Market Closed -
Nasdaq Stockholm
08:59:44 07/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
284
SEK
|
-4.54%
|
|
-3.73%
|
+10.72%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
347.7
|
695.5
|
1,044
|
622.8
|
1,244
|
1,533
|
-
|
-
|
Enterprise Value (EV)
1 |
361.3
|
765.7
|
1,136
|
849.9
|
1,465
|
1,736
|
1,633
|
1,514
|
P/E ratio
|
24.2
x
|
33.4
x
|
58.3
x
|
13.4
x
|
32.9
x
|
25.3
x
|
17.9
x
|
14.2
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
5.16
x
|
7.63
x
|
5.89
x
|
2.31
x
|
3.81
x
|
3.74
x
|
3.26
x
|
2.9
x
|
EV / Revenue
|
5.36
x
|
8.4
x
|
6.42
x
|
3.16
x
|
4.48
x
|
4.24
x
|
3.47
x
|
2.87
x
|
EV / EBITDA
|
12.9
x
|
20.1
x
|
20.4
x
|
9.99
x
|
13.2
x
|
13.1
x
|
10.1
x
|
7.95
x
|
EV / FCF
|
-12.3
x
|
31.4
x
|
58.9
x
|
-17
x
|
17.5
x
|
41.1
x
|
15.1
x
|
11.5
x
|
FCF Yield
|
-8.15%
|
3.19%
|
1.7%
|
-5.89%
|
5.73%
|
2.43%
|
6.62%
|
8.7%
|
Price to Book
|
2.51
x
|
4.31
x
|
-
|
1.5
x
|
2.93
x
|
2.34
x
|
2.08
x
|
1.81
x
|
Nbr of stocks (in thousands)
|
46,425
|
46,278
|
54,202
|
54,547
|
53,980
|
62,900
|
-
|
-
|
Reference price
2 |
7.490
|
15.03
|
19.25
|
11.42
|
23.04
|
24.36
|
24.36
|
24.36
|
Announcement Date
|
19/02/20
|
24/02/21
|
24/02/22
|
21/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
67.45
|
91.19
|
177.1
|
269.3
|
326.7
|
409.7
|
470.3
|
527.6
|
EBITDA
1 |
28.06
|
38.15
|
55.78
|
85.08
|
111.1
|
132.3
|
161.4
|
190.4
|
EBIT
1 |
21.82
|
30.37
|
45.5
|
70.41
|
82.84
|
99.9
|
125.3
|
151.6
|
Operating Margin
|
32.35%
|
33.3%
|
25.7%
|
26.14%
|
25.36%
|
24.38%
|
26.65%
|
28.73%
|
Earnings before Tax (EBT)
1 |
18.76
|
28.71
|
26.23
|
64.96
|
58.01
|
74.89
|
109.4
|
137.7
|
Net income
1 |
13.94
|
21.93
|
17.29
|
48.08
|
39.84
|
56.48
|
82.64
|
104.6
|
Net margin
|
20.67%
|
24.05%
|
9.77%
|
17.85%
|
12.19%
|
13.78%
|
17.57%
|
19.82%
|
EPS
2 |
0.3100
|
0.4500
|
0.3300
|
0.8500
|
0.7000
|
0.9634
|
1.358
|
1.720
|
Free Cash Flow
1 |
-29.44
|
24.41
|
19.28
|
-50.06
|
83.87
|
42.25
|
108.1
|
131.7
|
FCF margin
|
-43.65%
|
26.77%
|
10.89%
|
-18.59%
|
25.67%
|
10.31%
|
22.99%
|
24.96%
|
FCF Conversion (EBITDA)
|
-
|
63.99%
|
34.57%
|
-
|
75.5%
|
31.93%
|
67%
|
69.15%
|
FCF Conversion (Net income)
|
-
|
111.34%
|
111.52%
|
-
|
210.53%
|
74.81%
|
130.84%
|
125.9%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
19/02/20
|
24/02/21
|
24/02/22
|
21/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
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
|
---|
Net sales
1 |
45.41
|
52.79
|
67.39
|
56.04
|
59.72
|
86.14
|
87.9
|
78.12
|
75.43
|
85.2
|
96.27
|
100.4
|
101.8
|
111.8
|
EBITDA
1 |
13.58
|
16.34
|
23.11
|
12.23
|
14.56
|
35.18
|
33.3
|
28.7
|
19.6
|
29.51
|
30.27
|
32.75
|
32.9
|
38.15
|
EBIT
1 |
11.23
|
12.33
|
20.34
|
8.991
|
10.25
|
30.83
|
28.69
|
21.93
|
12.02
|
20.2
|
19.63
|
21.55
|
21.65
|
27.05
|
Operating Margin
|
24.72%
|
23.36%
|
30.17%
|
16.04%
|
17.17%
|
35.79%
|
32.64%
|
28.07%
|
15.93%
|
23.71%
|
20.39%
|
21.47%
|
21.28%
|
24.18%
|
Earnings before Tax (EBT)
1 |
-0.963
|
-
|
18.03
|
-
|
9.017
|
29.01
|
27.35
|
-
|
-
|
13.7
|
17.2
|
-
|
-
|
-
|
Net income
1 |
-
|
-
|
13.74
|
-
|
6.949
|
20.28
|
20.94
|
8.302
|
3.107
|
7.491
|
9.87
|
12.95
|
13
|
20.05
|
Net margin
|
-
|
-
|
20.39%
|
-
|
11.64%
|
23.54%
|
23.82%
|
10.63%
|
4.12%
|
8.79%
|
10.25%
|
12.9%
|
12.78%
|
17.93%
|
EPS
2 |
-0.0600
|
-
|
0.2400
|
-
|
0.1200
|
0.3500
|
0.3800
|
0.1400
|
0.0500
|
0.1300
|
0.1900
|
0.2450
|
0.2500
|
0.3700
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
17/11/21
|
24/02/22
|
18/05/22
|
24/08/22
|
17/11/22
|
21/02/23
|
17/05/23
|
22/08/23
|
15/11/23
|
21/02/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
13.6
|
70.2
|
92.4
|
227
|
221
|
204
|
100
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
18.9
|
Leverage (Debt/EBITDA)
|
0.4863
x
|
1.84
x
|
1.657
x
|
2.67
x
|
1.991
x
|
1.541
x
|
0.6204
x
|
-
|
Free Cash Flow
1 |
-29.4
|
24.4
|
19.3
|
-50.1
|
83.9
|
42.3
|
108
|
132
|
ROE (net income / shareholders' equity)
|
12.4%
|
14.6%
|
6.82%
|
12.7%
|
9.39%
|
10.2%
|
11.8%
|
13.9%
|
ROA (Net income/ Total Assets)
|
7.37%
|
8.05%
|
-
|
6.95%
|
4.62%
|
4.92%
|
7.33%
|
9.33%
|
Assets
1 |
189.1
|
272.3
|
-
|
691.3
|
861.5
|
1,149
|
1,128
|
1,121
|
Book Value Per Share
2 |
2.980
|
3.480
|
-
|
7.600
|
7.860
|
10.40
|
11.70
|
13.40
|
Cash Flow per Share
2 |
-
|
-
|
-
|
-
|
-
|
1.100
|
1.800
|
2.300
|
Capex
1 |
0.96
|
2.26
|
0.69
|
1.8
|
5.14
|
4.86
|
5.52
|
6.15
|
Capex / Sales
|
1.42%
|
2.48%
|
0.39%
|
0.67%
|
1.57%
|
1.19%
|
1.17%
|
1.17%
|
Announcement Date
|
19/02/20
|
24/02/21
|
24/02/22
|
21/02/23
|
21/02/24
|
-
|
-
|
-
|
Last Close Price
24.36
EUR Average target price
32.2
EUR Spread / Average Target +32.17% Consensus |
1st Jan change
|
Capi.
|
---|
| +10.72% | 1.73B | | +24.59% | 441B | | +24.47% | 257B | | +14.39% | 149B | | +23.11% | 89.91B | | +58.61% | 59.61B | | +16.86% | 48.08B | | +5.80% | 37.28B | | +19.16% | 35.94B | | +13.12% | 28.27B |
Other Internet Services
|