XSTO
SAVE
Market cap6.49bUSD
Apr 15, Last price
255.80SEK
1D
3.23%
1Q
0.71%
IPO
144.78%
Name
Nordnet AB (publ)
Chart & Performance
Profile
Nordnet AB (publ) engages in the investments and savings, pensions, and loans businesses in Sweden, Norway, Denmark, and Finland. The company offers digital platform for savings and investment products, such as stocks, mutual funds, and other securities through website, app, or other applications; portfolio lending, residential mortgages, and personal unsecured loans; and pension savings. It operates Shareville, a social investment network that allows customers to follow other investors and see their investments. The company was founded in 1996 and is headquartered in Stockholm, Sweden.
Valuation
Title SEK in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 5,151,800 1.79% | 5,061,400 51.06% | 3,350,700 -4.63% | |||||||
Cost of revenue | 1,257,000 | 1,432,900 | 1,256,200 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 3,894,800 | 3,628,500 | 2,094,500 | |||||||
NOPBT Margin | 75.60% | 71.69% | 62.51% | |||||||
Operating Taxes | 668,800 | 581,600 | 381,700 | |||||||
Tax Rate | 17.17% | 16.03% | 18.22% | |||||||
NOPAT | 3,226,000 | 3,046,900 | 1,712,800 | |||||||
Net income | 2,813,600 9.11% | 2,578,700 56.05% | 1,652,500 -16.74% | |||||||
Dividends | (1,148,300) | (1,387,900) | ||||||||
Dividend yield | 2.69% | 3.67% | ||||||||
Proceeds from repurchase of equity | (726,400) | 16,000 | (39,200) | |||||||
BB yield | 1.23% | -0.04% | 0.10% | |||||||
Debt | ||||||||||
Debt current | 60,900 | |||||||||
Long-term debt | 105,800 | 266,300 | ||||||||
Deferred revenue | 197,500 | 107,500 | ||||||||
Other long-term liabilities | 214,547,300 | (163,600) | ||||||||
Net debt | (43,090,700) | (41,035,900) | (54,231,300) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 6,095,700 | (12,598,300) | 6,493,200 | |||||||
CAPEX | (243,700) | (36,700) | (160,600) | |||||||
Cash from investing activities | (3,423,800) | 13,948,800 | (5,753,100) | |||||||
Cash from financing activities | (2,607,500) | (877,500) | (1,429,000) | |||||||
FCF | 3,014,800 | 5,458,300 | 1,997,153 | |||||||
Balance | ||||||||||
Cash | 3,784,900 | 4,192,900 | 3,726,500 | |||||||
Long term investments | 39,305,800 | 36,948,800 | 50,832,000 | |||||||
Excess cash | 42,833,110 | 40,888,630 | 54,390,965 | |||||||
Stockholders' equity | 27,600 | (3,646,700) | (4,438,300) | |||||||
Invested Capital | 273,195,300 | 225,850,200 | 211,141,800 | |||||||
ROIC | 1.29% | 1.39% | 0.76% | |||||||
ROCE | 1.43% | 1.63% | 1.01% | |||||||
EV | ||||||||||
Common stock shares outstanding | 251,591 | 249,881 | 250,581 | |||||||
Price | 234.80 37.31% | 171.00 13.28% | 150.95 -13.05% | |||||||
Market cap | 59,073,609 38.25% | 42,729,597 12.97% | 37,825,218 -12.85% | |||||||
EV | 15,982,909 | (928,403) | (18,707,782) | |||||||
EBITDA | 3,894,800 | 3,628,500 | 2,188,600 | |||||||
EV/EBITDA | 4.10 | |||||||||
Interest | 859,200 | 671,300 | 166,200 | |||||||
Interest/NOPBT | 22.06% | 18.50% | 7.94% |