Market Closed -
Nasdaq Stockholm
08:59:40 03/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
9.97
SEK
|
+4.34%
|
|
-0.99%
|
-24.07%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
10,738
|
8,439
|
8,383
|
3,169
|
1,409
|
3,202
|
-
|
-
|
Enterprise Value (EV)
1 |
17,632
|
11,750
|
11,696
|
10,175
|
6,360
|
7,880
|
11,685
|
19,398
|
P/E ratio
|
17.4
x
|
11.5
x
|
10.4
x
|
6.25
x
|
-1.23
x
|
-345
x
|
18.5
x
|
-21.7
x
|
Yield
|
-
|
6.67%
|
4.47%
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.69
x
|
0.5
x
|
0.54
x
|
0.2
x
|
0.11
x
|
0.42
x
|
0.44
x
|
0.4
x
|
EV / Revenue
|
1.14
x
|
0.69
x
|
0.75
x
|
0.65
x
|
0.48
x
|
1.03
x
|
1.61
x
|
2.44
x
|
EV / EBITDA
|
12.3
x
|
8.71
x
|
9.12
x
|
9.04
x
|
8.03
x
|
20.8
x
|
23.8
x
|
24.1
x
|
EV / FCF
|
-128
x
|
3.21
x
|
18.5
x
|
-3.04
x
|
-12.2
x
|
-8.95
x
|
6.66
x
|
-4.52
x
|
FCF Yield
|
-0.78%
|
31.2%
|
5.4%
|
-32.9%
|
-8.21%
|
-11.2%
|
15%
|
-22.1%
|
Price to Book
|
1.42
x
|
1.07
x
|
1.01
x
|
0.4
x
|
0.21
x
|
0.42
x
|
0.24
x
|
0.39
x
|
Nbr of stocks (in thousands)
|
1,07,621
|
1,07,190
|
1,07,190
|
1,07,190
|
1,07,190
|
3,21,571
|
-
|
-
|
Reference price
2 |
99.50
|
78.70
|
78.25
|
29.42
|
13.13
|
9.970
|
9.970
|
9.970
|
Announcement Date
|
23/01/20
|
29/01/21
|
03/02/22
|
02/02/23
|
01/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
15,474
|
16,997
|
15,491
|
15,706
|
13,269
|
7,626
|
7,274
|
7,961
|
EBITDA
1 |
1,432
|
1,349
|
1,283
|
1,126
|
792
|
379.2
|
491.9
|
804.1
|
EBIT
1 |
1,202
|
1,121
|
1,236
|
950
|
660
|
339.8
|
429.6
|
537.5
|
Operating Margin
|
7.77%
|
6.6%
|
7.98%
|
6.05%
|
4.97%
|
4.46%
|
5.91%
|
6.75%
|
Earnings before Tax (EBT)
1 |
834
|
999
|
1,020
|
695
|
-1,137
|
60.33
|
20.17
|
-155
|
Net income
1 |
615
|
733
|
808
|
505
|
-1,337
|
-24.76
|
-0.8251
|
-147
|
Net margin
|
3.97%
|
4.31%
|
5.22%
|
3.22%
|
-10.08%
|
-0.32%
|
-0.01%
|
-1.85%
|
EPS
2 |
5.710
|
6.820
|
7.540
|
4.711
|
-10.66
|
-0.0289
|
0.5402
|
-0.4600
|
Free Cash Flow
1 |
-138
|
3,662
|
631
|
-3,346
|
-522
|
-880
|
1,754
|
-4,287
|
FCF margin
|
-0.89%
|
21.54%
|
4.07%
|
-21.3%
|
-3.93%
|
-11.54%
|
24.11%
|
-53.85%
|
FCF Conversion (EBITDA)
|
-
|
271.46%
|
49.18%
|
-
|
-
|
-
|
356.55%
|
-
|
FCF Conversion (Net income)
|
-
|
499.59%
|
78.09%
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
5.250
|
3.500
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
23/01/20
|
29/01/21
|
03/02/22
|
02/02/23
|
01/02/24
|
-
|
-
|
-
|
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 |
6,649
|
2,863
|
3,755
|
3,208
|
6,161
|
2,446
|
-
|
2,765
|
4,989
|
1,280
|
2,153
|
1,341
|
3,049
|
1,443
|
1,138
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
660
|
141
|
338
|
150
|
394
|
39
|
-
|
30
|
464
|
-22
|
99
|
12
|
219
|
52
|
-29
|
Operating Margin
|
9.93%
|
4.92%
|
9%
|
4.68%
|
6.4%
|
1.59%
|
-
|
1.08%
|
9.3%
|
-1.72%
|
4.6%
|
0.89%
|
7.18%
|
3.6%
|
-2.55%
|
Earnings before Tax (EBT)
1 |
663
|
106
|
303
|
107
|
261
|
-56
|
47
|
-1,358
|
294
|
-133
|
44
|
-31
|
181
|
17
|
-69
|
Net income
1 |
541
|
77
|
215
|
90
|
211
|
-41
|
-
|
-1,377
|
341
|
-135
|
30
|
-38
|
119
|
2
|
-53
|
Net margin
|
8.14%
|
2.69%
|
5.73%
|
2.81%
|
3.42%
|
-1.68%
|
-
|
-49.8%
|
6.84%
|
-10.55%
|
1.39%
|
-2.83%
|
3.9%
|
0.14%
|
-4.66%
|
EPS
2 |
5.040
|
0.7200
|
2.010
|
0.8396
|
1.141
|
-0.3825
|
-7.621
|
-12.85
|
2.700
|
-0.8700
|
0.0450
|
-0.1100
|
0.4350
|
-
|
-0.1700
|
Dividend per Share
|
3.500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
03/02/22
|
29/04/22
|
21/07/22
|
27/10/22
|
02/02/23
|
27/04/23
|
20/07/23
|
15/11/23
|
01/02/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
6,894
|
3,311
|
3,313
|
7,006
|
4,951
|
4,678
|
8,483
|
16,196
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.814
x
|
2.454
x
|
2.582
x
|
6.222
x
|
6.251
x
|
12.34
x
|
17.24
x
|
20.14
x
|
Free Cash Flow
1 |
-138
|
3,662
|
631
|
-3,346
|
-522
|
-880
|
1,754
|
-4,287
|
ROE (net income / shareholders' equity)
|
8.26%
|
9.48%
|
9.95%
|
6.2%
|
-18.3%
|
-0.11%
|
0.63%
|
-2%
|
ROA (Net income/ Total Assets)
|
2.76%
|
3.16%
|
3.47%
|
2.05%
|
-5.99%
|
-0.03%
|
0.03%
|
0.73%
|
Assets
1 |
22,280
|
23,196
|
23,293
|
24,646
|
22,338
|
71,778
|
-2,662
|
-20,262
|
Book Value Per Share
2 |
70.00
|
73.90
|
77.60
|
74.50
|
61.60
|
23.80
|
42.20
|
25.50
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
517
|
128
|
88
|
104
|
185
|
182
|
189
|
190
|
Capex / Sales
|
3.34%
|
0.75%
|
0.57%
|
0.66%
|
1.39%
|
2.39%
|
2.59%
|
2.39%
|
Announcement Date
|
23/01/20
|
29/01/21
|
03/02/22
|
02/02/23
|
01/02/24
|
-
|
-
|
-
|
Last Close Price
9.97
SEK Average target price
17.25
SEK Spread / Average Target +73.02% Consensus |
1st Jan change
|
Capi.
|
---|
| -24.07% | 296M | | -1.47% | 24.68B | | -29.16% | 11.3B | | +7.32% | 10.72B | | -24.81% | 7.7B | | -4.86% | 7.07B | | -0.34% | 6.53B | | +15.37% | 3.74B | | -4.29% | 3.71B | | +27.20% | 3.32B |
Residential Real Estate Development
|