Loading...
XSTO
BRE2
Market cap244mUSD
Jun 25, Last price  
2.42SEK
1D
1.68%
1Q
21.61%
Jan 2017
137.25%
IPO
868.00%
Name

Bredband2 i Skandinavien AB

Chart & Performance

D1W1MN
P/E
21.19
P/S
1.34
EPS
0.11
Div Yield, %
3.72%
Shrs. gr., 5y
6.43%
Rev. gr., 5y
20.83%
Revenues
1.73b
+9.35%
123,299,000175,364,000181,828,000200,734,000227,387,000258,410,000299,056,000363,870,000451,217,000526,871,000600,028,000670,633,000787,869,0001,511,873,0001,531,361,0001,579,725,0001,727,434,000
Net income
109m
+28.10%
-2,240,000-26,072,0004,353,0004,410,00026,355,00011,192,00014,048,00015,787,00025,943,00033,427,00032,033,00040,605,00037,877,00081,183,00074,190,00085,314,000109,289,000
CFO
256m
-0.18%
217,00011,211,000-51,0005,878,0009,625,00033,125,00036,138,00062,029,00075,124,00073,916,00079,082,00082,563,000115,709,000224,591,000257,536,000256,681,000256,207,000
Dividend
Sep 18, 20250 SEK/sh
Earnings
Aug 06, 2025

Profile

Bredband2 i Skandinavien AB (publ) provides data communication and security solutions to individuals and companies in Sweden. The company offers mobile broadband, router, telephony, antivirus, TV, and Internet services, as well as exchange solutions; and operates data centers. It provides fiber connection to approximately 435,500 broadband customers. The company was incorporated in 1989 and is headquartered in Stockholm, Sweden.
URL
https://www.bredband2.com/
IPO date
Apr 27, 2000
Employees
230
Domiciled in
SE
Incorporated in
SE

Valuation

Title
SEK in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
1,727,434
9.35%
1,579,725
3.16%
1,531,361
1.29%
Cost of revenue
1,155,952
1,181,574
1,157,342
Unusual Expense (Income)
NOPBT
571,482
398,151
374,019
NOPBT Margin
33.08%
25.20%
24.42%
Operating Taxes
27,898
23,030
11,470
Tax Rate
4.88%
5.78%
3.07%
NOPAT
543,584
375,121
362,549
Net income
109,289
28.10%
85,314
14.99%
74,190
-8.61%
Dividends
(86,140)
(76,568)
(76,568)
Dividend yield
4.59%
5.26%
5.90%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
92,097
122,190
116,337
Long-term debt
445,606
406,135
458,544
Deferred revenue
Other long-term liabilities
1,000
1,000
Net debt
409,072
367,710
457,981
Cash flow
Cash from operating activities
256,207
256,681
257,536
CAPEX
(32,291)
(28,071)
(53,871)
Cash from investing activities
(114,548)
(27,948)
(53,870)
Cash from financing activities
(173,643)
(185,011)
(212,285)
FCF
570,046
344,629
365,679
Balance
Cash
128,631
160,615
116,893
Long term investments
7
Excess cash
42,259
81,629
40,332
Stockholders' equity
100,713
94,213
Invested Capital
844,384
735,853
798,097
ROIC
68.80%
48.91%
45.19%
ROCE
65.61%
47.41%
43.52%
EV
Common stock shares outstanding
957,095
957,095
957,095
Price
1.96
28.95%
1.52
12.09%
1.36
-37.22%
Market cap
1,875,906
28.95%
1,454,785
12.09%
1,297,821
-37.22%
EV
2,284,978
1,822,495
1,755,802
EBITDA
571,482
540,935
520,460
EV/EBITDA
4.00
3.37
3.37
Interest
12,353
10,772
Interest/NOPBT
3.10%
2.88%