Market Closed -
Nasdaq Stockholm
11:29:51 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
293.5
SEK
|
+2.98%
|
|
+6.15%
|
+14.42%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
347.7
|
695.5
|
1,044
|
622.8
|
1,244
|
1,577
|
-
|
-
|
Enterprise Value (EV)
1 |
361.3
|
765.7
|
1,136
|
849.9
|
1,465
|
1,810
|
1,713
|
1,629
|
P/E ratio
|
24.2
x
|
33.4
x
|
58.3
x
|
13.4
x
|
32.9
x
|
25.6
x
|
18.1
x
|
14.2
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
5.16
x
|
7.63
x
|
5.89
x
|
2.31
x
|
3.81
x
|
3.85
x
|
3.35
x
|
2.99
x
|
EV / Revenue
|
5.36
x
|
8.4
x
|
6.42
x
|
3.16
x
|
4.48
x
|
4.42
x
|
3.64
x
|
3.09
x
|
EV / EBITDA
|
12.9
x
|
20.1
x
|
20.4
x
|
9.99
x
|
13.2
x
|
13.7
x
|
10.6
x
|
8.56
x
|
EV / FCF
|
-12.3
x
|
31.4
x
|
58.9
x
|
-17
x
|
17.5
x
|
75.4
x
|
15.8
x
|
12.3
x
|
FCF Yield
|
-8.15%
|
3.19%
|
1.7%
|
-5.89%
|
5.73%
|
1.33%
|
6.31%
|
8.1%
|
Price to Book
|
2.51
x
|
4.31
x
|
-
|
1.5
x
|
2.93
x
|
2.6
x
|
2.27
x
|
1.95
x
|
Nbr of stocks (in thousands)
|
46,425
|
46,278
|
54,202
|
54,547
|
53,980
|
62,900
|
-
|
-
|
Reference price
2 |
7.490
|
15.03
|
19.25
|
11.42
|
23.04
|
25.07
|
25.07
|
25.07
|
Announcement Date
|
2/19/20
|
2/24/21
|
2/24/22
|
2/21/23
|
2/21/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
67.45
|
91.19
|
177.1
|
269.3
|
326.7
|
409.8
|
470.4
|
527.7
|
EBITDA
1 |
28.06
|
38.15
|
55.78
|
85.08
|
111.1
|
132.3
|
161.6
|
190.4
|
EBIT
1 |
21.82
|
30.37
|
45.5
|
70.41
|
82.84
|
99.96
|
125.3
|
151.6
|
Operating Margin
|
32.35%
|
33.3%
|
25.7%
|
26.14%
|
25.36%
|
24.39%
|
26.64%
|
28.72%
|
Earnings before Tax (EBT)
1 |
18.76
|
28.71
|
26.23
|
64.96
|
58.01
|
74.96
|
109.5
|
137.7
|
Net income
1 |
13.94
|
21.93
|
17.29
|
48.08
|
39.84
|
56.53
|
82.69
|
104.6
|
Net margin
|
20.67%
|
24.05%
|
9.77%
|
17.85%
|
12.19%
|
13.79%
|
17.58%
|
19.83%
|
EPS
2 |
0.3100
|
0.4500
|
0.3300
|
0.8500
|
0.7000
|
0.9785
|
1.386
|
1.768
|
Free Cash Flow
1 |
-29.44
|
24.41
|
19.28
|
-50.06
|
83.87
|
24
|
108.1
|
132
|
FCF margin
|
-43.65%
|
26.77%
|
10.89%
|
-18.59%
|
25.67%
|
5.86%
|
22.98%
|
25.01%
|
FCF Conversion (EBITDA)
|
-
|
63.99%
|
34.57%
|
-
|
75.5%
|
18.14%
|
66.92%
|
69.33%
|
FCF Conversion (Net income)
|
-
|
111.34%
|
111.52%
|
-
|
210.53%
|
42.46%
|
130.76%
|
126.17%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/19/20
|
2/24/21
|
2/24/22
|
2/21/23
|
2/21/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
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 |
45.41
|
52.79
|
67.39
|
56.04
|
59.72
|
86.14
|
87.9
|
78.12
|
75.43
|
85.2
|
93.15
|
100.4
|
101.8
|
111.8
|
EBITDA
1 |
13.58
|
16.34
|
23.11
|
12.23
|
14.56
|
35.18
|
33.3
|
28.7
|
19.6
|
29.51
|
28.15
|
32.75
|
32.9
|
38.15
|
EBIT
1 |
11.23
|
12.33
|
20.34
|
8.991
|
10.25
|
30.83
|
28.69
|
21.93
|
12.02
|
20.2
|
17.75
|
21.55
|
21.65
|
27.05
|
Operating Margin
|
24.72%
|
23.36%
|
30.17%
|
16.04%
|
17.17%
|
35.79%
|
32.64%
|
28.07%
|
15.93%
|
23.71%
|
19.06%
|
21.47%
|
21.28%
|
24.18%
|
Earnings before Tax (EBT)
|
-0.963
|
-
|
18.03
|
-
|
9.017
|
29.01
|
27.35
|
-
|
-
|
13.7
|
-
|
-
|
-
|
-
|
Net income
1 |
-
|
-
|
13.74
|
-
|
6.949
|
20.28
|
20.94
|
8.302
|
3.107
|
7.491
|
9.87
|
12.95
|
13
|
20.05
|
Net margin
|
-
|
-
|
20.39%
|
-
|
11.64%
|
23.54%
|
23.82%
|
10.63%
|
4.12%
|
8.79%
|
10.6%
|
12.9%
|
12.78%
|
17.93%
|
EPS
2 |
-0.0600
|
-
|
0.2400
|
-
|
0.1200
|
0.3500
|
0.3800
|
0.1400
|
0.0500
|
0.1300
|
0.1900
|
0.2450
|
0.2500
|
0.3700
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/17/21
|
2/24/22
|
5/18/22
|
8/24/22
|
11/17/22
|
2/21/23
|
5/17/23
|
8/22/23
|
11/15/23
|
2/21/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
13.6
|
70.2
|
92.4
|
227
|
221
|
233
|
136
|
52.2
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.4863
x
|
1.84
x
|
1.657
x
|
2.67
x
|
1.991
x
|
1.76
x
|
0.8425
x
|
0.2739
x
|
Free Cash Flow
1 |
-29.4
|
24.4
|
19.3
|
-50.1
|
83.9
|
24
|
108
|
132
|
ROE (net income / shareholders' equity)
|
12.4%
|
14.6%
|
6.82%
|
12.7%
|
9.39%
|
11%
|
13.6%
|
15.7%
|
ROA (Net income/ Total Assets)
|
7.37%
|
8.05%
|
-
|
6.95%
|
4.62%
|
5.31%
|
8.36%
|
10.5%
|
Assets
1 |
189.1
|
272.3
|
-
|
691.3
|
861.5
|
1,065
|
989
|
996.2
|
Book Value Per Share
2 |
2.980
|
3.480
|
-
|
7.600
|
7.860
|
9.650
|
11.10
|
12.90
|
Cash Flow per Share
2 |
-
|
-
|
-
|
-
|
-
|
1.100
|
1.800
|
2.300
|
Capex
1 |
0.96
|
2.26
|
0.69
|
1.8
|
5.14
|
4.86
|
5.52
|
6.15
|
Capex / Sales
|
1.42%
|
2.48%
|
0.39%
|
0.67%
|
1.57%
|
1.19%
|
1.17%
|
1.17%
|
Announcement Date
|
2/19/20
|
2/24/21
|
2/24/22
|
2/21/23
|
2/21/24
|
-
|
-
|
-
|
Last Close Price
25.07
EUR Average target price
32.78
EUR Spread / Average Target +30.75% Consensus |
1st Jan change
|
Capi.
|
---|
| +14.42% | 1.68B | | +18.66% | 414B | | +15.27% | 242B | | +12.15% | 144B | | +20.63% | 104B | | +17.19% | 83.87B | | +54.11% | 57.64B | | +33.59% | 53.37B | | +6.02% | 37.83B | | +15.88% | 32.51B |
Other Internet Services
|