
9.48
x
|
29.4
x
|
7.29
x
|
-
|
Yield
|
-
|
-
|
-
|
-
|
-
|
6.01%
|
Capitalization / Revenue
|
22.5
x
|
37.7
x
|
1.18
x
|
1.23
x
|
0.86
x
|
0.76
x
|
EV / Revenue
|
21.4
x
|
56
x
|
1.18
x
|
2.14
x
|
1.79
x
|
1.91
x
|
EV / EBITDA
|
44.4
x
|
-38.4
x
|
8.37
x
|
13.6
x
|
13.5
x
|
12.9
x
|
EV / FCF
|
-16.1
x
|
-5.38
x
|
-
|
-8.29
x
|
-5.05
x
|
-3,808
x
|
FCF Yield
|
-6.2%
|
-18.6%
|
-
|
-12.1%
|
-19.8%
|
-0.03%
|
Price to Book
|
2.87
x
|
1.25
x
|
-
|
1.09
x
|
0.84
x
|
-
|
Nbr of stocks (in thousands)
|
37,920
|
37,920
|
53,908
|
53,908
|
-
|
-
|
Reference price
2 |
62.10
|
40.90
|
32.50
|
28.30
|
28.30
|
28.30
|
Announcement Date
|
2/25/22
|
2/17/23
|
2/19/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
104.9
|
41.14
|
1,488
|
1,240
|
1,784
|
1,997
|
EBITDA
1 |
-
|
50.54
|
-60.09
|
209.4
|
194.5
|
236.5
|
295
|
EBIT
1 |
-
|
47.38
|
-62.55
|
209.4
|
194.5
|
236.5
|
295
|
Operating Margin
|
-
|
45.18%
|
-152.05%
|
14.07%
|
15.69%
|
13.25%
|
14.77%
|
Earnings before Tax (EBT)
|
-
|
44.63
|
-62.55
|
209.4
|
-
|
238.4
|
325
|
Net income
1 |
-40.27
|
44.63
|
-62.56
|
168.3
|
-48.66
|
182.4
|
248
|
Net margin
|
-
|
42.55%
|
-152.09%
|
11.31%
|
-3.93%
|
10.22%
|
12.42%
|
EPS
2 |
-
|
1.260
|
-1.590
|
3.430
|
0.9624
|
3.884
|
-
|
Free Cash Flow
1 |
-
|
-139.1
|
-428.4
|
-
|
-320
|
-633
|
-1
|
FCF margin
|
-
|
-132.59%
|
-1,041.5%
|
-
|
-25.81%
|
-35.48%
|
-0.05%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
1.700
|
Announcement Date
|
2/26/21
|
2/25/22
|
2/17/23
|
2/19/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
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
|
2025 Q1
|
---|
Net sales
1 |
10.72
|
18.09
|
8.43
|
6.269
|
11.22
|
15.22
|
496.2
|
66.56
|
437.2
|
493.2
|
206
|
4
|
4
|
480
|
481
|
EBITDA
1 |
2.633
|
5.22
|
-8.568
|
-9.026
|
-3.304
|
-39.19
|
71.34
|
5.527
|
61.63
|
70.88
|
38
|
-28
|
-15
|
69
|
71
|
EBIT
1 |
1.849
|
3.661
|
-9.285
|
-9.619
|
-4.012
|
-39.63
|
71.34
|
5.525
|
61.62
|
70.88
|
38
|
-28
|
-15
|
69
|
71
|
Operating Margin
|
17.25%
|
20.24%
|
-110.14%
|
-153.44%
|
-35.75%
|
-260.48%
|
14.38%
|
8.3%
|
14.09%
|
14.37%
|
18.45%
|
-700%
|
-375%
|
14.38%
|
14.76%
|
Earnings before Tax (EBT)
1 |
1.057
|
1.882
|
-9.814
|
-10.52
|
-4.809
|
-37.41
|
66.95
|
-3.852
|
52.64
|
93.63
|
27
|
-40
|
-28
|
55
|
58
|
Net income
1 |
1.057
|
1.882
|
-9.814
|
-10.52
|
-4.809
|
-37.42
|
66.97
|
-3.879
|
52.63
|
52.59
|
11
|
-54
|
-42
|
37
|
40
|
Net margin
|
9.86%
|
10.4%
|
-116.42%
|
-167.79%
|
-42.85%
|
-245.95%
|
13.5%
|
-5.83%
|
12.04%
|
10.66%
|
5.34%
|
-1,350%
|
-1,050%
|
7.71%
|
8.32%
|
EPS
|
0.0300
|
0.0500
|
-0.2600
|
-0.2800
|
-0.1300
|
-0.8500
|
1.400
|
-0.0800
|
-
|
1.020
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/26/21
|
2/25/22
|
5/13/22
|
8/26/22
|
11/17/22
|
2/17/23
|
5/12/23
|
8/25/23
|
11/17/23
|
2/19/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
754
|
-
|
1,126
|
1,669
|
2,282
|
Net Cash position
1 |
-
|
113
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-12.54
x
|
-
|
5.789
x
|
7.056
x
|
7.736
x
|
Free Cash Flow
1 |
-
|
-139
|
-428
|
-
|
-320
|
-633
|
-1
|
ROE (net income / shareholders' equity)
|
-
|
6.61%
|
-5.26%
|
-
|
10.1%
|
10.6%
|
-
|
ROA (Net income/ Total Assets)
|
-
|
4.49%
|
-3.41%
|
-
|
-1.6%
|
1.8%
|
5.2%
|
Assets
1 |
-
|
993.3
|
1,835
|
-
|
3,041
|
10,131
|
4,769
|
Book Value Per Share
2 |
-
|
21.60
|
32.60
|
-
|
25.90
|
33.90
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
80.4
|
16.1
|
-
|
244
|
301
|
14
|
Capex / Sales
|
-
|
76.67%
|
39.15%
|
-
|
19.68%
|
16.87%
|
0.7%
|
Announcement Date
|
2/26/21
|
2/25/22
|
2/17/23
|
2/19/24
|
-
|
-
|
-
|
Last Close Price
28.3
SEK Average target price
47.17
SEK Spread / Average Target +66.67% Consensus |