Market Closed -
Nasdaq Stockholm
11:29:36 2024-05-03 am EDT
|
5-day change
|
1st Jan Change
|
4.046
SEK
|
+3.16%
|
|
+4.71%
|
-31.31%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
2,679
|
3,716
|
5,607
|
3,850
|
1,771
|
945.1
|
945.1
|
-
|
Enterprise Value (EV)
1 |
2,487
|
3,920
|
5,750
|
3,506
|
1,437
|
468.4
|
719.9
|
839
|
P/E ratio
|
-15.1
x
|
-21.7
x
|
-41.6
x
|
1.23
x
|
-17.8
x
|
-3.15
x
|
-3.97
x
|
-67.4
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
2.06
x
|
2.47
x
|
3.93
x
|
3.19
x
|
2.28
x
|
0.83
x
|
1.24
x
|
1
x
|
EV / Revenue
|
1.91
x
|
2.61
x
|
4.03
x
|
2.9
x
|
1.85
x
|
0.62
x
|
0.94
x
|
0.89
x
|
EV / EBITDA
|
-90.4
x
|
121
x
|
49.4
x
|
-64.9
x
|
53.2
x
|
-17.3
x
|
49.7
x
|
5.36
x
|
EV / FCF
|
-10,469,860
x
|
-14,949,759
x
|
36,738,833
x
|
-23,066,685
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
-0%
|
0%
|
-0%
|
-
|
-
|
-
|
-
|
Price to Book
|
3.19
x
|
5.52
x
|
10.1
x
|
4.59
x
|
2.36
x
|
1.18
x
|
0.82
x
|
0.83
x
|
Nbr of stocks (in thousands)
|
98,925
|
98,925
|
99,064
|
104,851
|
105,918
|
233,601
|
233,601
|
-
|
Reference price
2 |
27.08
|
37.56
|
56.60
|
36.72
|
16.72
|
4.046
|
4.046
|
4.046
|
Announcement Date
|
2/6/19
|
2/6/20
|
2/4/21
|
2/8/22
|
2/7/23
|
2/1/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
1,302
|
1,501
|
1,426
|
1,207
|
776
|
758
|
764.2
|
944
|
EBITDA
1 |
-27.5
|
32.3
|
116.4
|
-54
|
27
|
-27
|
14.49
|
156.6
|
EBIT
1 |
-190.7
|
-138.1
|
-102.9
|
-186
|
-122
|
-184
|
-138.5
|
-2.5
|
Operating Margin
|
-14.64%
|
-9.2%
|
-7.21%
|
-15.41%
|
-15.72%
|
-24.27%
|
-18.13%
|
-0.26%
|
Earnings before Tax (EBT)
1 |
-165.9
|
-150.3
|
-162.1
|
-181
|
-99
|
-197
|
-144.4
|
-8.76
|
Net income
1 |
-174.3
|
-171.4
|
-134.2
|
3,146
|
-100
|
-199
|
-147.3
|
-8.94
|
Net margin
|
-13.39%
|
-11.42%
|
-9.41%
|
260.65%
|
-12.89%
|
-26.25%
|
-19.27%
|
-0.95%
|
EPS
2 |
-1.790
|
-1.730
|
-1.360
|
29.87
|
-0.9400
|
-1.870
|
-1.020
|
-0.0600
|
Free Cash Flow
|
-237.5
|
-262.2
|
156.5
|
-152
|
-
|
-
|
-
|
-
|
FCF margin
|
-18.24%
|
-17.46%
|
10.97%
|
-12.59%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
134.45%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/6/19
|
2/6/20
|
2/4/21
|
2/8/22
|
2/7/23
|
2/1/24
|
-
|
-
|
Fiscal Period: December |
2021 Q2
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q3
|
---|
Net sales
|
282
|
390
|
196
|
171
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-99
|
-
|
-31
|
-45
|
-
|
Operating Margin
|
-35.11%
|
-
|
-15.82%
|
-26.32%
|
-
|
Earnings before Tax (EBT)
|
-113.3
|
-
|
-28
|
-42
|
-
|
Net income
1 |
-114
|
-
|
3,271
|
-43
|
-18
|
Net margin
|
-40.43%
|
-
|
1,668.88%
|
-25.15%
|
-
|
EPS
2 |
-
|
-
|
-
|
-
|
-0.1700
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/20/21
|
10/28/21
|
2/8/22
|
5/5/22
|
11/8/22
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
-
|
204
|
143
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
192
|
-
|
-
|
344
|
334
|
157
|
225
|
106
|
Leverage (Debt/EBITDA)
|
-
|
6.322
x
|
1.225
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-238
|
-262
|
157
|
-152
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-19.6%
|
-22.8%
|
-22.9%
|
-26.4%
|
-12.4%
|
-31%
|
-23.2%
|
-1.26%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
8.500
|
6.800
|
5.600
|
8.000
|
7.090
|
5.000
|
4.930
|
4.870
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
20.3
|
35.6
|
32.5
|
129
|
169
|
4
|
5
|
6
|
Capex / Sales
|
1.56%
|
2.37%
|
2.28%
|
10.69%
|
21.78%
|
0.56%
|
0.65%
|
0.64%
|
Announcement Date
|
2/6/19
|
2/6/20
|
2/4/21
|
2/8/22
|
2/7/23
|
2/1/24
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| -31.31% | 87.5M | | -30.68% | 24.21B | | +8.27% | 8.28B | | -7.91% | 5.29B | | -17.14% | 2.82B | | -20.02% | 2.18B | | -19.51% | 1.65B | | -8.99% | 1.61B | | +47.48% | 1.54B | | -13.35% | 1.24B |
Integrated Hardware & Software
|