Market Closed -
Nasdaq Stockholm
11:29:52 2024-05-13 am EDT
|
5-day change
|
1st Jan Change
|
52.35
SEK
|
-0.57%
|
|
+2.15%
|
+30.03%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
8,035
|
16,882
|
11,273
|
3,409
|
3,104
|
4,060
|
-
|
-
|
Enterprise Value (EV)
1 |
8,069
|
16,458
|
10,280
|
3,848
|
2,847
|
4,815
|
4,830
|
3,191
|
P/E ratio
|
-25.6
x
|
-90.3
x
|
-27
x
|
-8.03
x
|
-3.79
x
|
-98.9
x
|
16.2
x
|
10.7
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
4.3
x
|
6.45
x
|
3.65
x
|
1.07
x
|
0.89
x
|
1.07
x
|
0.92
x
|
0.86
x
|
EV / Revenue
|
4.32
x
|
6.29
x
|
3.33
x
|
1.2
x
|
0.82
x
|
1.27
x
|
1.1
x
|
0.67
x
|
EV / EBITDA
|
-27.5
x
|
-194
x
|
-55.8
x
|
41.7
x
|
11.5
x
|
9.79
x
|
8.52
x
|
4.01
x
|
EV / FCF
|
-20.9
x
|
-35.2
x
|
-18.8
x
|
-10.8
x
|
58.4
x
|
28.3
x
|
16.5
x
|
8.35
x
|
FCF Yield
|
-4.77%
|
-2.84%
|
-5.31%
|
-9.28%
|
1.71%
|
3.53%
|
6.05%
|
12%
|
Price to Book
|
23.5
x
|
14.4
x
|
5.53
x
|
1.55
x
|
2.44
x
|
2.86
x
|
2.23
x
|
1.71
x
|
Nbr of stocks (in thousands)
|
56,109
|
62,526
|
68,282
|
77,073
|
77,108
|
77,108
|
-
|
-
|
Reference price
2 |
143.2
|
270.0
|
165.1
|
44.23
|
40.26
|
52.65
|
52.65
|
52.65
|
Announcement Date
|
2/20/20
|
2/19/21
|
2/18/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,867
|
2,617
|
3,088
|
3,200
|
3,489
|
3,799
|
4,406
|
4,735
|
EBITDA
1 |
-293.3
|
-84.74
|
-184.3
|
92.19
|
247.8
|
492
|
566.7
|
796.2
|
EBIT
1 |
-360.6
|
-191.7
|
-361.8
|
-389
|
-70.8
|
174.8
|
371.6
|
526.4
|
Operating Margin
|
-19.31%
|
-7.33%
|
-11.72%
|
-12.16%
|
-2.03%
|
4.6%
|
8.43%
|
11.12%
|
Earnings before Tax (EBT)
1 |
-380.2
|
-210.3
|
-383.4
|
-383.7
|
-807.5
|
176.2
|
384.2
|
553.8
|
Net income
1 |
-312.7
|
-183.5
|
-410.1
|
-383
|
-819.2
|
-132.9
|
292
|
420.9
|
Net margin
|
-16.74%
|
-7.01%
|
-13.28%
|
-11.97%
|
-23.48%
|
-3.5%
|
6.63%
|
8.89%
|
EPS
2 |
-5.590
|
-2.990
|
-6.110
|
-5.510
|
-10.63
|
-0.5326
|
3.255
|
4.900
|
Free Cash Flow
1 |
-385.3
|
-468.1
|
-546.3
|
-357
|
48.78
|
170
|
292
|
382
|
FCF margin
|
-20.63%
|
-17.89%
|
-17.69%
|
-11.15%
|
1.4%
|
4.47%
|
6.63%
|
8.07%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
19.69%
|
34.55%
|
51.52%
|
47.98%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
100%
|
90.77%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/20/20
|
2/19/21
|
2/18/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
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 |
862.9
|
747.2
|
780.7
|
805.8
|
866.7
|
796.3
|
851.1
|
895.8
|
946.1
|
891.9
|
921.8
|
966.2
|
1,019
|
1,002
|
1,028
|
EBITDA
1 |
-78.23
|
-32.9
|
12.84
|
59
|
53.03
|
30.49
|
40
|
91.6
|
86
|
104.2
|
124.2
|
146.2
|
143.4
|
147
|
149
|
EBIT
1 |
-121.6
|
-93.4
|
-48.91
|
-20.86
|
-46.76
|
-48.05
|
-29.35
|
15.02
|
-8.4
|
31
|
53.17
|
72.7
|
69.4
|
69
|
71
|
Operating Margin
|
-14.09%
|
-12.5%
|
-6.26%
|
-2.59%
|
-5.4%
|
-6.03%
|
-3.45%
|
1.68%
|
-0.89%
|
3.48%
|
5.77%
|
7.52%
|
6.81%
|
6.89%
|
6.91%
|
Earnings before Tax (EBT)
1 |
-115.7
|
-233.3
|
-62.93
|
4.27
|
-91.68
|
-64.27
|
-17.98
|
0.676
|
-725.9
|
-14.9
|
55.35
|
59.41
|
69.81
|
-
|
-
|
Net income
1 |
-134.8
|
-233.9
|
-54.36
|
-2.948
|
-91.71
|
-62.79
|
-31.72
|
-4.675
|
-720
|
-24.82
|
42.07
|
45.15
|
53.05
|
-
|
-
|
Net margin
|
-15.63%
|
-31.31%
|
-6.96%
|
-0.37%
|
-10.58%
|
-7.89%
|
-3.73%
|
-0.52%
|
-76.1%
|
-2.78%
|
4.56%
|
4.67%
|
5.2%
|
-
|
-
|
EPS
2 |
-1.970
|
-3.430
|
-0.8000
|
-0.0400
|
-1.260
|
-0.8100
|
-0.4100
|
-0.0600
|
-9.340
|
-0.3200
|
0.5458
|
0.5858
|
0.6883
|
0.4600
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/18/22
|
5/5/22
|
8/5/22
|
11/3/22
|
2/16/23
|
5/3/23
|
8/1/23
|
10/31/23
|
2/15/24
|
5/7/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
34
|
-
|
-
|
440
|
-
|
755
|
771
|
-
|
Net Cash position
1 |
-
|
424
|
993
|
-
|
257
|
-
|
-
|
869
|
Leverage (Debt/EBITDA)
|
-0.116
x
|
-
|
-
|
4.767
x
|
-
|
1.535
x
|
1.36
x
|
-
|
Free Cash Flow
1 |
-385
|
-468
|
-546
|
-357
|
48.8
|
170
|
292
|
382
|
ROE (net income / shareholders' equity)
|
-64.7%
|
-24.2%
|
-25.5%
|
-18.7%
|
-48.1%
|
-7.13%
|
17.9%
|
20%
|
ROA (Net income/ Total Assets)
|
-23.4%
|
-11.5%
|
-16.8%
|
-10.4%
|
-21.8%
|
3.3%
|
7.3%
|
9.9%
|
Assets
1 |
1,337
|
1,603
|
2,441
|
3,699
|
3,765
|
-4,027
|
4,000
|
4,251
|
Book Value Per Share
2 |
6.100
|
18.80
|
29.90
|
28.50
|
16.50
|
18.40
|
23.60
|
30.80
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
13.1
|
268
|
328
|
257
|
193
|
218
|
229
|
232
|
Capex / Sales
|
0.7%
|
10.26%
|
10.61%
|
8.02%
|
5.54%
|
5.74%
|
5.19%
|
4.9%
|
Announcement Date
|
2/20/20
|
2/19/21
|
2/18/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
Last Close Price
52.65
SEK Average target price
73.67
SEK Spread / Average Target +39.92% Consensus |
1st Jan change
|
Capi.
|
---|
| +30.65% | 375M | | +8.78% | 4.06B | | +2.16% | 361M | | -2.77% | 137M | | +8.35% | 114M |
Digital Publishing
|