Delayed
LIQUIDNET SYSTEMS
|
5-day change
|
1st Jan Change
|
- SEK
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
60,104
|
57,829
|
83,025
|
41,461
|
70,590
|
63,176
|
-
|
-
|
Enterprise Value (EV)
1 |
1,00,757
|
1,03,388
|
1,52,657
|
1,17,452
|
1,30,173
|
1,23,266
|
1,20,889
|
1,18,664
|
P/E ratio
|
10.6
x
|
10.2
x
|
5.83
x
|
23.9
x
|
-5.58
x
|
22.4
x
|
13.6
x
|
12.4
x
|
Yield
|
2.95%
|
3.31%
|
3.12%
|
-
|
-
|
1.81%
|
1.93%
|
2.13%
|
Capitalization / Revenue
|
10.3
x
|
9.63
x
|
13.1
x
|
4.61
x
|
7.2
x
|
6.43
x
|
6.29
x
|
6.13
x
|
EV / Revenue
|
17.3
x
|
17.2
x
|
24
x
|
13.1
x
|
13.3
x
|
12.5
x
|
12
x
|
11.5
x
|
EV / EBITDA
|
25.2
x
|
24.7
x
|
36.6
x
|
21.1
x
|
21.1
x
|
18.7
x
|
18
x
|
17.4
x
|
EV / FCF
|
130
x
|
239
x
|
-13.4
x
|
124
x
|
96.3
x
|
41.2
x
|
40.7
x
|
35.1
x
|
FCF Yield
|
0.77%
|
0.42%
|
-7.45%
|
0.8%
|
1.04%
|
2.43%
|
2.46%
|
2.85%
|
Price to Book
|
1.38
x
|
1.2
x
|
1
x
|
0.52
x
|
0.91
x
|
0.88
x
|
0.84
x
|
0.81
x
|
Nbr of stocks (in thousands)
|
2,73,201
|
2,77,093
|
3,40,544
|
3,28,401
|
4,92,601
|
4,92,601
|
-
|
-
|
Reference price
2 |
220.0
|
208.7
|
243.8
|
126.2
|
143.3
|
128.2
|
128.2
|
128.2
|
Announcement Date
|
24/01/20
|
22/01/21
|
16/02/22
|
13/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,821
|
6,004
|
6,353
|
8,996
|
9,806
|
9,825
|
10,039
|
10,303
|
EBITDA
1 |
3,992
|
4,186
|
4,172
|
5,568
|
6,163
|
6,597
|
6,710
|
6,832
|
EBIT
1 |
3,928
|
4,186
|
4,172
|
5,568
|
6,163
|
6,354
|
6,652
|
6,837
|
Operating Margin
|
67.48%
|
69.72%
|
65.67%
|
61.89%
|
62.85%
|
64.67%
|
66.27%
|
66.36%
|
Earnings before Tax (EBT)
1 |
6,765
|
7,028
|
11,869
|
2,237
|
-14,608
|
3,922
|
5,757
|
6,011
|
Net income
1 |
5,650
|
5,615
|
11,828
|
1,750
|
-11,592
|
2,498
|
4,298
|
4,466
|
Net margin
|
97.06%
|
93.52%
|
186.18%
|
19.45%
|
-118.21%
|
25.43%
|
42.82%
|
43.34%
|
EPS
2 |
20.68
|
20.52
|
41.81
|
5.290
|
-25.68
|
5.722
|
9.433
|
10.33
|
Free Cash Flow
1 |
774
|
432
|
-11,369
|
944
|
1,352
|
2,993
|
2,970
|
3,385
|
FCF margin
|
13.3%
|
7.2%
|
-178.95%
|
10.49%
|
13.79%
|
30.46%
|
29.59%
|
32.86%
|
FCF Conversion (EBITDA)
|
19.39%
|
10.32%
|
-
|
16.95%
|
21.94%
|
45.37%
|
44.27%
|
49.55%
|
FCF Conversion (Net income)
|
13.7%
|
7.69%
|
-
|
53.94%
|
-
|
119.8%
|
69.11%
|
75.8%
|
Dividend per Share
2 |
6.500
|
6.900
|
7.600
|
-
|
-
|
2.322
|
2.475
|
2.732
|
Announcement Date
|
24/01/20
|
22/01/21
|
16/02/22
|
13/02/23
|
14/02/24
|
-
|
-
|
-
|
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 |
1,916
|
2,193
|
2,207
|
2,332
|
2,264
|
2,470
|
2,483
|
2,435
|
2,477
|
2,449
|
2,483
|
2,469
|
2,490
|
2,500
|
2,510
|
EBITDA
1 |
1,186
|
1,339
|
1,425
|
1,496
|
1,311
|
1,466
|
1,554
|
1,639
|
1,503
|
1,550
|
1,640
|
1,603
|
1,512
|
1,547
|
1,648
|
EBIT
1 |
1,186
|
1,339
|
1,425
|
1,496
|
1,311
|
1,466
|
1,554
|
1,639
|
1,503
|
1,550
|
1,694
|
1,657
|
1,566
|
1,547
|
1,648
|
Operating Margin
|
61.9%
|
61.06%
|
64.57%
|
64.15%
|
57.91%
|
59.35%
|
62.59%
|
67.31%
|
60.68%
|
63.29%
|
68.21%
|
67.1%
|
62.88%
|
61.88%
|
65.66%
|
Earnings before Tax (EBT)
1 |
4,990
|
3,772
|
4,301
|
-3
|
-5,952
|
-5,322
|
369
|
-1,503
|
-8,146
|
186
|
1,122
|
1,194
|
1,134
|
1,248
|
1,251
|
Net income
1 |
4,764
|
3,613
|
3,320
|
-399
|
-4,903
|
-4,304
|
481
|
-1,461
|
-6,302
|
-180
|
809.7
|
886.7
|
839
|
939.6
|
944.3
|
Net margin
|
248.64%
|
164.75%
|
150.43%
|
-17.11%
|
-216.56%
|
-174.25%
|
19.37%
|
-60%
|
-254.42%
|
-7.35%
|
32.61%
|
35.91%
|
33.7%
|
37.58%
|
37.62%
|
EPS
2 |
15.36
|
10.68
|
10.11
|
-1.210
|
-14.93
|
-13.10
|
1.080
|
-2.630
|
-12.79
|
-0.3700
|
1.888
|
1.990
|
1.802
|
1.860
|
2.020
|
Dividend per Share
2 |
7.600
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
16/02/22
|
25/04/22
|
15/07/22
|
20/10/22
|
13/02/23
|
26/04/23
|
14/07/23
|
27/10/23
|
14/02/24
|
03/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
40,653
|
45,559
|
69,632
|
75,991
|
59,583
|
60,090
|
57,713
|
55,488
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
10.18
x
|
10.88
x
|
16.69
x
|
13.65
x
|
9.668
x
|
9.108
x
|
8.601
x
|
8.122
x
|
Free Cash Flow
1 |
774
|
432
|
-11,369
|
944
|
1,352
|
2,993
|
2,970
|
3,385
|
ROE (net income / shareholders' equity)
|
13.5%
|
13.1%
|
22.7%
|
2.2%
|
5.49%
|
4.28%
|
5.69%
|
5.72%
|
ROA (Net income/ Total Assets)
|
5.91%
|
5.38%
|
8.23%
|
0.98%
|
-6.84%
|
2.09%
|
3.03%
|
3.01%
|
Assets
1 |
95,562
|
1,04,450
|
1,43,774
|
1,78,681
|
1,69,533
|
1,19,610
|
1,41,868
|
1,48,376
|
Book Value Per Share
2 |
160.0
|
174.0
|
244.0
|
241.0
|
157.0
|
145.0
|
153.0
|
159.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
2,762
|
2,512
|
3,799
|
5,548
|
3,461
|
2,126
|
1,879
|
1,528
|
Capex / Sales
|
47.45%
|
41.84%
|
59.8%
|
61.67%
|
35.29%
|
21.64%
|
18.72%
|
14.83%
|
Announcement Date
|
24/01/20
|
22/01/21
|
16/02/22
|
13/02/23
|
14/02/24
|
-
|
-
|
-
|
Last Close Price
128.2
SEK Average target price
124.2
SEK Spread / Average Target -3.16% Consensus |