Real-time Estimate
Cboe Europe
05:23:54 2024-04-29 am EDT
|
5-day change
|
1st Jan Change
|
3.428
SEK
|
-0.64%
|
|
-8.36%
|
-8.56%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,467
|
5,830
|
1,850
|
514.3
|
686.6
|
633.7
|
-
|
-
|
Enterprise Value (EV)
1 |
1,317
|
4,927
|
1,290
|
87.65
|
491.9
|
690.3
|
1,291
|
633.7
|
P/E ratio
|
-12.9
x
|
-33
x
|
-5.04
x
|
-1.06
x
|
-2.27
x
|
-1.6
x
|
-1.84
x
|
-
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
-
|
-
|
-
|
-
|
-
|
-
|
1.1
x
|
2.77
x
|
EV / Revenue
|
-
|
-
|
-
|
-
|
-
|
-
|
2.23
x
|
2.77
x
|
EV / EBITDA
|
-11.8
x
|
-28.9
x
|
-3.52
x
|
-0.23
x
|
-1.72
x
|
-2.47
x
|
-68.8
x
|
10.9
x
|
EV / FCF
|
-11,838,851
x
|
-31,323,888
x
|
-3,719,919
x
|
-301,183
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
-0%
|
-0%
|
-0%
|
-
|
-
|
-
|
-
|
Price to Book
|
10.1
x
|
6.41
x
|
3.47
x
|
1.32
x
|
3.76
x
|
-1.79
x
|
-1.41
x
|
-
|
Nbr of stocks (in thousands)
|
72,804
|
91,092
|
100,193
|
166,988
|
183,687
|
183,687
|
-
|
-
|
Reference price
2 |
20.15
|
64.00
|
18.46
|
3.080
|
3.738
|
3.450
|
3.450
|
3.450
|
Announcement Date
|
2/27/20
|
2/25/21
|
2/24/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
-
|
-
|
-
|
-
|
-
|
577.5
|
228.7
|
EBITDA
1 |
-111.6
|
-170.7
|
-366.8
|
-377.9
|
-286.6
|
-279.5
|
-18.76
|
58.3
|
EBIT
1 |
-111.6
|
-173.9
|
-370.3
|
-381.5
|
-290
|
-280.2
|
-120.1
|
58.3
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-20.8%
|
25.49%
|
Earnings before Tax (EBT)
1 |
-110.8
|
-173.1
|
-366.5
|
-371.8
|
-280
|
-360.8
|
-375
|
-
|
Net income
1 |
-110.8
|
-173.1
|
-366.5
|
-371.8
|
-280
|
-280.2
|
-96.04
|
46.3
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-16.63%
|
20.24%
|
EPS
2 |
-1.560
|
-1.940
|
-3.660
|
-2.900
|
-1.650
|
-2.160
|
-1.872
|
-
|
Free Cash Flow
|
-111.3
|
-157.3
|
-346.8
|
-291
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/27/20
|
2/25/21
|
2/24/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2023 Q1
|
---|
Net sales
|
-
|
-
|
EBITDA
|
-
|
-
|
EBIT
|
-
|
-
|
Operating Margin
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
Net income
|
-
|
-
|
Net margin
|
-
|
-
|
EPS
1 |
-
|
-0.4500
|
Dividend per Share
|
-
|
-
|
Announcement Date
|
11/11/21
|
5/23/23
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
56.6
|
657
|
-
|
Net Cash position
1 |
150
|
903
|
559
|
427
|
195
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-0.2025
x
|
-35.02
x
|
-
|
Free Cash Flow
|
-111
|
-157
|
-347
|
-291
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-74.5%
|
-33.5%
|
-51.5%
|
-80.6%
|
-100%
|
-92.8%
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-65.7%
|
-31.7%
|
-48%
|
-69.2%
|
-80.2%
|
-92.8%
|
-4,632%
|
-
|
Assets
1 |
168.7
|
545.8
|
762.9
|
537.5
|
349.3
|
302
|
2.073
|
-
|
Book Value Per Share
2 |
2.000
|
9.980
|
5.320
|
2.330
|
0.9900
|
-1.930
|
-2.450
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
0.89
|
0.38
|
7.09
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/27/20
|
2/25/21
|
2/24/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Last Close Price
3.45
SEK Average target price
12.67
SEK Spread / Average Target +267.15% Consensus |
1st Jan change
|
Capi.
|
---|
| -8.56% | 57.8M | | -2.31% | 103B | | +0.56% | 95.28B | | +0.79% | 22.15B | | -17.37% | 21.02B | | -7.98% | 18.15B | | -41.01% | 16.73B | | -14.85% | 16.05B | | +3.21% | 13.68B | | +33.54% | 12.17B |
Bio Therapeutic Drugs
|