Market Closed -
Nasdaq Stockholm
11:29:51 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
21.5
SEK
|
-5.70%
|
|
-4.02%
|
-0.92%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,200
|
1,121
|
751.7
|
361.5
|
527.9
|
523
|
-
|
-
|
Enterprise Value (EV)
1 |
1,284
|
1,230
|
741.1
|
297.9
|
347.8
|
370.6
|
523
|
523
|
P/E ratio
|
15.4
x
|
22.7
x
|
2.01
x
|
-
|
16.3
x
|
9.35
x
|
8.96
x
|
6.94
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.58
x
|
0.66
x
|
0.72
x
|
0.4
x
|
0.54
x
|
0.51
x
|
0.5
x
|
0.48
x
|
EV / Revenue
|
0.62
x
|
0.73
x
|
0.71
x
|
0.33
x
|
0.36
x
|
0.36
x
|
0.5
x
|
0.48
x
|
EV / EBITDA
|
6.14
x
|
6.03
x
|
4.02
x
|
2.97
x
|
2.89
x
|
2.83
x
|
4.14
x
|
3.54
x
|
EV / FCF
|
12,842,597
x
|
8,650,631
x
|
-15,093,279
x
|
8,486,825
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
-0%
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
1.53
x
|
1.39
x
|
1.78
x
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
23,766
|
23,998
|
24,326
|
24,326
|
24,326
|
24,326
|
-
|
-
|
Reference price
2 |
50.50
|
46.70
|
30.90
|
14.86
|
21.70
|
21.50
|
21.50
|
21.50
|
Announcement Date
|
2/13/20
|
2/17/21
|
2/17/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,063
|
1,689
|
1,040
|
909.5
|
973.6
|
1,017
|
1,052
|
1,095
|
EBITDA
1 |
209.3
|
203.9
|
184.2
|
100.4
|
120.4
|
131.1
|
126.3
|
147.8
|
EBIT
1 |
112.1
|
101.6
|
129.3
|
57
|
68.7
|
80.3
|
84.2
|
104
|
Operating Margin
|
5.43%
|
6.01%
|
12.44%
|
6.27%
|
7.06%
|
7.9%
|
8%
|
9.5%
|
Earnings before Tax (EBT)
|
107.3
|
68.6
|
114.4
|
44.5
|
57.6
|
-
|
-
|
-
|
Net income
1 |
77.9
|
49.1
|
369.2
|
40.9
|
32.4
|
55.8
|
58.9
|
74.6
|
Net margin
|
3.78%
|
2.91%
|
35.51%
|
4.5%
|
3.33%
|
5.49%
|
5.6%
|
6.82%
|
EPS
2 |
3.280
|
2.060
|
15.36
|
-
|
1.330
|
2.300
|
2.400
|
3.100
|
Free Cash Flow
|
100
|
142.2
|
-49.1
|
35.1
|
-
|
-
|
-
|
-
|
FCF margin
|
4.85%
|
8.42%
|
-4.72%
|
3.86%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
47.78%
|
69.74%
|
-
|
34.96%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
128.37%
|
289.61%
|
-
|
85.82%
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/13/20
|
2/17/21
|
2/17/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
311.2
|
204.6
|
198.4
|
241.2
|
265.4
|
203
|
272.7
|
289.6
|
212
|
284
|
303
|
EBITDA
1 |
66
|
14.8
|
15.7
|
37.7
|
32.2
|
12.8
|
48.4
|
44
|
27
|
37
|
39
|
EBIT
1 |
53.1
|
3
|
5.3
|
26.9
|
20.2
|
1
|
38.9
|
25.6
|
16
|
23
|
24
|
Operating Margin
|
17.06%
|
1.47%
|
2.67%
|
11.15%
|
7.61%
|
0.49%
|
14.26%
|
8.84%
|
7.55%
|
8.1%
|
7.92%
|
Earnings before Tax (EBT)
|
43.2
|
4.8
|
6.2
|
22.8
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
310.2
|
3.5
|
4.9
|
16.6
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
99.68%
|
1.71%
|
2.47%
|
6.88%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
12.86
|
0.1400
|
0.2000
|
0.6800
|
-
|
-
|
-
|
0.2300
|
0.4000
|
0.7000
|
0.7000
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/17/22
|
4/29/22
|
7/15/22
|
10/21/22
|
2/16/23
|
7/14/23
|
10/27/23
|
2/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
84.1
|
109
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
10.6
|
63.6
|
180
|
152
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.4018
x
|
0.5365
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
100
|
142
|
-49.1
|
35.1
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
10.6%
|
6.2%
|
13.5%
|
9.1%
|
6.59%
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
3.66%
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
886.4
|
-
|
-
|
-
|
Book Value Per Share
|
32.90
|
33.50
|
17.40
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
124
|
63.5
|
79.9
|
38
|
-
|
-
|
-
|
-
|
Capex / Sales
|
6.01%
|
3.76%
|
7.69%
|
4.18%
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/13/20
|
2/17/21
|
2/17/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| -0.92% | 47.7M | | +11.28% | 55.27B | | +7.55% | 16.57B | | -26.64% | 5.3B | | -3.83% | 3.37B | | +103.90% | 1.29B | | +39.34% | 856M | | +13.94% | 365M | | -50.00% | 115M | | +37.97% | 110M |
Phones & Smart Phones
|