Loading...
XSTONORION
Market cap675mUSD
Dec 23, Last price  
36.35SEK
1D
0.55%
1Q
-10.25%
IPO
-3.50%
Name

Collector Bank AB

Chart & Performance

D1W1MN
XSTO:NORION chart
P/E
5.77
P/S
2.90
EPS
6.30
Div Yield, %
0.00%
Shrs. gr., 5y
6.55%
Rev. gr., 5y
2.38%
Revenues
2.57b
-31.36%
1,513,000,0001,940,000,0002,285,000,0002,442,000,0002,550,000,0003,028,000,0003,744,000,0002,570,000,000
Net income
1.29b
+13.41%
405,000,000517,000,000566,000,000-8,000,000303,000,000753,000,0001,141,000,0001,294,000,000
CFO
-3.55b
L
-4,290,000,000-5,338,000,000714,000,000-55,000,000693,000,000682,000,000983,000,000-3,550,000,000
Earnings
Feb 05, 2025

Profile

Collector AB (publ), through its subsidiaries, provides financial services to private and corporate customers in Sweden and rest of Nordic countries. The company operates through Corporate, Payments, Real Estate, and Consumer segments. The Corporate segment offers corporate loans and factoring solutions to small and medium-sized enterprises. The Payments segment provides payment and checkout solutions to e-commerce and retail chains, as well as invoicing and payment by instalment services for private individuals. The Real Estate segment offers real estate loans to companies against collateral. The Consumer segment provides unsecured loans to private individuals; and credit cards. The company was incorporated in 1998 and is headquartered in Gothenburg, Sweden.
IPO date
Aug 15, 2022
Employees
299
Domiciled in
SE
Incorporated in
SE

Valuation

Title
SEK in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑12
Income
Revenues
2,570,000
-31.36%
3,744,000
23.65%
3,028,000
18.75%
Cost of revenue
(2,041,000)
161,000
156,000
Unusual Expense (Income)
NOPBT
4,611,000
3,583,000
2,872,000
NOPBT Margin
179.42%
95.70%
94.85%
Operating Taxes
342,000
301,000
204,000
Tax Rate
7.42%
8.40%
7.10%
NOPAT
4,269,000
3,282,000
2,668,000
Net income
1,294,000
13.41%
1,141,000
51.53%
753,000
148.51%
Dividends
Dividend yield
Proceeds from repurchase of equity
(58,000)
(44,000)
(40,000)
BB yield
Debt
Debt current
2,287,000
2,364,000
Long-term debt
109,000
1,686,000
3,865,000
Deferred revenue
1,955,000
36,106,000
30,523,000
Other long-term liabilities
43,798,000
1,074,000
1,136,000
Net debt
(8,109,000)
(2,906,000)
(1,701,000)
Cash flow
Cash from operating activities
(3,550,000)
983,000
682,000
CAPEX
(1,000)
(39,000)
(35,000)
Cash from investing activities
(58,000)
(5,286,000)
(4,728,000)
Cash from financing activities
3,771,000
2,052,000
5,451,000
FCF
3,516,000
3,159,000
3,599,000
Balance
Cash
3,203,000
3,109,000
5,309,000
Long term investments
5,015,000
3,770,000
2,621,000
Excess cash
8,089,500
6,691,800
7,778,600
Stockholders' equity
7,803,000
6,565,000
5,411,000
Invested Capital
46,253,000
41,022,000
37,893,000
ROIC
9.78%
8.32%
7.34%
ROCE
8.53%
7.50%
6.61%
EV
Common stock shares outstanding
205,381
205,400
205,400
Price
Market cap
EV
EBITDA
4,678,000
3,646,000
2,909,000
EV/EBITDA
Interest
1,318,000
486,000
361,000
Interest/NOPBT
28.58%
13.56%
12.57%