Market Closed -
Nasdaq Stockholm
16:29:48 10/05/2024 BST
|
5-day change
|
1st Jan Change
|
12.8
SEK
|
-0.78%
|
|
+14.80%
|
+28.13%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
4,122
|
1,188
|
1,809
|
2,318
|
-
|
Enterprise Value (EV)
1 |
2,780
|
348.8
|
1,071
|
1,695
|
1,767
|
P/E ratio
|
-12.1
x
|
-4.13
x
|
-10.1
x
|
-31.2
x
|
-51.2
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
4.02
x
|
0.85
x
|
1.11
x
|
1.25
x
|
1.09
x
|
EV / Revenue
|
2.71
x
|
0.25
x
|
0.65
x
|
0.92
x
|
0.83
x
|
EV / EBITDA
|
-18.5
x
|
-1.28
x
|
-5.72
x
|
441
x
|
32.9
x
|
EV / FCF
|
-19,716,908
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
-
|
-
|
-
|
-
|
Price to Book
|
2.43
x
|
0.9
x
|
1.58
x
|
2.19
x
|
2.29
x
|
Nbr of stocks (in thousands)
|
178,731
|
181,068
|
181,068
|
181,068
|
-
|
Reference price
2 |
23.06
|
6.560
|
9.990
|
12.80
|
12.80
|
Announcement Date
|
11/02/22
|
15/02/23
|
12/02/24
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
591.5
|
1,026
|
1,390
|
1,636
|
1,850
|
2,136
|
EBITDA
1 |
-
|
-150.5
|
-272.3
|
-187.3
|
3.84
|
53.69
|
EBIT
1 |
-
|
-190.5
|
-330
|
-258.6
|
-76.46
|
-34.66
|
Operating Margin
|
-
|
-18.57%
|
-23.74%
|
-15.8%
|
-4.13%
|
-1.62%
|
Earnings before Tax (EBT)
1 |
-
|
-295.1
|
-280.3
|
-170.9
|
-70.86
|
-37.66
|
Net income
1 |
-171.8
|
-300.4
|
-286.4
|
-179.7
|
-75.11
|
-45.19
|
Net margin
|
-29.04%
|
-29.29%
|
-20.6%
|
-10.98%
|
-4.06%
|
-2.12%
|
EPS
2 |
-
|
-1.910
|
-1.590
|
-0.9900
|
-0.4100
|
-0.2500
|
Free Cash Flow
|
-
|
-141
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-13.75%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
12/02/21
|
11/02/22
|
15/02/23
|
12/02/24
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
---|
Net sales
1 |
336.5
|
298.3
|
EBITDA
1 |
-28.23
|
-67.83
|
EBIT
1 |
-39.62
|
-80.06
|
Operating Margin
|
-11.77%
|
-26.84%
|
Earnings before Tax (EBT)
1 |
-23.96
|
-70.99
|
Net income
1 |
-25.29
|
-73.2
|
Net margin
|
-7.52%
|
-24.54%
|
EPS
|
-
|
-
|
Dividend per Share
|
-
|
-
|
Announcement Date
|
11/02/22
|
17/05/22
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
1,342
|
839
|
738
|
622
|
551
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-141
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
-33.4%
|
-18.8%
|
-8.49%
|
-6.85%
|
-4.36%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
9.510
|
7.280
|
6.320
|
5.840
|
5.600
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
0.1
|
-
|
0.28
|
4
|
6
|
Capex / Sales
|
-
|
0.01%
|
-
|
0.02%
|
0.22%
|
0.28%
|
Announcement Date
|
12/02/21
|
11/02/22
|
15/02/23
|
12/02/24
|
-
|
-
|
Last Close Price
12.8
SEK Average target price
14
SEK Spread / Average Target +9.37% Consensus |
1st Jan change
|
Capi.
|
---|
| +28.13% | 214M | | +26.36% | 441B | | +25.47% | 263B | | +8.80% | 140B | | +7.48% | 92.89B | | +25.85% | 90.53B | | +56.78% | 58.64B | | +16.13% | 46.96B | | +2.85% | 36.7B | | +20.84% | 36.11B |
Other Internet Services
|