Market Closed -
Nasdaq Stockholm
11:29:36 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
52.7
SEK
|
+3.54%
|
|
+2.13%
|
+15.07%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
11,550
|
5,928
|
6,827
|
7,819
|
-
|
-
|
Enterprise Value (EV)
1 |
13,940
|
8,897
|
6,827
|
10,474
|
10,095
|
9,580
|
P/E ratio
|
128
x
|
18
x
|
22
x
|
16.4
x
|
14.2
x
|
10.8
x
|
Yield
|
2.21%
|
4.3%
|
-
|
3.81%
|
4.05%
|
4.41%
|
Capitalization / Revenue
|
2.47
x
|
1.12
x
|
1.16
x
|
1.21
x
|
1.11
x
|
1.03
x
|
EV / Revenue
|
2.99
x
|
1.69
x
|
1.16
x
|
1.62
x
|
1.43
x
|
1.26
x
|
EV / EBITDA
|
10.9
x
|
7.31
x
|
4.74
x
|
6.28
x
|
5.55
x
|
4.79
x
|
EV / FCF
|
19.7
x
|
28.9
x
|
-
|
11.9
x
|
9.09
x
|
7.95
x
|
FCF Yield
|
5.08%
|
3.46%
|
-
|
8.42%
|
11%
|
12.6%
|
Price to Book
|
4.66
x
|
2.28
x
|
-
|
2.87
x
|
2.59
x
|
2.25
x
|
Nbr of stocks (in thousands)
|
150,000
|
150,000
|
149,055
|
148,369
|
-
|
-
|
Reference price
2 |
77.00
|
39.52
|
45.80
|
52.70
|
52.70
|
52.70
|
Announcement Date
|
2/23/22
|
2/22/23
|
2/21/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
4,669
|
5,277
|
5,905
|
6,464
|
7,074
|
7,608
|
EBITDA
1 |
-
|
1,274
|
1,217
|
1,440
|
1,668
|
1,818
|
1,998
|
EBIT
1 |
-
|
718
|
552
|
696
|
891.1
|
964.6
|
1,108
|
Operating Margin
|
-
|
15.38%
|
10.46%
|
11.79%
|
13.79%
|
13.64%
|
14.57%
|
Earnings before Tax (EBT)
1 |
-
|
163
|
415
|
415
|
616.6
|
703.5
|
926
|
Net income
1 |
-195.3
|
51
|
328
|
311
|
476
|
549.5
|
726.4
|
Net margin
|
-
|
1.09%
|
6.22%
|
5.27%
|
7.36%
|
7.77%
|
9.55%
|
EPS
2 |
-5.250
|
0.6000
|
2.190
|
2.080
|
3.206
|
3.701
|
4.898
|
Free Cash Flow
1 |
-
|
708
|
308
|
-
|
881.5
|
1,110
|
1,206
|
FCF margin
|
-
|
15.16%
|
5.84%
|
-
|
13.64%
|
15.69%
|
15.85%
|
FCF Conversion (EBITDA)
|
-
|
55.57%
|
25.31%
|
-
|
52.84%
|
61.07%
|
60.32%
|
FCF Conversion (Net income)
|
-
|
1,388.24%
|
93.9%
|
-
|
185.2%
|
201.99%
|
165.97%
|
Dividend per Share
2 |
-
|
1.700
|
1.700
|
-
|
2.010
|
2.132
|
2.325
|
Announcement Date
|
10/20/21
|
2/23/22
|
2/22/23
|
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 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
1,245
|
1,186
|
1,399
|
1,319
|
1,373
|
1,411
|
1,566
|
1,450
|
1,479
|
1,502
|
1,708
|
1,600
|
1,642
|
EBITDA
1 |
333
|
293
|
347
|
303
|
273
|
318
|
401
|
373
|
348
|
360.5
|
462.5
|
427.5
|
418
|
EBIT
1 |
188
|
142
|
188
|
133
|
90
|
133
|
218
|
184
|
161
|
169
|
270.5
|
233
|
222.5
|
Operating Margin
|
15.1%
|
11.97%
|
13.44%
|
10.08%
|
6.55%
|
9.43%
|
13.92%
|
12.69%
|
10.89%
|
11.26%
|
15.83%
|
14.57%
|
13.55%
|
Earnings before Tax (EBT)
1 |
91
|
129
|
129
|
98
|
59
|
45
|
164
|
115
|
92
|
93.65
|
195
|
155
|
150
|
Net income
1 |
47
|
99
|
97
|
80
|
51
|
19
|
140
|
90
|
61
|
72.3
|
146
|
116
|
113
|
Net margin
|
3.78%
|
8.35%
|
6.93%
|
6.07%
|
3.71%
|
1.35%
|
8.94%
|
6.21%
|
4.12%
|
4.82%
|
8.55%
|
7.25%
|
6.88%
|
EPS
|
-
|
-
|
0.6500
|
0.5300
|
0.3400
|
-
|
0.9400
|
0.6100
|
0.4100
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/23/22
|
5/11/22
|
8/24/22
|
11/16/22
|
2/22/23
|
5/16/23
|
8/22/23
|
11/17/23
|
2/21/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
2,390
|
2,969
|
-
|
2,654
|
2,276
|
1,761
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
1.876
x
|
2.44
x
|
-
|
1.591
x
|
1.252
x
|
0.8809
x
|
Free Cash Flow
1 |
-
|
708
|
308
|
-
|
882
|
1,110
|
1,206
|
ROE (net income / shareholders' equity)
|
-
|
11.3%
|
13%
|
-
|
18.1%
|
19.3%
|
22.3%
|
ROA (Net income/ Total Assets)
|
-
|
0.69%
|
4.2%
|
-
|
6.42%
|
7.28%
|
7.76%
|
Assets
1 |
-
|
7,434
|
7,811
|
-
|
7,418
|
7,544
|
9,366
|
Book Value Per Share
2 |
-
|
16.50
|
17.30
|
-
|
18.30
|
20.30
|
23.40
|
Cash Flow per Share
2 |
-
|
11.50
|
4.610
|
-
|
7.900
|
10.20
|
10.60
|
Capex
1 |
-
|
272
|
382
|
-
|
340
|
338
|
370
|
Capex / Sales
|
-
|
5.83%
|
7.24%
|
-
|
5.27%
|
4.78%
|
4.87%
|
Announcement Date
|
10/20/21
|
2/23/22
|
2/22/23
|
2/21/24
|
-
|
-
|
-
|
Last Close Price
52.7
SEK Average target price
60.5
SEK Spread / Average Target +14.80% Consensus |
1st Jan change
|
Capi.
|
---|
| +15.07% | 713M | | -11.39% | 3.86B | | -14.57% | 1.4B | | -30.64% | 483M | | -23.65% | 364M | | +21.86% | 188M | | -5.29% | 136M | | -23.15% | 128M | | -4.91% | 109M | | +0.33% | 92.65M |
Optical Goods Stores
|