Market Closed -
Nasdaq Stockholm
11:29:43 2024-05-27 am EDT
|
5-day change
|
1st Jan Change
|
19.96
SEK
|
+1.22%
|
|
-1.67%
|
+16.32%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
6,367
|
2,405
|
2,612
|
2,612
|
-
|
Enterprise Value (EV)
1 |
9,635
|
2,405
|
6,960
|
7,413
|
7,499
|
P/E ratio
|
6.3
x
|
19.2
x
|
-5.9
x
|
25.9
x
|
13.3
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
18.5
x
|
-
|
3.82
x
|
4.06
x
|
3.83
x
|
EV / Revenue
|
28
x
|
-
|
11.8
x
|
11.5
x
|
11
x
|
EV / EBITDA
|
66.4
x
|
-
|
24.3
x
|
23.8
x
|
22.9
x
|
EV / FCF
|
-46.9
x
|
-
|
-47.7
x
|
-83.1
x
|
-87.2
x
|
FCF Yield
|
-2.13%
|
-
|
-2.1%
|
-1.2%
|
-1.15%
|
Price to Book
|
1.51
x
|
-
|
0.57
x
|
0.66
x
|
0.63
x
|
Nbr of stocks (in thousands)
|
131,828
|
131,828
|
130,872
|
130,872
|
-
|
Reference price
2 |
48.30
|
18.24
|
19.72
|
19.72
|
19.72
|
Announcement Date
|
2/16/22
|
2/15/23
|
2/15/24
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
-
|
344.2
|
-
|
589.7
|
644
|
682
|
EBITDA
1 |
-
|
145.1
|
-
|
285.9
|
312
|
327
|
EBIT
1 |
-
|
882.4
|
-
|
-154
|
267
|
450
|
Operating Margin
|
-
|
256.36%
|
-
|
-26.11%
|
41.46%
|
65.98%
|
Earnings before Tax (EBT)
1 |
-
|
824.6
|
-
|
-455.5
|
136
|
249
|
Net income
1 |
260
|
640.5
|
125.1
|
-381.5
|
99.7
|
194
|
Net margin
|
-
|
186.08%
|
-
|
-64.69%
|
15.48%
|
28.45%
|
EPS
2 |
0.4700
|
7.670
|
0.9500
|
-2.910
|
0.7600
|
1.480
|
Free Cash Flow
1 |
-
|
-205.4
|
-
|
-145.9
|
-89.2
|
-86
|
FCF margin
|
-
|
-59.67%
|
-
|
-24.74%
|
-13.85%
|
-12.61%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/22/21
|
2/16/22
|
2/15/23
|
2/15/24
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
115.1
|
142.9
|
149.7
|
147.8
|
149.4
|
156.7
|
160
|
163
|
165
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
330.8
|
-200.7
|
-38
|
-48.6
|
-168.2
|
19.1
|
47
|
48
|
22
|
Net income
1 |
-
|
-160.6
|
-34.5
|
-50.6
|
-135.8
|
3.7
|
38
|
40
|
18
|
Net margin
|
-
|
-112.39%
|
-23.05%
|
-34.24%
|
-90.9%
|
2.36%
|
23.75%
|
24.54%
|
10.91%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/16/22
|
5/3/23
|
7/14/23
|
10/26/23
|
2/15/24
|
5/3/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
-
|
3,267
|
-
|
4,710
|
4,801
|
4,887
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
22.52
x
|
-
|
16.48
x
|
15.39
x
|
14.94
x
|
Free Cash Flow
1 |
-
|
-205
|
-
|
-146
|
-89.2
|
-86
|
ROE (net income / shareholders' equity)
|
-
|
2.25%
|
-
|
2.52%
|
2.5%
|
2.2%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
31.90
|
-
|
30.00
|
29.90
|
31.40
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
540
|
-
|
279
|
176
|
200
|
Capex / Sales
|
-
|
156.8%
|
-
|
47.24%
|
27.33%
|
29.33%
|
Announcement Date
|
11/22/21
|
2/16/22
|
2/15/23
|
2/15/24
|
-
|
-
|
Last Close Price
19.72
SEK Average target price
20
SEK Spread / Average Target +1.42% Consensus |
1st Jan change
|
Capi.
|
---|
| +16.32% | 242M | | -1.93% | 24.63B | | -15.20% | 13.74B | | +12.16% | 11.3B | | -25.06% | 7.67B | | -7.87% | 6.8B | | +1.01% | 6.57B | | +1.59% | 6.42B | | +0.07% | 3.73B | | +42.08% | 3.52B |
Residential Real Estate Development
|