Market Closed -
Nasdaq Stockholm
11:29:59 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
123.1
SEK
|
-0.40%
|
|
-0.49%
|
+31.97%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,063
|
1,639
|
1,966
|
1,881
|
1,562
|
1,942
|
-
|
-
|
Enterprise Value (EV)
1 |
1,218
|
1,535
|
1,879
|
1,842
|
1,535
|
1,834
|
1,736
|
1,638
|
P/E ratio
|
18.7
x
|
9.91
x
|
6.74
x
|
16
x
|
34.6
x
|
13
x
|
9.89
x
|
9.09
x
|
Yield
|
3.76%
|
4.57%
|
3.82%
|
4%
|
-
|
4.48%
|
6.48%
|
8.55%
|
Capitalization / Revenue
|
1.16
x
|
1.45
x
|
1.56
x
|
1.76
x
|
1.29
x
|
1.49
x
|
1.38
x
|
1.29
x
|
EV / Revenue
|
1.33
x
|
1.36
x
|
1.49
x
|
1.72
x
|
1.27
x
|
1.4
x
|
1.23
x
|
1.09
x
|
EV / EBITDA
|
9.37
x
|
5.35
x
|
5.66
x
|
14.3
x
|
7.5
x
|
7.43
x
|
5.68
x
|
5.04
x
|
EV / FCF
|
19.2
x
|
5.29
x
|
7.92
x
|
20.3
x
|
14.9
x
|
8.82
x
|
6.68
x
|
-
|
FCF Yield
|
5.2%
|
18.9%
|
12.6%
|
4.94%
|
6.73%
|
11.3%
|
15%
|
-
|
Price to Book
|
4.54
x
|
4.03
x
|
3.52
x
|
3.37
x
|
3.33
x
|
2.94
x
|
2.65
x
|
-
|
Nbr of stocks (in thousands)
|
226,900
|
227,155
|
222,639
|
218,052
|
215,008
|
215,447
|
-
|
-
|
Reference price
2 |
4.684
|
7.217
|
8.831
|
8.627
|
7.265
|
9.014
|
9.014
|
9.014
|
Announcement Date
|
2/12/20
|
2/10/21
|
2/9/22
|
2/8/23
|
1/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
912.8
|
1,130
|
1,260
|
1,069
|
1,210
|
1,307
|
1,406
|
1,509
|
EBITDA
1 |
130
|
286.8
|
332.1
|
129.2
|
204.5
|
246.9
|
305.4
|
325
|
EBIT
1 |
70.9
|
205.8
|
283.2
|
73
|
140.9
|
185.8
|
239.4
|
254
|
Operating Margin
|
7.77%
|
18.21%
|
22.48%
|
6.83%
|
11.64%
|
14.21%
|
17.03%
|
16.83%
|
Earnings before Tax (EBT)
1 |
67.1
|
193.1
|
338.4
|
126.8
|
59.5
|
181.3
|
227.6
|
251
|
Net income
1 |
56.6
|
165.2
|
295.3
|
119.9
|
46.5
|
149.8
|
196.7
|
213
|
Net margin
|
6.2%
|
14.62%
|
23.44%
|
11.22%
|
3.84%
|
11.46%
|
13.99%
|
14.12%
|
EPS
2 |
0.2500
|
0.7280
|
1.310
|
0.5400
|
0.2100
|
0.6949
|
0.9113
|
0.9920
|
Free Cash Flow
1 |
63.3
|
290.2
|
237.3
|
90.9
|
103.3
|
208
|
260
|
-
|
FCF margin
|
6.93%
|
25.68%
|
18.84%
|
8.51%
|
8.53%
|
15.91%
|
18.5%
|
-
|
FCF Conversion (EBITDA)
|
48.69%
|
101.19%
|
71.45%
|
70.36%
|
50.51%
|
84.24%
|
85.12%
|
-
|
FCF Conversion (Net income)
|
111.84%
|
175.67%
|
80.36%
|
75.81%
|
222.15%
|
138.85%
|
132.2%
|
-
|
Dividend per Share
2 |
0.1760
|
0.3300
|
0.3370
|
0.3450
|
-
|
0.4039
|
0.5843
|
0.7711
|
Announcement Date
|
2/12/20
|
2/10/21
|
2/9/22
|
2/8/23
|
1/22/24
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
244.9
|
246.7
|
238.7
|
277.8
|
305.5
|
306.4
|
307.3
|
283.9
|
312.9
|
307.7
|
330
|
326
|
337
|
340
|
EBITDA
1 |
27.6
|
22
|
25.3
|
40.3
|
39.1
|
49.4
|
55.7
|
42.6
|
56.8
|
59.3
|
59
|
66
|
71
|
71
|
EBIT
1 |
13.1
|
8.3
|
8
|
61.9
|
24.6
|
32.2
|
35.6
|
17.6
|
40.4
|
41.8
|
43
|
50
|
55
|
55
|
Operating Margin
|
5.35%
|
3.36%
|
3.35%
|
22.28%
|
8.05%
|
10.51%
|
11.58%
|
6.2%
|
12.91%
|
13.58%
|
13.03%
|
15.34%
|
16.32%
|
16.18%
|
Earnings before Tax (EBT)
1 |
78.8
|
7.6
|
7
|
60.3
|
51.9
|
30.4
|
33.1
|
15.1
|
-19.1
|
39.8
|
42
|
49
|
55
|
54
|
Net income
1 |
75
|
6.3
|
5.8
|
57.9
|
49.9
|
25.5
|
27.7
|
12.4
|
-19.1
|
31.4
|
35
|
42
|
46
|
46
|
Net margin
|
30.62%
|
2.55%
|
2.43%
|
20.84%
|
16.33%
|
8.32%
|
9.01%
|
4.37%
|
-6.1%
|
10.2%
|
10.61%
|
12.88%
|
13.65%
|
13.53%
|
EPS
|
0.3300
|
0.0300
|
0.0300
|
0.2600
|
0.2300
|
0.1200
|
0.1300
|
0.0600
|
-0.0900
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/9/22
|
4/28/22
|
7/22/22
|
10/27/22
|
2/8/23
|
4/26/23
|
7/25/23
|
11/29/23
|
1/22/24
|
4/24/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
155
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
105
|
87
|
39.2
|
27.4
|
108
|
206
|
304
|
Leverage (Debt/EBITDA)
|
1.192
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
63.3
|
290
|
237
|
90.9
|
103
|
208
|
260
|
-
|
ROE (net income / shareholders' equity)
|
21.5%
|
51.1%
|
60.8%
|
20.9%
|
12%
|
24.6%
|
27.9%
|
27.4%
|
ROA (Net income/ Total Assets)
|
7.24%
|
18.5%
|
26.7%
|
9.83%
|
3.91%
|
12.5%
|
15.2%
|
16.9%
|
Assets
1 |
781.9
|
894.1
|
1,105
|
1,219
|
1,190
|
1,199
|
1,297
|
1,260
|
Book Value Per Share
2 |
1.030
|
1.790
|
2.510
|
2.560
|
2.180
|
3.070
|
3.400
|
-
|
Cash Flow per Share
2 |
-
|
-
|
1.240
|
0.6200
|
0.7500
|
1.000
|
1.110
|
-
|
Capex
1 |
15.6
|
5.2
|
10.6
|
9.5
|
9.6
|
10
|
10.8
|
13
|
Capex / Sales
|
1.71%
|
0.46%
|
0.84%
|
0.89%
|
0.79%
|
0.77%
|
0.77%
|
0.86%
|
Announcement Date
|
2/12/20
|
2/10/21
|
2/9/22
|
2/8/23
|
1/22/24
|
-
|
-
|
-
|
Last Close Price
9.014
GBP Average target price
9.542
GBP Spread / Average Target +5.86% Consensus |
1st Jan change
|
Capi.
|
---|
| +31.97% | 2.42B | | +7.14% | 33.01B | | +5.10% | 24.32B | | -18.63% | 19.87B | | -18.07% | 19.35B | | -1.52% | 16.62B | | -4.07% | 9.51B | | -21.91% | 7.92B | | +0.41% | 7.05B | | +6.70% | 7.13B |
Other Casinos & Gaming
|