Delayed
Nasdaq Stockholm
03:51:13 2024-04-30 am EDT
|
5-day change
|
1st Jan Change
|
19
SEK
|
+0.53%
|
|
+2.70%
|
-34.03%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,847
|
1,030
|
897.2
|
588.8
|
-
|
-
|
Enterprise Value (EV)
1 |
2,512
|
1,701
|
1,450
|
1,086
|
1,017
|
913.8
|
P/E ratio
|
33.9
x
|
14.4
x
|
72
x
|
56.8
x
|
7.74
x
|
6.42
x
|
Yield
|
-
|
-
|
-
|
-
|
7.6%
|
11.7%
|
Capitalization / Revenue
|
0.77
x
|
0.39
x
|
0.35
x
|
0.22
x
|
0.21
x
|
0.19
x
|
EV / Revenue
|
1.05
x
|
0.65
x
|
0.57
x
|
0.41
x
|
0.36
x
|
0.29
x
|
EV / EBITDA
|
8.48
x
|
5.81
x
|
5.69
x
|
4.23
x
|
3.05
x
|
2.49
x
|
EV / FCF
|
20.8
x
|
8.59
x
|
6.15
x
|
5.9
x
|
4.4
x
|
3.38
x
|
FCF Yield
|
4.8%
|
11.6%
|
16.3%
|
16.9%
|
22.7%
|
29.5%
|
Price to Book
|
2.08
x
|
1.03
x
|
0.89
x
|
0.58
x
|
0.53
x
|
0.53
x
|
Nbr of stocks (in thousands)
|
31,152
|
31,152
|
31,152
|
31,152
|
-
|
-
|
Reference price
2 |
59.30
|
33.05
|
28.80
|
18.90
|
18.90
|
18.90
|
Announcement Date
|
2/25/22
|
2/16/23
|
2/13/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
2,398
|
2,608
|
2,559
|
2,636
|
2,809
|
3,132
|
EBITDA
1 |
-
|
296.1
|
293.1
|
254.6
|
256.6
|
333
|
366.3
|
EBIT
1 |
-
|
140
|
117.2
|
59.63
|
57.68
|
133
|
158.1
|
Operating Margin
|
-
|
5.84%
|
4.49%
|
2.33%
|
2.19%
|
4.74%
|
5.05%
|
Earnings before Tax (EBT)
1 |
-
|
80.68
|
87.86
|
18.13
|
21.2
|
99
|
120.8
|
Net income
1 |
58.8
|
62.42
|
71.2
|
12.4
|
10.4
|
76.04
|
91.7
|
Net margin
|
-
|
2.6%
|
2.73%
|
0.48%
|
0.39%
|
2.71%
|
2.93%
|
EPS
2 |
1.430
|
1.750
|
2.290
|
0.4000
|
0.3328
|
2.441
|
2.943
|
Free Cash Flow
1 |
-
|
120.6
|
198
|
235.6
|
184
|
231
|
270
|
FCF margin
|
-
|
5.03%
|
7.59%
|
9.21%
|
6.98%
|
8.22%
|
8.62%
|
FCF Conversion (EBITDA)
|
-
|
40.73%
|
67.58%
|
92.55%
|
71.71%
|
69.37%
|
73.71%
|
FCF Conversion (Net income)
|
-
|
193.22%
|
278.15%
|
1,899.48%
|
1,769.23%
|
303.79%
|
294.44%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
1.437
|
2.207
|
Announcement Date
|
9/6/21
|
2/25/22
|
2/16/23
|
2/13/24
|
-
|
-
|
-
|
Fiscal Period: December |
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 |
818.8
|
615.3
|
613.7
|
617
|
762
|
578.2
|
568.5
|
650.8
|
761.9
|
591.4
|
591.3
|
657
|
796
|
EBITDA
1 |
-
|
62.31
|
-
|
80.5
|
98.8
|
-
|
-
|
-
|
-
|
38.2
|
41.4
|
-
|
-
|
EBIT
1 |
85.86
|
19.77
|
8.472
|
36.41
|
52.53
|
6.495
|
-7.044
|
38.05
|
22.13
|
-12.63
|
-7.8
|
36.6
|
41.5
|
Operating Margin
|
10.49%
|
3.21%
|
1.38%
|
5.9%
|
6.89%
|
1.12%
|
-1.24%
|
5.85%
|
2.9%
|
-2.14%
|
-1.32%
|
5.57%
|
5.21%
|
Earnings before Tax (EBT)
1 |
75.19
|
14.82
|
-
|
28.94
|
42.11
|
-
|
-17.11
|
-
|
11.48
|
-21
|
-17.6
|
-
|
-
|
Net income
1 |
66.21
|
-
|
-
|
25.74
|
-
|
-
|
-17.89
|
25.21
|
-
|
-21.66
|
-13.4
|
-
|
-
|
Net margin
|
8.09%
|
-
|
-
|
4.17%
|
-
|
-
|
-3.15%
|
3.87%
|
-
|
-3.66%
|
-2.27%
|
-
|
-
|
EPS
2 |
2.130
|
-
|
-
|
0.8300
|
1.010
|
-
|
-0.5700
|
0.8100
|
0.4000
|
-0.7000
|
-0.4300
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/25/22
|
5/18/22
|
8/18/22
|
11/11/22
|
2/16/23
|
5/10/23
|
8/1/23
|
10/31/23
|
2/13/24
|
4/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
664
|
672
|
553
|
497
|
428
|
325
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
2.244
x
|
2.292
x
|
2.171
x
|
1.937
x
|
1.286
x
|
0.8872
x
|
Free Cash Flow
1 |
-
|
121
|
198
|
236
|
184
|
231
|
270
|
ROE (net income / shareholders' equity)
|
-
|
14.5%
|
7.54%
|
1.24%
|
1.03%
|
7.06%
|
8.36%
|
ROA (Net income/ Total Assets)
|
-
|
2.65%
|
2.84%
|
0.51%
|
0.44%
|
2.91%
|
3.94%
|
Assets
1 |
-
|
2,355
|
2,506
|
2,432
|
2,391
|
2,614
|
2,330
|
Book Value Per Share
2 |
-
|
28.60
|
32.10
|
32.40
|
32.50
|
35.60
|
35.90
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
31.7
|
44.2
|
24.1
|
22.2
|
28.6
|
26.3
|
Capex / Sales
|
-
|
1.32%
|
1.7%
|
0.94%
|
0.84%
|
1.02%
|
0.84%
|
Announcement Date
|
9/6/21
|
2/25/22
|
2/16/23
|
2/13/24
|
-
|
-
|
-
|
Last Close Price
18.9
SEK Average target price
23
SEK Spread / Average Target +21.69% Consensus |
1st Jan change
|
Capi.
|
---|
| -34.03% | 53.87M | | +2.81% | 1.98B | | -11.86% | 1.97B | | +14.69% | 1.69B | | +8.79% | 773M | | -1.12% | 544M | | -1.83% | 548M | | +7.86% | 485M | | +4.86% | 419M | | +4.35% | 388M |
Consumer Electronics Retailers
|