Market Closed -
Nasdaq Stockholm
16:29:38 26/06/2024 BST
|
5-day change
|
1st Jan Change
|
85.7
SEK
|
-1.49%
|
|
-1.32%
|
-0.52%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,525
|
9,879
|
10,200
|
11,038
|
10,486
|
10,515
|
-
|
-
|
Enterprise Value (EV)
1 |
5,701
|
11,802
|
12,025
|
7,078
|
7,530
|
8,391
|
7,644
|
6,746
|
P/E ratio
|
-13.6
x
|
-43.3
x
|
-24
x
|
1.59
x
|
65.3
x
|
20.5
x
|
16.2
x
|
16
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.77
x
|
2.47
x
|
1.92
x
|
1.99
x
|
1.8
x
|
1.73
x
|
1.64
x
|
1.56
x
|
EV / Revenue
|
1.34
x
|
2.95
x
|
2.27
x
|
1.28
x
|
1.29
x
|
1.38
x
|
1.19
x
|
1
x
|
EV / EBITDA
|
23.9
x
|
22.1
x
|
13.2
x
|
5.16
x
|
4.86
x
|
5.13
x
|
4.66
x
|
3.88
x
|
EV / FCF
|
4.2
x
|
-5.36
x
|
-3.92
x
|
30.5
x
|
7.2
x
|
11.3
x
|
8.61
x
|
7.21
x
|
FCF Yield
|
23.8%
|
-18.6%
|
-25.5%
|
3.28%
|
13.9%
|
8.83%
|
11.6%
|
13.9%
|
Price to Book
|
1.45
x
|
2.57
x
|
1.27
x
|
0.79
x
|
0.76
x
|
0.73
x
|
0.69
x
|
0.66
x
|
Nbr of stocks (in thousands)
|
67,342
|
67,342
|
110,386
|
123,873
|
121,728
|
120,862
|
-
|
-
|
Reference price
2 |
111.6
|
146.7
|
92.40
|
89.10
|
86.15
|
87.00
|
87.00
|
87.00
|
Announcement Date
|
06/02/20
|
25/02/21
|
07/02/22
|
09/02/23
|
08/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,242
|
3,997
|
5,306
|
5,537
|
5,829
|
6,077
|
6,398
|
6,733
|
EBITDA
1 |
239
|
535
|
908
|
1,373
|
1,548
|
1,635
|
1,642
|
1,737
|
EBIT
1 |
-407
|
35
|
184
|
558
|
995
|
1,112
|
1,088
|
1,162
|
Operating Margin
|
-9.59%
|
0.88%
|
3.47%
|
10.08%
|
17.07%
|
18.3%
|
17.01%
|
17.25%
|
Earnings before Tax (EBT)
1 |
-435
|
81
|
-264
|
498
|
561
|
907.7
|
1,025
|
1,056
|
Net income
1 |
-551
|
-228
|
-400
|
6,475
|
164
|
523.1
|
622.8
|
668.1
|
Net margin
|
-12.99%
|
-5.7%
|
-7.54%
|
116.94%
|
2.81%
|
8.61%
|
9.73%
|
9.92%
|
EPS
2 |
-8.190
|
-3.390
|
-3.850
|
56.06
|
1.320
|
4.241
|
5.358
|
5.427
|
Free Cash Flow
1 |
1,358
|
-2,201
|
-3,066
|
232
|
1,046
|
741
|
888
|
936
|
FCF margin
|
32.01%
|
-55.07%
|
-57.78%
|
4.19%
|
17.94%
|
12.19%
|
13.88%
|
13.9%
|
FCF Conversion (EBITDA)
|
568.2%
|
-
|
-
|
16.9%
|
67.57%
|
45.32%
|
54.08%
|
53.88%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
3.58%
|
637.8%
|
141.65%
|
142.58%
|
140.1%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
06/02/20
|
25/02/21
|
07/02/22
|
09/02/23
|
08/02/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
1,658
|
1,357
|
1,379
|
1,412
|
1,388
|
1,306
|
1,458
|
1,494
|
1,571
|
1,447
|
1,500
|
1,533
|
1,603
|
1,530
|
1,547
|
EBITDA
1 |
346
|
342
|
357
|
374
|
299
|
263
|
397
|
449
|
439
|
396
|
413.5
|
426.5
|
417.6
|
404
|
418
|
EBIT
1 |
121
|
188
|
158
|
193
|
121
|
139
|
222
|
283
|
277
|
255
|
272.8
|
287.6
|
251.5
|
243
|
255
|
Operating Margin
|
7.3%
|
13.85%
|
11.46%
|
13.67%
|
8.72%
|
10.64%
|
15.23%
|
18.94%
|
17.63%
|
17.62%
|
18.18%
|
18.77%
|
15.69%
|
15.88%
|
16.48%
|
Earnings before Tax (EBT)
1 |
-282
|
-36
|
-105
|
496
|
143
|
60
|
136
|
293
|
72
|
80
|
250.7
|
261.9
|
245.4
|
268
|
280
|
Net income
1 |
-293
|
-290
|
6,265
|
336
|
-348
|
24
|
57
|
194
|
-112
|
-31
|
154.8
|
163.4
|
147.6
|
181
|
189
|
Net margin
|
-17.67%
|
-21.37%
|
454.31%
|
23.8%
|
-25.07%
|
1.84%
|
3.91%
|
12.99%
|
-7.13%
|
-2.14%
|
10.32%
|
10.66%
|
9.2%
|
11.83%
|
12.22%
|
EPS
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.2600
|
0.6600
|
0.6900
|
0.8500
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
07/02/22
|
27/04/22
|
20/07/22
|
26/10/22
|
09/02/23
|
26/04/23
|
20/07/23
|
25/10/23
|
08/02/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
1,923
|
1,825
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
1,824
|
-
|
-
|
3,960
|
2,956
|
2,124
|
2,871
|
3,769
|
Leverage (Debt/EBITDA)
|
-
|
3.594
x
|
2.01
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,358
|
-2,201
|
-3,066
|
232
|
1,046
|
741
|
888
|
936
|
ROE (net income / shareholders' equity)
|
-10.2%
|
-5.06%
|
-6.76%
|
3.91%
|
1.19%
|
3.64%
|
4.33%
|
4.4%
|
ROA (Net income/ Total Assets)
|
-3.76%
|
-2.31%
|
-2.83%
|
2.37%
|
0.94%
|
2.22%
|
3.63%
|
3.62%
|
Assets
1 |
14,643
|
9,883
|
14,118
|
273,311
|
17,500
|
23,554
|
17,170
|
18,432
|
Book Value Per Share
2 |
77.00
|
57.00
|
72.50
|
113.0
|
113.0
|
119.0
|
126.0
|
132.0
|
Cash Flow per Share
2 |
-
|
-
|
-
|
7.400
|
10.20
|
9.400
|
9.900
|
11.00
|
Capex
1 |
238
|
208
|
252
|
234
|
212
|
177
|
202
|
230
|
Capex / Sales
|
5.61%
|
5.2%
|
4.75%
|
4.23%
|
3.64%
|
2.92%
|
3.16%
|
3.41%
|
Announcement Date
|
06/02/20
|
25/02/21
|
07/02/22
|
09/02/23
|
08/02/24
|
-
|
-
|
-
|
Average target price
120.8
SEK Spread / Average Target +38.85% Consensus |
1st Jan change
|
Capi.
|
---|
| -0.52% | 1B | | +10.38% | 21.31B | | +109.66% | 2.32B | | -5.88% | 2.12B | | -29.15% | 1.57B | | -2.45% | 1.24B | | -20.89% | 1.19B | | -5.18% | 1.15B | | +17.65% | 1.12B | | -13.02% | 1.12B |
Mobile Application Software
|