Stock BRE2 BREDBAND2 I SKANDINAVIEN AB
Add to a list
To use this feature you must be a member
Log inSign up

Financials Bredband2 i Skandinavien AB

Equities

BRE2

SE0000648669

Integrated Telecommunications Services

Market Closed - Nasdaq Stockholm
Other stock markets
 06:59:49 2024-04-30 am EDT 		5-day change 1st Jan Change
1.924 SEK +0.94% Intraday chart for Bredband2 i Skandinavien AB +5.71% +26.91%
Feb. 07 Bredband2 i Skandinavien AB Reports Earnings Results for the Fourth Quarter and Full Year Ended December 31, 2023 CI
2023 Bredband2 i Skandinavien AB (OM:BRE2) agreed to acquire Stockholms Stadsnät Ab for SEK 50 million. CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 922.5 1,465 2,067 1,298 1,451 1,841 - -
Enterprise Value (EV) 1 769 1,493 2,271 1,495 1,570 1,942 1,910 1,882
P/E ratio 22.7 x 48.6 x 25.4 x 17.8 x 17 x 18.3 x 16 x 14.3 x
Yield 3.8% 2.39% 3.7% 5.9% 5.94% 5.72% 6.76% 7.8%
Capitalization / Revenue 1.38 x 1.86 x 1.37 x 0.85 x 0.92 x 1.09 x 1.05 x 1.02 x
EV / Revenue 1.15 x 1.9 x 1.5 x 0.98 x 0.99 x 1.15 x 1.09 x 1.04 x
EV / EBITDA 10.3 x 18.8 x 10.3 x 6.2 x 5.98 x 6.74 x 6.39 x 6.04 x
EV / FCF 12.1 x 15.6 x 11.9 x 7.34 x 7.02 x 9.99 x 8.08 x 7.71 x
FCF Yield 8.29% 6.4% 8.43% 13.6% 14.2% 10% 12.4% 13%
Price to Book 11.7 x 3.08 x 3.87 x 2.44 x 2.75 x 3.32 x 3.21 x 3.15 x
Nbr of stocks (in thousands) 701,002 701,002 957,095 957,095 957,095 957,096 - -
Reference price 2 1.316 2.090 2.160 1.356 1.516 1.924 1.924 1.924
Announcement Date 2/6/20 2/10/21 2/10/22 2/8/23 2/7/24 - - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 670.6 787.9 1,512 1,531 1,580 1,688 1,746 1,803
EBITDA 1 74.76 79.44 219.5 241.3 262.8 288 299 311.8
EBIT 1 50.87 42.77 93.9 94.82 120 140.4 157.6 172.2
Operating Margin 7.59% 5.43% 6.21% 6.19% 7.6% 8.32% 9.02% 9.55%
Earnings before Tax (EBT) 1 50.99 42.25 84.66 84.36 108.3 128 147 169
Net income 1 40.6 30.88 81.18 72.89 85.31 102 116.5 134
Net margin 6.05% 3.92% 5.37% 4.76% 5.4% 6.04% 6.67% 7.43%
EPS 2 0.0580 0.0430 0.0850 0.0760 0.0890 0.1050 0.1200 0.1350
Free Cash Flow 1 63.76 95.54 191.4 203.7 223.7 194.5 236.5 244
FCF margin 9.51% 12.13% 12.66% 13.3% 14.16% 11.52% 13.54% 13.53%
FCF Conversion (EBITDA) 85.27% 120.27% 87.19% 84.4% 85.13% 67.52% 79.11% 78.27%
FCF Conversion (Net income) 157.01% 309.44% 235.75% 279.41% 262.25% 190.69% 203% 182.09%
Dividend per Share 2 0.0500 0.0500 0.0800 0.0800 0.0900 0.1100 0.1300 0.1500
Announcement Date 2/6/20 2/10/21 2/10/22 2/8/23 2/7/24 - - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Quarterly data)

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
Net sales 1 378.3 375.9 383.4 382.7 382.4 382.8 383.1 392.7 400.6 403.4 413.3 420.4 425.8 428.3
EBITDA 1 56.41 61.6 63 59.2 59.6 59.4 60.4 61.9 69.1 71.4 68.75 69.5 75.55 73.7
EBIT 1 23.75 26.54 27.1 21.07 23.33 23.31 25.02 26.1 33.02 35.88 32.1 32.55 38.3 36.95
Operating Margin 6.28% 7.06% 7.07% 5.51% 6.1% 6.09% 6.53% 6.65% 8.24% 8.9% 7.77% 7.74% 8.99% 8.63%
Earnings before Tax (EBT) 1 - 24.19 24.54 18.38 20.74 20.7 22.28 22.92 29.64 33.5 30 30 37 36
Net income 1 16.13 21.7 23.59 13.22 16.57 19.52 17.79 18.2 23.54 25.79 24 24 29 28
Net margin 4.26% 5.77% 6.15% 3.45% 4.33% 5.1% 4.64% 4.64% 5.88% 6.39% 5.81% 5.71% 6.81% 6.54%
EPS 2 0.0170 0.0230 0.0250 0.0140 0.0170 0.0200 0.0190 0.0190 0.0250 0.0270 0.0250 0.0250 0.0300 0.0300
Dividend per Share - - - - - - - - - - - - - -
Announcement Date 11/9/21 2/10/22 5/11/22 8/9/22 11/9/22 2/8/23 5/9/23 8/9/23 11/9/23 2/7/24 - - - -
1SEK in Million2SEK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - 28.1 203 197 119 101 69 41
Net Cash position 1 154 - - - - - - -
Leverage (Debt/EBITDA) - 0.3535 x 0.926 x 0.8173 x 0.4543 x 0.3506 x 0.2308 x 0.1315 x
Free Cash Flow 1 63.8 95.5 191 204 224 195 237 244
ROE (net income / shareholders' equity) 53.4% 11.7% 15.7% 13.7% 16% 18.7% 21.1% 23.2%
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share 2 0.1100 0.6800 0.5600 0.5500 0.5500 0.5800 0.6000 0.6100
Cash Flow per Share - - - - - - - -
Capex 1 18.8 20.2 26.6 24.4 28.1 21 22.5 18
Capex / Sales 2.8% 2.56% 1.76% 1.59% 1.78% 1.24% 1.29% 1%
Announcement Date 2/6/20 2/10/21 2/10/22 2/8/23 2/7/24 - - -
1SEK in Million2SEK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Bredband2 i Skandinavien AB

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Internet Service Providers

1st Jan change Capi.
BREDBAND2 I SKANDINAVIEN AB Stock Bredband2 i Skandinavien AB
+26.91% 168M
PT INDORITEL MAKMUR INTERNASIONAL TBK. Stock PT Indoritel Makmur Internasional Tbk.
-0.21% 4.09B
INTERNET INITIATIVE JAPAN INC. Stock Internet Initiative Japan Inc.
-7.13% 3.01B
RUIJIE NETWORKS CO., LTD. Stock Ruijie Networks Co., Ltd.
-8.23% 2.73B
CONVERGE INFORMATION AND COMMUNICATIONS TECHNOLOGY SOLUTIONS, INC. Stock Converge Information and Communications Technology Solutions, Inc.
+12.17% 1.18B
LICT CORPORATION Stock LICT Corporation
-9.94% 277M
FREEBIT CO., LTD. Stock FreeBit Co., Ltd.
-2.40% 183M
GIGA PRIZE CO.,LTD. Stock Giga Prize Co.,Ltd.
+16.62% 166M
UNIDATA S.P.A. Stock Unidata S.p.A.
-10.41% 114M
ASAHI NET, INC. Stock Asahi Net, Inc.
+3.57% 112M
Internet Service Providers
  1. Stock Market
  2. Equities
  3. BRE2 Stock
  4. Financials Bredband2 i Skandinavien AB