Market Closed -
Nasdaq Stockholm
17:00:00 17/06/2024 BST
|
5-day change
|
1st Jan Change
|
7.49
SEK
|
-2.47%
|
|
-4.22%
|
-45.09%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
73.58
|
125.6
|
1,463
|
1,336
|
2,595
|
1,544
|
-
|
-
|
Enterprise Value (EV)
1 |
261.5
|
309.7
|
1,691
|
2,002
|
3,822
|
2,822
|
2,908
|
2,922
|
P/E ratio
|
24.6
x
|
13.5
x
|
505
x
|
16.1
x
|
31
x
|
21
x
|
16.3
x
|
12.3
x
|
Yield
|
-
|
1.35%
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.21
x
|
0.35
x
|
3.14
x
|
1.4
x
|
1.89
x
|
0.86
x
|
0.8
x
|
0.75
x
|
EV / Revenue
|
0.75
x
|
0.86
x
|
3.63
x
|
2.1
x
|
2.78
x
|
1.58
x
|
1.52
x
|
1.42
x
|
EV / EBITDA
|
8.53
x
|
9.3
x
|
29.6
x
|
11.5
x
|
9.12
x
|
6.27
x
|
5.63
x
|
5.02
x
|
EV / FCF
|
-13
x
|
6.24
x
|
-8.83
x
|
-3.79
x
|
-7.5
x
|
12.7
x
|
13.5
x
|
10.7
x
|
FCF Yield
|
-7.67%
|
16%
|
-11.3%
|
-26.4%
|
-13.3%
|
7.86%
|
7.43%
|
9.32%
|
Price to Book
|
1.02
x
|
1.58
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
96,914
|
96,914
|
165,107
|
180,492
|
188,184
|
198,834
|
-
|
-
|
Reference price
2 |
0.9850
|
1.480
|
10.10
|
7.410
|
17.35
|
14.70
|
14.70
|
14.70
|
Announcement Date
|
20/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
349.9
|
358.5
|
466
|
951.5
|
1,373
|
1,791
|
1,920
|
2,051
|
EBITDA
1 |
30.67
|
33.32
|
57.1
|
174.9
|
419
|
450.2
|
517
|
582.5
|
EBIT
1 |
18.63
|
34.26
|
43.05
|
157.2
|
316.8
|
365.3
|
415.5
|
471.4
|
Operating Margin
|
5.32%
|
9.56%
|
9.24%
|
16.52%
|
23.07%
|
20.4%
|
21.65%
|
22.98%
|
Earnings before Tax (EBT)
1 |
1.672
|
17.86
|
7.658
|
108
|
164.3
|
219.7
|
263.8
|
311.5
|
Net income
1 |
4.045
|
14.64
|
2.805
|
81.1
|
103.5
|
161.8
|
195.4
|
233.5
|
Net margin
|
1.16%
|
4.08%
|
0.6%
|
8.52%
|
7.54%
|
9.04%
|
10.18%
|
11.38%
|
EPS
2 |
0.0400
|
0.1100
|
0.0200
|
0.4600
|
0.5600
|
0.7000
|
0.9000
|
1.200
|
Free Cash Flow
1 |
-20.05
|
49.66
|
-191.5
|
-528.7
|
-509.9
|
221.8
|
216.1
|
272.4
|
FCF margin
|
-5.73%
|
13.85%
|
-41.09%
|
-55.56%
|
-37.14%
|
12.38%
|
11.26%
|
13.28%
|
FCF Conversion (EBITDA)
|
-
|
149.06%
|
-
|
-
|
-
|
49.26%
|
41.8%
|
46.77%
|
FCF Conversion (Net income)
|
-
|
339.26%
|
-
|
-
|
-
|
137.03%
|
110.62%
|
116.69%
|
Dividend per Share
|
-
|
0.0200
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
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 |
155
|
162.4
|
231.9
|
237
|
320.3
|
310.5
|
344.4
|
321.1
|
397
|
413.4
|
427.5
|
453
|
496.5
|
EBITDA
1 |
19
|
21.29
|
31.77
|
36
|
85.83
|
84.2
|
121.6
|
93.6
|
115.1
|
99.1
|
101.3
|
117
|
132.8
|
EBIT
1 |
15.13
|
16.45
|
28.5
|
32.8
|
79.45
|
69
|
86.5
|
66.6
|
94.7
|
79.3
|
80.28
|
96.02
|
109.8
|
Operating Margin
|
9.76%
|
10.13%
|
12.29%
|
13.84%
|
24.81%
|
22.22%
|
25.12%
|
20.74%
|
23.85%
|
19.18%
|
18.78%
|
21.2%
|
22.12%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
19.96
|
42.59
|
44.86
|
44.5
|
24.8
|
51.1
|
43.9
|
54.4
|
46.62
|
71.22
|
83.1
|
Net income
1 |
-
|
-
|
19.05
|
33.9
|
28.08
|
35.6
|
3.2
|
34.8
|
29.9
|
42.9
|
24.32
|
41.93
|
52.58
|
Net margin
|
-
|
-
|
8.21%
|
14.3%
|
8.77%
|
11.47%
|
0.93%
|
10.84%
|
7.53%
|
10.38%
|
5.69%
|
9.26%
|
10.59%
|
EPS
|
0.0100
|
-
|
0.1100
|
0.1900
|
0.1600
|
0.2000
|
0.0200
|
0.1900
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
24/02/22
|
22/04/22
|
22/07/22
|
28/10/22
|
23/02/23
|
20/04/23
|
20/07/23
|
26/10/23
|
22/02/24
|
18/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
188
|
184
|
228
|
667
|
1,227
|
1,278
|
1,364
|
1,378
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
6.128
x
|
5.526
x
|
4.001
x
|
3.813
x
|
2.928
x
|
2.838
x
|
2.638
x
|
2.365
x
|
Free Cash Flow
1 |
-20.1
|
49.7
|
-191
|
-529
|
-510
|
222
|
216
|
272
|
ROE (net income / shareholders' equity)
|
5.98%
|
16.7%
|
7.53%
|
21.9%
|
25.3%
|
20.6%
|
19.1%
|
19%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
0.9700
|
0.9400
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
0.1200
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
7.21
|
19.9
|
639
|
685
|
250
|
179
|
142
|
Capex / Sales
|
-
|
2.01%
|
4.27%
|
67.11%
|
49.88%
|
13.98%
|
9.3%
|
6.94%
|
Announcement Date
|
20/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
|