Market Closed -
Nasdaq Stockholm
11:29:41 2024-05-03 am EDT
|
5-day change
|
1st Jan Change
|
58.6
SEK
|
+17.67%
|
|
+16.04%
|
+57.74%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,460
|
3,256
|
2,608
|
2,633
|
3,318
|
5,115
|
-
|
-
|
Enterprise Value (EV)
1 |
24,074
|
19,341
|
19,115
|
18,421
|
3,318
|
26,577
|
29,043
|
5,115
|
P/E ratio
|
8.23
x
|
-72.9
x
|
-12.6
x
|
3.73
x
|
5.93
x
|
8.68
x
|
6.49
x
|
4.27
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
3.92%
|
-
|
Capitalization / Revenue
|
1.47
x
|
1.37
x
|
1.16
x
|
1.01
x
|
0.94
x
|
1.39
x
|
1.16
x
|
1.01
x
|
EV / Revenue
|
7.92
x
|
8.17
x
|
8.48
x
|
7.05
x
|
0.94
x
|
7.22
x
|
6.57
x
|
1.01
x
|
EV / EBITDA
|
27.4
x
|
21.7
x
|
659
x
|
36.3
x
|
-
|
4.11
x
|
3.67
x
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.91
x
|
0.63
x
|
0.53
x
|
0.52
x
|
-
|
0.92
x
|
0.75
x
|
0.67
x
|
Nbr of stocks (in thousands)
|
89,303
|
89,303
|
89,303
|
89,303
|
89,303
|
87,288
|
-
|
-
|
Reference price
2 |
49.94
|
36.46
|
29.20
|
29.48
|
37.15
|
58.60
|
58.60
|
58.60
|
Announcement Date
|
2/12/20
|
2/9/21
|
2/8/22
|
2/8/23
|
2/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,038
|
2,368
|
2,255
|
2,613
|
3,518
|
3,683
|
4,423
|
5,081
|
EBITDA
1 |
880
|
893
|
29
|
508
|
-
|
6,459
|
7,909
|
-
|
EBIT
1 |
758
|
759
|
-100
|
399
|
755
|
814
|
1,255
|
1,609
|
Operating Margin
|
24.95%
|
32.05%
|
-4.43%
|
15.27%
|
21.46%
|
22.1%
|
28.37%
|
31.67%
|
Earnings before Tax (EBT)
1 |
748
|
82
|
-39
|
490
|
869
|
887
|
1,169
|
1,682
|
Net income
1 |
605
|
-45
|
-207
|
706
|
558
|
585
|
835.4
|
1,169
|
Net margin
|
19.91%
|
-1.9%
|
-9.18%
|
27.02%
|
15.86%
|
15.88%
|
18.89%
|
23.01%
|
EPS
2 |
6.070
|
-0.5000
|
-2.320
|
7.910
|
6.260
|
6.751
|
9.035
|
13.72
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
2.300
|
-
|
Announcement Date
|
2/12/20
|
2/9/21
|
2/8/22
|
2/8/23
|
2/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
669
|
-
|
933
|
973
|
912
|
928
|
970
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
61
|
-
|
239
|
277
|
189
|
231
|
189
|
Operating Margin
|
9.12%
|
-
|
25.62%
|
28.47%
|
20.72%
|
24.89%
|
19.48%
|
Earnings before Tax (EBT)
1 |
73
|
-
|
-
|
284
|
189
|
231
|
189
|
Net income
1 |
54
|
270
|
162
|
213
|
135
|
168
|
135
|
Net margin
|
8.07%
|
-
|
17.36%
|
21.89%
|
14.8%
|
18.1%
|
13.92%
|
EPS
2 |
0.6100
|
2.340
|
1.820
|
2.420
|
1.550
|
1.950
|
1.580
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/8/22
|
10/27/23
|
2/7/24
|
5/3/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
19,614
|
16,085
|
16,507
|
15,788
|
-
|
21,462
|
23,928
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
22.29
x
|
18.01
x
|
569.2
x
|
31.08
x
|
-
|
3.323
x
|
3.025
x
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
15%
|
-1%
|
-5%
|
13.2%
|
-
|
11.3%
|
13.4%
|
17%
|
ROA (Net income/ Total Assets)
|
1.9%
|
-
|
-
|
-
|
-
|
1.6%
|
2.16%
|
2.58%
|
Assets
1 |
31,825
|
-
|
-
|
-
|
-
|
36,517
|
38,766
|
45,293
|
Book Value Per Share
2 |
54.80
|
57.80
|
55.30
|
56.70
|
-
|
63.60
|
77.90
|
87.80
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/12/20
|
2/9/21
|
2/8/22
|
2/8/23
|
2/7/24
|
-
|
-
|
-
|
Last Close Price
58.6
SEK Average target price
66
SEK Spread / Average Target +12.63% Consensus |
1st Jan change
|
Capi.
|
---|
| +57.74% | 474M | | -5.41% | 51.37B | | -3.47% | 31.37B | | +61.37% | 28.64B | | +20.90% | 24.24B | | +19.40% | 18.31B | | +3.89% | 13.19B | | +26.16% | 11.67B | | +15.22% | 8.19B | | -30.05% | 7.35B |
Other Consumer Lending
|