Market Closed -
Nasdaq Stockholm
11:29:32 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
13.68
SEK
|
+1.63%
|
|
+0.59%
|
-5.52%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,176
|
3,478
|
3,220
|
2,953
|
1,615
|
1,526
|
-
|
-
|
Enterprise Value (EV)
1 |
1,926
|
3,298
|
2,821
|
2,953
|
2,025
|
2,128
|
1,977
|
1,665
|
P/E ratio
|
69.7
x
|
-29.8
x
|
-35.3
x
|
-1,440
x
|
-13.3
x
|
-13.2
x
|
30.4
x
|
12
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
9.4
x
|
21.7
x
|
16.8
x
|
8.27
x
|
5.57
x
|
4.37
x
|
2.51
x
|
2.04
x
|
EV / Revenue
|
8.32
x
|
20.6
x
|
14.7
x
|
8.27
x
|
6.98
x
|
6.09
x
|
3.25
x
|
2.23
x
|
EV / EBITDA
|
63.8
x
|
-78.7
x
|
-27.3
x
|
-125
x
|
-26.3
x
|
-72.3
x
|
7.25
x
|
4.56
x
|
EV / FCF
|
-3.86
x
|
-5.24
x
|
-8.13
x
|
-
|
-3.1
x
|
-14.1
x
|
12.6
x
|
6.31
x
|
FCF Yield
|
-25.9%
|
-19.1%
|
-12.3%
|
-
|
-32.3%
|
-7.09%
|
7.94%
|
15.9%
|
Price to Book
|
2.73
x
|
2.69
x
|
2.22
x
|
-
|
0.91
x
|
0.92
x
|
0.89
x
|
0.83
x
|
Nbr of stocks (in thousands)
|
33,586
|
46,245
|
51,271
|
51,271
|
111,531
|
111,531
|
-
|
-
|
Reference price
2 |
64.80
|
75.20
|
62.80
|
57.60
|
14.48
|
13.68
|
13.68
|
13.68
|
Announcement Date
|
2/19/20
|
2/19/21
|
2/18/22
|
2/21/23
|
2/21/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
231.6
|
160.5
|
191.4
|
357
|
290
|
349.5
|
608.2
|
747
|
EBITDA
1 |
30.2
|
-41.91
|
-103.5
|
-23.58
|
-77
|
-29.45
|
272.9
|
365
|
EBIT
1 |
23.72
|
-48.28
|
-113.4
|
-46.96
|
-106
|
-83.49
|
119.5
|
183
|
Operating Margin
|
10.24%
|
-30.09%
|
-59.25%
|
-13.15%
|
-36.55%
|
-23.89%
|
19.64%
|
24.5%
|
Earnings before Tax (EBT)
1 |
38.79
|
-107
|
-83.89
|
-1.671
|
-67
|
-121.8
|
52.33
|
163
|
Net income
1 |
29.23
|
-104
|
-83.85
|
-2.079
|
-60
|
-114.8
|
50.54
|
127
|
Net margin
|
12.62%
|
-64.84%
|
-43.82%
|
-0.58%
|
-20.69%
|
-32.84%
|
8.31%
|
17%
|
EPS
2 |
0.9300
|
-2.520
|
-1.780
|
-0.0400
|
-1.090
|
-1.035
|
0.4500
|
1.140
|
Free Cash Flow
1 |
-499.5
|
-629.5
|
-347.1
|
-
|
-654
|
-151
|
157
|
264
|
FCF margin
|
-215.63%
|
-392.27%
|
-181.39%
|
-
|
-225.52%
|
-43.2%
|
25.81%
|
35.34%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
57.53%
|
72.33%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
310.65%
|
207.87%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/19/20
|
2/19/21
|
2/18/22
|
2/21/23
|
2/21/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
73.21
|
99.89
|
77.93
|
78.07
|
101.1
|
57
|
69
|
73
|
91
|
72
|
116
|
139
|
EBITDA
1 |
-25.3
|
-13.24
|
-3.367
|
-5.204
|
-1.768
|
-28
|
-22
|
-22
|
-6
|
-17
|
26
|
52
|
EBIT
1 |
-29.03
|
-17.51
|
-8.81
|
-11.95
|
-8.685
|
-34
|
-28
|
-29
|
-14
|
-25
|
-17
|
8
|
Operating Margin
|
-39.65%
|
-17.53%
|
-11.31%
|
-15.31%
|
-8.59%
|
-59.65%
|
-40.58%
|
-39.73%
|
-15.38%
|
-34.72%
|
-14.66%
|
5.76%
|
Earnings before Tax (EBT)
1 |
-21.73
|
-11.25
|
16.16
|
2.017
|
-8.591
|
-19
|
-31
|
-29
|
12
|
-17
|
-37
|
-12
|
Net income
1 |
-21.72
|
-11.78
|
16.26
|
2.024
|
-8.585
|
-19
|
-24
|
-30
|
12
|
-13
|
-29
|
-9
|
Net margin
|
-29.67%
|
-11.79%
|
20.87%
|
2.59%
|
-8.49%
|
-33.33%
|
-34.78%
|
-41.1%
|
13.19%
|
-18.06%
|
-25%
|
-6.47%
|
EPS
2 |
-0.4200
|
-0.2100
|
0.3200
|
0.0400
|
-0.1700
|
-0.3700
|
-0.4500
|
-0.5400
|
0.2300
|
-0.1000
|
-0.3000
|
-0.1000
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/18/22
|
4/28/22
|
8/18/22
|
10/21/22
|
2/21/23
|
4/20/23
|
8/18/23
|
10/20/23
|
2/21/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
410
|
603
|
452
|
139
|
Net Cash position
1 |
250
|
180
|
399
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-5.325
x
|
-20.46
x
|
1.655
x
|
0.3808
x
|
Free Cash Flow
1 |
-499
|
-629
|
-347
|
-
|
-654
|
-151
|
157
|
264
|
ROE (net income / shareholders' equity)
|
6.73%
|
-9.96%
|
-6.11%
|
-
|
-4.4%
|
-6.68%
|
2.98%
|
7.1%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
23.70
|
28.00
|
28.30
|
-
|
16.00
|
14.90
|
15.40
|
16.50
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
509
|
476
|
271
|
-
|
640
|
72.5
|
11.5
|
9
|
Capex / Sales
|
219.78%
|
296.49%
|
141.71%
|
-
|
220.69%
|
20.74%
|
1.89%
|
1.2%
|
Announcement Date
|
2/19/20
|
2/19/21
|
2/18/22
|
2/21/23
|
2/21/24
|
-
|
-
|
-
|
Last Close Price
13.68
SEK Average target price
11.5
SEK Spread / Average Target -15.94% Consensus |
1st Jan change
|
Capi.
|
---|
| -5.52% | 139M | | -15.18% | 3.73B | | -26.28% | 1.31B | | -3.33% | 735M | | -14.15% | 657M | | -11.45% | 490M | | -13.68% | 309M | | -7.58% | 132M | | +57.20% | 73.73M | | +9.90% | 71.64M |
Satellite Communications Network
|