25 XP   0   0   10

HMS Networks AB (publ)
Buy, Hold or Sell?

Let's analyse HMS Networks AB (publ) together

PenkeI guess you are interested in HMS Networks AB (publ). Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of HMS Networks AB (publ). At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about HMS Networks AB (publ)

I send you an email if I find something interesting about HMS Networks AB (publ).

Quick analysis of HMS Networks AB (publ) (30 sec.)










What can you expect buying and holding a share of HMS Networks AB (publ)? (30 sec.)

How much money do you get?

How much money do you get?
kr0.54
When do you have the money?
1 year
How often do you get paid?
47.5%

What is your share worth?

Current worth
kr36.11
Expected worth in 1 year
kr44.98
How sure are you?
87.5%

+ What do you gain per year?

Total Gains per Share
kr14.86
Return On Investment
3.7%

For what price can you sell your share?

Current Price per Share
kr400.00
Expected price per share
kr362.00 - kr465.60
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of HMS Networks AB (publ) (5 min.)




Live pricePrice per Share (EOD)

kr400.00

Intrinsic Value Per Share

kr-2.87 - kr96.23

Total Value Per Share

kr33.24 - kr132.35

2. Growth of HMS Networks AB (publ) (5 min.)




Is HMS Networks AB (publ) growing?

Current yearPrevious yearGrowGrow %
How rich?$153.3m$108.7m$36.9m25.4%

How much money is HMS Networks AB (publ) making?

Current yearPrevious yearGrowGrow %
Making money$12.9m$8.8m$4.1m31.8%
Net Profit Margin20.1%18.2%--

How much money comes from the company's main activities?

3. Financial Health of HMS Networks AB (publ) (5 min.)




4. Comparing to competitors in the Communication Equipment industry (5 min.)




  Industry Rankings (Communication Equipment)  


Richest
#135 / 348

Most Revenue
#141 / 348

Most Profit
#57 / 348
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

What can you expect buying and holding a share of HMS Networks AB (publ)? (5 min.)

Welcome investor! HMS Networks AB (publ)'s management wants to use your money to grow the business. In return you get a share of HMS Networks AB (publ).

What can you expect buying and holding a share of HMS Networks AB (publ)?

First you should know what it really means to hold a share of HMS Networks AB (publ). And how you can make/lose money.

Speculation

The Price per Share of HMS Networks AB (publ) is kr400.00. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of HMS Networks AB (publ).
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in HMS Networks AB (publ), you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is kr36.11. Based on the TTM, the Book Value Change Per Share is kr2.22 per quarter. Based on the YOY, the Book Value Change Per Share is kr-0.18 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is kr1.50 per quarter.
Based on historical numbers we can estimate the returns while holding a share of HMS Networks AB (publ).

How much money are you going to get?

 MRQTTMYOY5Y10Y
 kr% of Price per Sharekr% of Price per Sharekr% of Price per Sharekr% of Price per Sharekr% of Price per Share
Usd Eps0.220.1%0.280.1%0.140.0%0.150.0%0.100.0%
Usd Book Value Change Per Share-0.060.0%0.200.1%-0.020.0%0.090.0%0.060.0%
Usd Dividend Per Share0.000.0%0.140.0%0.100.0%0.120.0%0.080.0%
Usd Total Gains Per Share-0.060.0%0.340.1%0.080.0%0.210.1%0.140.0%
Usd Price Per Share47.73-35.99-41.99-26.09-21.44-
Price to Earnings Ratio53.44-33.64-96.12-48.88-94.50-
Price-to-Total Gains Ratio-791.92--129.23-22.25-39.26-659.43-
Price to Book Ratio14.62-11.47-30.62-13.48-15.16-
Price-to-Total Gains Ratio-791.92--129.23-22.25-39.26-659.43-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share36.16
Number of shares27
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.140.12
Usd Book Value Change Per Share0.200.09
Usd Total Gains Per Share0.340.21
Gains per Quarter (27 shares)9.075.69
Gains per Year (27 shares)36.2722.77
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
115222613913
2294362271936
3446598402859
45887134533882
5731081706647105
6881302068057128
71021522429366151
811717327810676174
913219531412085197
1014621735013395220

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%57.01.00.098.3%
Book Value Change Per Share3.01.00.075.0%9.03.00.075.0%16.04.00.080.0%33.07.00.082.5%45.010.03.077.6%
Dividend per Share2.00.02.050.0%10.00.02.083.3%15.00.05.075.0%19.00.021.047.5%19.00.039.032.8%
Total Gains per Share3.01.00.075.0%9.03.00.075.0%17.03.00.085.0%35.05.00.087.5%47.08.03.081.0%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of HMS Networks AB (publ)

About HMS Networks AB (publ)

HMS Networks AB (publ) engages in the provision of products that enable industrial equipment to communicate and share information worldwide. The company offers Anybus Embedded that offers multi-network connectivity with a single development project; Anybus Gateways, a gateway for connecting devices, machines, systems, or networks; Anybus Wireless that allows to connect machines and devices over Bluetooth, Wi-Fi, cellular networks, and industrial Ethernet; and Anybus Edge, which bridges edge intelligence and versatile cloud connectivity to industrial equipment. It also provides Ewon Cosy+, an industrial VPN device for secure remote access; Ewon Flexy, an industrial device and IIoT gateways for flexible remote access and data services; Ewon Flexy Extension Cards, which allow to keep up with the evolution of communication technologies while protecting investment in the device; and Ewon Talk2M, an industrial cloud that enables its customers to access their assets. In addition, the company offers Intesis protocol translators, air conditioner interfaces, AC Cloud control, and ST cloud control solutions; and automotive, embedded control, energy, and safety solutions under the Ixxat brand. Further, it provides Procentec, a brand in solutions and services for diagnostics and monitoring of industrial networks; Owasys offers wireless communication platforms to enable remote monitoring and control of a wide range of mobile machines; and WEBfactory offers software for displaying information from industrial equipment in easy-to-use web interfaces. The company also offers its solutions to device manufactures, machine builders, system integrators, and end users. HMS Networks AB (publ) was founded in 1988 and is headquartered in Halmstad, Sweden.

Fundamental data was last updated by Penke on 2023-09-18 21:32:05.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is expensive.
Based on the earnings, the company is overpriced.
Based on how much money comes from the company's main activities, the company is fair priced.
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.1. Profitability of HMS Networks AB (publ).

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit HMS Networks AB (publ) earns for each kr1 of revenue.

  • Above 10% is considered healthy but always compare HMS Networks AB (publ) to the Communication Equipment industry mean.
  • A Net Profit Margin of 16.5% means that kr0.17 for each kr1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of HMS Networks AB (publ):

  • The MRQ is 16.5%. The company is making a huge profit. +2
  • The TTM is 20.1%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ16.5%TTM20.1%-3.6%
TTM20.1%YOY18.2%+1.9%
TTM20.1%5Y16.7%+3.3%
5Y16.7%10Y13.8%+3.0%
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ16.5%2.3%+14.2%
TTM20.1%2.6%+17.5%
YOY18.2%2.0%+16.2%
5Y16.7%1.1%+15.6%
10Y13.8%1.8%+12.0%
1.1.2. Return on Assets

Shows how efficient HMS Networks AB (publ) is using its assets to generate profit.

  • Above 5% is considered healthy but always compare HMS Networks AB (publ) to the Communication Equipment industry mean.
  • 3.9% Return on Assets means that HMS Networks AB (publ) generated kr0.04 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of HMS Networks AB (publ):

  • The MRQ is 3.9%. Using its assets, the company is less efficient in making profit.
  • The TTM is 5.1%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ3.9%TTM5.1%-1.3%
TTM5.1%YOY4.4%+0.7%
TTM5.1%5Y3.9%+1.2%
5Y3.9%10Y3.0%+0.9%
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ3.9%0.5%+3.4%
TTM5.1%0.5%+4.6%
YOY4.4%0.6%+3.8%
5Y3.9%0.4%+3.5%
10Y3.0%0.5%+2.5%
1.1.3. Return on Equity

Shows how efficient HMS Networks AB (publ) is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare HMS Networks AB (publ) to the Communication Equipment industry mean.
  • 6.8% Return on Equity means HMS Networks AB (publ) generated kr0.07 for each kr1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of HMS Networks AB (publ):

  • The MRQ is 6.8%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 8.9%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ6.8%TTM8.9%-2.1%
TTM8.9%YOY8.1%+0.8%
TTM8.9%5Y6.8%+2.2%
5Y6.8%10Y5.5%+1.2%
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ6.8%1.2%+5.6%
TTM8.9%1.3%+7.6%
YOY8.1%1.3%+6.8%
5Y6.8%0.7%+6.1%
10Y5.5%1.2%+4.3%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of HMS Networks AB (publ).

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient HMS Networks AB (publ) is operating .

  • Measures how much profit HMS Networks AB (publ) makes for each kr1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare HMS Networks AB (publ) to the Communication Equipment industry mean.
  • An Operating Margin of 0.0% means the company generated kr0.00  for each kr1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of HMS Networks AB (publ):

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM13.4%-13.4%
TTM13.4%YOY23.4%-10.0%
TTM13.4%5Y18.8%-5.3%
5Y18.8%10Y12.6%+6.2%
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ-3.6%-3.6%
TTM13.4%1.5%+11.9%
YOY23.4%2.5%+20.9%
5Y18.8%2.4%+16.4%
10Y12.6%1.6%+11.0%
1.2.2. Operating Ratio

Measures how efficient HMS Networks AB (publ) is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Communication Equipment industry mean).
  • An Operation Ratio of 0.79 means that the operating costs are kr0.79 for each kr1 in net sales.

Let's take a look of the Operating Ratio trends of HMS Networks AB (publ):

  • The MRQ is 0.787. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.746. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.787TTM0.746+0.041
TTM0.746YOY0.770-0.024
TTM0.7465Y0.784-0.038
5Y0.78410Y0.810-0.025
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7871.544-0.757
TTM0.7461.531-0.785
YOY0.7701.565-0.795
5Y0.7841.531-0.747
10Y0.8101.265-0.455
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of HMS Networks AB (publ).

1.3. Liquidity
1.3.1. Current Ratio

Measures if HMS Networks AB (publ) is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Communication Equipment industry mean).
  • A Current Ratio of 1.52 means the company has kr1.52 in assets for each kr1 in short-term debts.

Let's take a look of the Current Ratio trends of HMS Networks AB (publ):

  • The MRQ is 1.520. The company is able to pay all its short-term debts. +1
  • The TTM is 1.504. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.520TTM1.504+0.016
TTM1.504YOY1.395+0.108
TTM1.5045Y1.564-0.060
5Y1.56410Y1.436+0.128
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5201.889-0.369
TTM1.5041.876-0.372
YOY1.3951.868-0.473
5Y1.5641.967-0.403
10Y1.4361.790-0.354
1.3.2. Quick Ratio

Measures if HMS Networks AB (publ) is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare HMS Networks AB (publ) to the Communication Equipment industry mean.
  • A Quick Ratio of 0.66 means the company can pay off kr0.66 for each kr1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of HMS Networks AB (publ):

  • The MRQ is 0.656. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.851. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.656TTM0.851-0.196
TTM0.851YOY0.950-0.099
TTM0.8515Y0.985-0.134
5Y0.98510Y0.740+0.245
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6560.839-0.183
TTM0.8510.870-0.019
YOY0.9500.970-0.020
5Y0.9851.024-0.039
10Y0.7401.070-0.330
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of HMS Networks AB (publ).

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of HMS Networks AB (publ) assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare HMS Networks AB (publ) to Communication Equipment industry mean.
  • A Debt to Asset Ratio of 0.43 means that HMS Networks AB (publ) assets are financed with 43.4% credit (debt) and the remaining percentage (100% - 43.4%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of HMS Networks AB (publ):

  • The MRQ is 0.434. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.427. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.434TTM0.427+0.006
TTM0.427YOY0.453-0.026
TTM0.4275Y0.421+0.006
5Y0.42110Y0.465-0.044
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4340.465-0.031
TTM0.4270.469-0.042
YOY0.4530.469-0.016
5Y0.4210.465-0.044
10Y0.4650.459+0.006
1.4.2. Debt to Equity Ratio

Measures if HMS Networks AB (publ) is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare HMS Networks AB (publ) to the Communication Equipment industry mean.
  • A Debt to Equity ratio of 76.7% means that company has kr0.77 debt for each kr1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of HMS Networks AB (publ):

  • The MRQ is 0.767. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.748. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.767TTM0.748+0.019
TTM0.748YOY0.830-0.082
TTM0.7485Y0.750-0.002
5Y0.75010Y0.898-0.148
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7670.835-0.068
TTM0.7480.877-0.129
YOY0.8300.855-0.025
5Y0.7500.905-0.155
10Y0.8980.923-0.025
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of HMS Networks AB (publ)

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every kr1 in earnings HMS Networks AB (publ) generates.

  • Above 15 is considered overpriced but always compare HMS Networks AB (publ) to the Communication Equipment industry mean.
  • A PE ratio of 53.44 means the investor is paying kr53.44 for every kr1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of HMS Networks AB (publ):

  • The EOD is 40.486. Based on the earnings, the company is overpriced. -1
  • The MRQ is 53.441. Based on the earnings, the company is expensive. -2
  • The TTM is 33.640. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD40.486MRQ53.441-12.955
MRQ53.441TTM33.640+19.802
TTM33.640YOY96.117-62.477
TTM33.6405Y48.882-15.243
5Y48.88210Y94.495-45.613
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
EOD40.4869.458+31.028
MRQ53.4418.905+44.536
TTM33.6405.321+28.319
YOY96.11712.790+83.327
5Y48.88212.203+36.679
10Y94.49516.340+78.155
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of HMS Networks AB (publ):

  • The EOD is 60.210. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The MRQ is 79.477. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The TTM is 40.905. Based on how much money comes from the company's main activities, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD60.210MRQ79.477-19.267
MRQ79.477TTM40.905+38.571
TTM40.905YOY126.593-85.687
TTM40.9055Y35.366+5.539
5Y35.36610Y-373.091+408.457
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
EOD60.210-0.269+60.479
MRQ79.477-0.563+80.040
TTM40.905-0.737+41.642
YOY126.593-1.047+127.640
5Y35.3661.353+34.013
10Y-373.0911.806-374.897
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of HMS Networks AB (publ) is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Communication Equipment industry mean).
  • A PB ratio of 14.62 means the investor is paying kr14.62 for each kr1 in book value.

Let's take a look of the Price to Book Ratio trends of HMS Networks AB (publ):

  • The EOD is 11.076. Based on the equity, the company is expensive. -2
  • The MRQ is 14.621. Based on the equity, the company is expensive. -2
  • The TTM is 11.472. Based on the equity, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD11.076MRQ14.621-3.544
MRQ14.621TTM11.472+3.149
TTM11.472YOY30.619-19.147
TTM11.4725Y13.477-2.005
5Y13.47710Y15.163-1.686
Compared to industry (Communication Equipment)
PeriodCompanyIndustry (mean)+/- 
EOD11.0761.923+9.153
MRQ14.6212.009+12.612
TTM11.4721.891+9.581
YOY30.6192.166+28.453
5Y13.4772.318+11.159
10Y15.1632.663+12.500
2. Total Gains per Share

2.4. Latest News of HMS Networks AB (publ)

Does HMS Networks AB (publ) still have the same value as the quarterly reports suggest? Recent changes may be an indication that the value of the company is changing. Read the news from HMS Networks AB (publ) to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2023-09-11
18:01
HMS Networks sets new strategic targetsRead
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

3. Summary

3.1. Key Performance Indicators

The key performance indicators of HMS Networks AB (publ) compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---0.6672.218-130%-0.176-74%0.972-169%0.718-193%
Book Value Per Share--36.11334.453+5%18.334+97%24.092+50%17.850+102%
Current Ratio--1.5201.504+1%1.395+9%1.564-3%1.436+6%
Debt To Asset Ratio--0.4340.427+2%0.453-4%0.421+3%0.465-7%
Debt To Equity Ratio--0.7670.748+2%0.830-8%0.750+2%0.898-15%
Dividend Per Share---1.497-100%1.078-100%1.361-100%0.830-100%
Eps--2.4703.068-19%1.495+65%1.668+48%1.090+127%
Free Cash Flow Per Share--1.6612.823-41%1.426+17%1.768-6%1.148+45%
Free Cash Flow To Equity Per Share---1.3630.870-257%1.407-197%0.558-344%0.467-392%
Gross Profit Margin---0.2500.060-517%-0.084-66%-0.303+21%-1.115+346%
Intrinsic Value_10Y_max--96.234--------
Intrinsic Value_10Y_min---2.873--------
Intrinsic Value_1Y_max--8.749--------
Intrinsic Value_1Y_min--3.787--------
Intrinsic Value_3Y_max--26.969--------
Intrinsic Value_3Y_min--7.917--------
Intrinsic Value_5Y_max--46.011--------
Intrinsic Value_5Y_min--8.221--------
Market Cap18662400000.000-33%24796761264.00018633363062.200+33%36929054525.000-33%16544010171.515+50%12606312971.578+97%
Net Profit Margin--0.1650.201-18%0.182-9%0.167-1%0.138+20%
Operating Margin---0.134-100%0.234-100%0.188-100%0.126-100%
Operating Ratio--0.7870.746+5%0.770+2%0.784+0%0.810-3%
Pb Ratio11.076-32%14.62111.472+27%30.619-52%13.477+8%15.163-4%
Pe Ratio40.486-32%53.44133.640+59%96.117-44%48.882+9%94.495-43%
Price Per Share400.000-32%528.000398.150+33%464.525+14%288.620+83%237.155+123%
Price To Free Cash Flow Ratio60.210-32%79.47740.905+94%126.593-37%35.366+125%-373.091+569%
Price To Total Gains Ratio-599.941+24%-791.922-129.230-84%22.246-3660%39.260-2117%659.434-220%
Quick Ratio--0.6560.851-23%0.950-31%0.985-33%0.740-11%
Return On Assets--0.0390.051-24%0.044-13%0.039-1%0.030+29%
Return On Equity--0.0680.089-23%0.081-16%0.068+1%0.055+24%
Total Gains Per Share---0.6673.714-118%0.902-174%2.333-129%1.548-143%
Usd Book Value--153318400.000145718200.800+5%108776828.400+41%108139277.880+42%78569670.660+95%
Usd Book Value Change Per Share---0.0600.200-130%-0.016-74%0.088-169%0.065-193%
Usd Book Value Per Share--3.2653.115+5%1.657+97%2.178+50%1.614+102%
Usd Dividend Per Share---0.135-100%0.097-100%0.123-100%0.075-100%
Usd Eps--0.2230.277-19%0.135+65%0.151+48%0.099+127%
Usd Free Cash Flow--7051200.00011935353.800-41%7871625.200-10%7845947.080-10%5036934.320+40%
Usd Free Cash Flow Per Share--0.1500.255-41%0.129+17%0.160-6%0.104+45%
Usd Free Cash Flow To Equity Per Share---0.1230.079-257%0.127-197%0.050-344%0.042-392%
Usd Market Cap1687080960.000-33%2241627218.2661684456020.823+33%3338386529.060-33%1495578519.505+50%1139610692.631+97%
Usd Price Per Share36.160-32%47.73135.993+33%41.993+14%26.091+83%21.439+123%
Usd Profit--10486400.00012990186.200-19%8855877.800+18%7564789.520+39%4863868.040+116%
Usd Revenue--63551200.00064730942.600-2%48832385.000+30%43646295.200+46%31634221.180+101%
Usd Total Gains Per Share---0.0600.336-118%0.082-174%0.211-129%0.140-143%
 EOD+5 -3MRQTTM+7 -29YOY+16 -205Y+12 -2410Y+23 -13

3.2. Fundamental Score

Let's check the fundamental score of HMS Networks AB (publ) based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1540.486
Price to Book Ratio (EOD)Between0-111.076
Net Profit Margin (MRQ)Greater than00.165
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.656
Current Ratio (MRQ)Greater than11.520
Debt to Asset Ratio (MRQ)Less than10.434
Debt to Equity Ratio (MRQ)Less than10.767
Return on Equity (MRQ)Greater than0.150.068
Return on Assets (MRQ)Greater than0.050.039
Total4/10 (40.0%)

3.3. Technical Score

Let's check the technical score of HMS Networks AB (publ) based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5048.558
Ma 20Greater thanMa 50399.860
Ma 50Greater thanMa 100419.132
Ma 100Greater thanMa 200451.067
OpenGreater thanClose391.600
Total1/5 (20.0%)



Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2022-06-302022-09-302022-12-312023-03-312023-06-30
Long-term Assets Other  30,000-3,00027,0001,97028,9703,03032,000-33,000-1,000



Latest Balance Sheet

Balance Sheet of 2023-06-30. Currency in SEK. All numbers in thousands.

Summary
Total Assets2,996,000
Total Liabilities1,300,000
Total Stockholder Equity1,696,000
 As reported
Total Liabilities 1,300,000
Total Stockholder Equity+ 1,696,000
Total Assets = 2,996,000

Assets

Total Assets2,996,000
Total Current Assets1,108,000
Long-term Assets1,108,000
Total Current Assets
Cash And Cash Equivalents 66,000
Short-term Investments -18,000
Net Receivables 430,000
Inventory 489,000
Total Current Assets  (as reported)1,108,000
Total Current Assets  (calculated)967,000
+/- 141,000
Long-term Assets
Property Plant Equipment 372,000
Goodwill 1,172,000
Intangible Assets 290,000
Other Assets 23,000
Long-term Assets  (as reported)1,888,000
Long-term Assets  (calculated)1,857,000
+/- 31,000

Liabilities & Shareholders' Equity

Total Current Liabilities729,000
Long-term Liabilities571,000
Total Stockholder Equity1,696,000
Total Current Liabilities
Short-term Debt 87,000
Short Long Term Debt 29,000
Accounts payable 267,000
Other Current Liabilities 375,000
Total Current Liabilities  (as reported)729,000
Total Current Liabilities  (calculated)758,000
+/- 29,000
Long-term Liabilities
Long term Debt Total 358,000
Capital Lease Obligations Min Short Term Debt207,000
Long-term Liabilities  (as reported)571,000
Long-term Liabilities  (calculated)565,000
+/- 6,000
Total Stockholder Equity
Other Stockholders Equity 1,696,000
Total Stockholder Equity (as reported)1,696,000
Total Stockholder Equity (calculated)1,696,000
+/-0
Other
Cash And Equivalents66,000
Cash and Short Term Investments 66,000
Common Stock Shares Outstanding 46,964
Liabilities and Stockholders Equity 2,996,000
Net Debt 379,000
Net Invested Capital 1,847,000
Net Working Capital 379,000
Short Long Term Debt Total 445,000



Balance Sheet

Currency in SEK. All numbers in thousands.

 Trend2023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-31
> Total Assets 
0
0
0
338,814
353,048
364,604
380,405
392,419
381,920
374,830
393,740
391,113
394,512
405,938
410,746
417,615
760,407
766,073
762,610
770,563
779,524
810,091
818,245
832,341
834,502
837,949
840,988
830,863
1,185,565
1,386,824
1,393,027
1,406,152
1,422,458
1,436,990
1,414,385
1,438,267
1,494,000
1,551,000
1,585,000
1,576,804
1,748,000
1,861,000
1,819,000
1,757,559
1,856,000
1,803,000
1,827,000
1,825,967
1,833,000
1,857,000
2,030,000
2,203,640
2,253,000
2,312,000
2,597,000
2,730,069
2,931,000
2,996,000
2,996,0002,931,0002,730,0692,597,0002,312,0002,253,0002,203,6402,030,0001,857,0001,833,0001,825,9671,827,0001,803,0001,856,0001,757,5591,819,0001,861,0001,748,0001,576,8041,585,0001,551,0001,494,0001,438,2671,414,3851,436,9901,422,4581,406,1521,393,0271,386,8241,185,565830,863840,988837,949834,502832,341818,245810,091779,524770,563762,610766,073760,407417,615410,746405,938394,512391,113393,740374,830381,920392,419380,405364,604353,048338,814000
   > Total Current Assets 
0
0
0
78,725
92,247
103,548
118,193
126,757
111,764
102,240
120,558
115,572
111,777
114,926
113,734
110,676
153,385
137,710
130,180
119,411
126,565
146,709
156,108
153,165
165,704
174,047
174,975
170,599
245,842
300,106
318,505
333,278
356,454
364,983
359,091
365,936
390,000
442,000
424,000
418,631
475,000
517,000
450,000
422,279
471,000
493,000
525,000
487,267
491,000
537,000
550,000
717,191
757,000
783,000
951,000
1,037,044
1,096,000
1,108,000
1,108,0001,096,0001,037,044951,000783,000757,000717,191550,000537,000491,000487,267525,000493,000471,000422,279450,000517,000475,000418,631424,000442,000390,000365,936359,091364,983356,454333,278318,505300,106245,842170,599174,975174,047165,704153,165156,108146,709126,565119,411130,180137,710153,385110,676113,734114,926111,777115,572120,558102,240111,764126,757118,193103,54892,24778,725000
       Cash And Cash Equivalents 
0
0
0
25,512
29,332
30,306
43,669
54,984
25,128
17,250
30,984
26,573
20,691
25,605
25,367
31,487
32,424
10,496
16,953
15,818
8,414
22,683
23,921
17,629
12,500
16,594
19,136
19,503
47,652
75,546
89,554
99,036
120,942
110,164
82,257
90,982
71,000
96,000
55,000
58,951
93,000
86,000
57,000
51,241
67,000
105,000
175,000
81,544
80,000
90,000
103,000
172,174
197,000
76,000
138,000
144,168
157,000
66,000
66,000157,000144,168138,00076,000197,000172,174103,00090,00080,00081,544175,000105,00067,00051,24157,00086,00093,00058,95155,00096,00071,00090,98282,257110,164120,94299,03689,55475,54647,65219,50319,13616,59412,50017,62923,92122,6838,41415,81816,95310,49632,42431,48725,36725,60520,69126,57330,98417,25025,12854,98443,66930,30629,33225,512000
       Short-term Investments 
0
0
0
0
0
0
0
1,041
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-18,000
-18,00000000000000000000000000000000000000000000000000001,0410000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
143,484
150,007
166,174
174,383
154,798
186,000
203,000
215,000
192,209
176,000
191,000
162,000
205,065
251,000
247,000
214,000
211,187
261,000
293,000
265,000
333,749
336,000
434,000
484,000
412,000
551,000
430,000
430,000551,000412,000484,000434,000336,000333,749265,000293,000261,000211,187214,000247,000251,000205,065162,000191,000176,000192,209215,000203,000186,000154,798174,383166,174150,007143,4840000000000000000000000000000000
       Other Current Assets 
0
0
0
40,170
46,138
53,174
54,980
47,053
57,260
53,650
58,311
53,415
59,413
60,449
62,584
52,346
85,543
90,572
78,212
67,622
82,702
86,260
86,095
81,583
99,230
98,957
97,238
95,286
123,578
143,432
139,406
148,147
150,006
166,174
174,383
157,809
186,000
203,000
214,000
202,215
223,000
257,000
219,000
212,239
251,000
247,000
214,000
247,948
261,000
293,000
265,000
349,833
337,000
-1,000
1,000
0
-1,000
0
0-1,00001,000-1,000337,000349,833265,000293,000261,000247,948214,000247,000251,000212,239219,000257,000223,000202,215214,000203,000186,000157,809174,383166,174150,006148,147139,406143,432123,57895,28697,23898,95799,23081,58386,09586,26082,70267,62278,21290,57285,54352,34662,58460,44959,41353,41558,31153,65057,26047,05354,98053,17446,13840,170000
   > Long-term Assets 
0
0
0
260,089
260,801
261,056
262,212
265,662
270,156
272,590
273,182
275,541
282,735
291,012
297,012
306,939
607,022
628,363
632,430
651,152
652,959
663,382
662,137
679,176
668,798
663,902
666,013
660,264
939,723
1,086,718
1,074,522
1,072,874
1,066,004
1,072,007
1,055,295
1,072,331
1,104,000
1,110,000
1,160,000
1,158,173
1,273,000
1,344,000
1,368,000
1,335,280
1,386,000
1,310,000
1,302,000
1,338,700
1,342,000
1,320,000
1,480,000
1,486,449
1,496,000
1,529,000
1,646,000
1,693,025
1,835,000
1,888,000
1,888,0001,835,0001,693,0251,646,0001,529,0001,496,0001,486,4491,480,0001,320,0001,342,0001,338,7001,302,0001,310,0001,386,0001,335,2801,368,0001,344,0001,273,0001,158,1731,160,0001,110,0001,104,0001,072,3311,055,2951,072,0071,066,0041,072,8741,074,5221,086,718939,723660,264666,013663,902668,798679,176662,137663,382652,959651,152632,430628,363607,022306,939297,012291,012282,735275,541273,182272,590270,156265,662262,212261,056260,801260,089000
       Property Plant Equipment 
0
0
0
8,564
8,583
8,375
8,707
10,685
13,048
13,052
14,580
15,347
19,298
21,718
21,321
21,106
21,832
20,697
19,785
20,179
19,451
18,092
16,420
18,520
17,588
17,569
16,399
15,299
35,818
37,666
39,284
38,977
37,591
42,279
41,295
49,320
51,000
52,000
52,000
51,678
156,000
154,000
160,000
156,418
155,000
145,000
138,000
143,920
137,000
132,000
130,000
125,880
127,000
126,000
214,000
232,243
358,000
372,000
372,000358,000232,243214,000126,000127,000125,880130,000132,000137,000143,920138,000145,000155,000156,418160,000154,000156,00051,67852,00052,00051,00049,32041,29542,27937,59138,97739,28437,66635,81815,29916,39917,56917,58818,52016,42018,09219,45120,17919,78520,69721,83221,10621,32121,71819,29815,34714,58013,05213,04810,6858,7078,3758,5838,564000
       Goodwill 
0
0
0
236,071
236,071
236,071
236,071
236,071
236,071
236,071
236,071
236,071
236,071
236,071
0
236,071
380,272
386,379
386,218
390,845
390,934
395,231
394,972
400,752
396,796
395,591
398,959
394,167
558,967
565,406
627,961
744,433
743,343
750,092
744,427
759,460
784,000
791,000
842,000
840,855
849,000
909,000
908,000
875,848
916,000
865,000
869,000
901,969
915,000
908,000
1,032,000
1,034,165
1,043,000
1,070,000
1,098,000
1,119,632
1,131,000
1,172,000
1,172,0001,131,0001,119,6321,098,0001,070,0001,043,0001,034,1651,032,000908,000915,000901,969869,000865,000916,000875,848908,000909,000849,000840,855842,000791,000784,000759,460744,427750,092743,343744,433627,961565,406558,967394,167398,959395,591396,796400,752394,972395,231390,934390,845386,218386,379380,272236,0710236,071236,071236,071236,071236,071236,071236,071236,071236,071236,071236,071000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,313
8,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000008,0005,313000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
14,653
15,340
15,746
16,685
18,150
20,336
22,765
21,769
23,353
26,630
32,449
0
48,910
204,193
220,540
225,712
239,407
241,850
249,309
249,940
257,079
251,913
248,421
248,492
245,836
342,595
480,938
403,776
285,852
281,193
275,626
262,466
261,073
263,000
259,000
259,000
254,475
251,000
265,000
275,000
290,006
302,000
286,000
282,000
278,379
271,000
262,000
286,000
280,710
278,000
282,000
284,000
290,271
290,000
290,000
290,000290,000290,271284,000282,000278,000280,710286,000262,000271,000278,379282,000286,000302,000290,006275,000265,000251,000254,475259,000259,000263,000261,073262,466275,626281,193285,852403,776480,938342,595245,836248,492248,421251,913257,079249,940249,309241,850239,407225,712220,540204,19348,910032,44926,63023,35321,76922,76520,33618,15016,68515,74615,34014,653000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
121,335
3,876
4,010
7,106
103,011
6,000
7,000
2,321,000
105,808
9,000
16,000
2,737,000
131,517
12,000
14,000
13,000
137,614
19,000
18,000
32,000
149,650
33,000
37,000
36,000
21,000
24,000
23,000
23,00024,00021,00036,00037,00033,000149,65032,00018,00019,000137,61413,00014,00012,000131,5172,737,00016,0009,000105,8082,321,0007,0006,000103,0117,1064,0103,876121,3350000000000000000000000000000000
> Total Liabilities 
0
0
0
98,380
99,224
106,251
104,260
106,604
102,151
102,633
104,215
92,570
85,161
89,463
77,484
75,560
407,427
421,717
397,917
393,006
387,137
426,772
409,565
409,743
392,145
406,844
386,124
375,381
626,882
824,693
782,877
769,708
756,699
764,509
707,648
716,972
698,000
773,000
769,000
719,898
838,000
961,000
866,000
747,176
768,000
688,000
644,000
605,479
526,000
553,000
938,000
1,026,506
980,000
1,041,000
1,171,000
1,120,361
1,215,000
1,300,000
1,300,0001,215,0001,120,3611,171,0001,041,000980,0001,026,506938,000553,000526,000605,479644,000688,000768,000747,176866,000961,000838,000719,898769,000773,000698,000716,972707,648764,509756,699769,708782,877824,693626,882375,381386,124406,844392,145409,743409,565426,772387,137393,006397,917421,717407,42775,56077,48489,46385,16192,570104,215102,633102,151106,604104,260106,25199,22498,380000
   > Total Current Liabilities 
0
0
0
47,553
35,836
47,132
48,477
66,002
49,450
53,152
57,843
71,077
42,047
48,004
50,929
51,890
108,218
118,391
103,891
104,073
106,318
149,029
141,342
139,736
137,678
159,304
145,759
144,997
182,227
243,766
252,572
247,984
252,833
274,209
221,788
242,596
215,000
239,000
276,000
266,023
310,000
343,000
302,000
249,177
284,000
278,000
263,000
279,744
305,000
341,000
382,000
460,705
717,000
512,000
709,000
686,288
667,000
729,000
729,000667,000686,288709,000512,000717,000460,705382,000341,000305,000279,744263,000278,000284,000249,177302,000343,000310,000266,023276,000239,000215,000242,596221,788274,209252,833247,984252,572243,766182,227144,997145,759159,304137,678139,736141,342149,029106,318104,073103,891118,391108,21851,89050,92948,00442,04771,07757,84353,15249,45066,00248,47747,13235,83647,553000
       Short-term Debt 
0
0
0
16,320
0
0
0
15,391
0
0
0
24,404
0
0
0
286
0
0
0
36,058
0
66,558
54,185
40,497
39,582
58,506
40,082
38,759
66,291
95,562
87,995
86,094
85,660
86,167
3,391
3,775
4,000
4,000
25,000
23,829
51,000
69,000
34,000
31,716
43,000
34,000
33,000
34,691
35,000
35,000
32,000
31,394
34,000
34,000
157,000
78,413
59,000
87,000
87,00059,00078,413157,00034,00034,00031,39432,00035,00035,00034,69133,00034,00043,00031,71634,00069,00051,00023,82925,0004,0004,0003,7753,39186,16785,66086,09487,99595,56266,29138,75940,08258,50639,58240,49754,18566,558036,05800028600024,40400015,39100016,320000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
519,698
502,095
489,095
3,391
253
4,000
4,000
25,000
20,825
21,000
39,000
2,000
1,195
12,000
2,000
2,000
828
2,000
1,000
1,000
3,030
1,000
1,000
114,000
36,301
1,000
29,000
29,0001,00036,301114,0001,0001,0003,0301,0001,0002,0008282,0002,00012,0001,1952,00039,00021,00020,82525,0004,0004,0002533,391489,095502,095519,6980000000000000000000000000000000
       Accounts payable 
0
0
0
16,432
17,316
17,943
23,220
28,714
25,048
22,141
22,838
22,216
17,764
20,764
23,350
25,462
27,690
33,594
28,986
28,342
29,635
34,762
37,991
40,695
36,416
43,937
45,715
44,704
47,686
54,389
60,588
64,275
65,799
80,250
89,126
98,708
87,000
89,000
92,000
104,610
106,000
111,000
87,000
75,893
79,000
81,000
77,000
90,979
97,000
107,000
116,000
164,638
152,000
187,000
199,000
242,976
248,000
267,000
267,000248,000242,976199,000187,000152,000164,638116,000107,00097,00090,97977,00081,00079,00075,89387,000111,000106,000104,61092,00089,00087,00098,70889,12680,25065,79964,27560,58854,38947,68644,70445,71543,93736,41640,69537,99134,76229,63528,34228,98633,59427,69025,46223,35020,76417,76422,21622,83822,14125,04828,71423,22017,94317,31616,432000
       Other Current Liabilities 
0
0
0
14,801
18,520
29,189
25,257
21,897
24,402
31,011
35,005
24,457
24,283
27,240
27,579
26,142
80,528
84,797
74,905
39,673
76,683
47,709
49,166
58,544
61,680
56,861
59,962
61,534
68,250
93,815
103,989
97,615
101,374
107,792
129,271
140,113
124,000
146,000
159,000
137,584
153,000
163,000
181,000
141,568
162,000
163,000
153,000
154,074
173,000
199,000
234,000
201,552
531,000
291,000
353,000
364,899
360,000
375,000
375,000360,000364,899353,000291,000531,000201,552234,000199,000173,000154,074153,000163,000162,000141,568181,000163,000153,000137,584159,000146,000124,000140,113129,271107,792101,37497,615103,98993,81568,25061,53459,96256,86161,68058,54449,16647,70976,68339,67374,90584,79780,52826,14227,57927,24024,28324,45735,00531,01124,40221,89725,25729,18918,52014,801000
   > Long-term Liabilities 
0
0
0
50,827
63,388
59,119
55,783
40,602
52,701
49,481
46,372
21,493
43,114
41,459
26,555
23,670
299,209
303,326
294,026
288,933
280,819
277,743
268,223
270,007
254,467
247,540
240,365
230,384
444,655
580,927
530,305
521,724
503,866
490,300
485,860
474,376
483,000
534,000
493,000
453,875
528,000
618,000
564,000
497,999
484,000
410,000
381,000
325,735
221,000
212,000
556,000
565,801
263,000
529,000
462,000
434,073
548,000
571,000
571,000548,000434,073462,000529,000263,000565,801556,000212,000221,000325,735381,000410,000484,000497,999564,000618,000528,000453,875493,000534,000483,000474,376485,860490,300503,866521,724530,305580,927444,655230,384240,365247,540254,467270,007268,223277,743280,819288,933294,026303,326299,20923,67026,55541,45943,11421,49346,37249,48152,70140,60255,78359,11963,38850,827000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
245,357
142,000
134,000
64,000
63,000
60,000
328,000
265,000
232,000
334,000
358,000
358,000334,000232,000265,000328,00060,00063,00064,000134,000142,000245,35700000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
88,121
87,430
87,372
87,656
83,621
81,000
77,000
81,000
76,277
78,000
78,000
78,000
81,874
70,000
74,000
77,000
86,804
79,000
78,000
492,000
513,060
203,000
201,000
197,000
0
0
0
000197,000201,000203,000513,060492,00078,00079,00086,80477,00074,00070,00081,87478,00078,00078,00076,27781,00077,00081,00083,62187,65687,37287,43088,1210000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
117,721
0
0
0
100,532
0
0
0
100,060
0
0
0
123,822
0
0
0
129,968
0
0
0
127,515
0
0
0
0
0
0
000000127,515000129,968000123,822000100,060000100,532000117,7210000000000000000000000000000000
> Total Stockholder Equity
0
0
0
237,011
249,963
254,307
271,801
282,206
279,769
272,197
289,525
298,543
309,351
316,475
333,262
342,055
352,980
344,356
364,693
377,557
392,387
383,319
408,680
422,598
442,357
431,105
454,864
455,482
558,683
562,131
610,150
636,444
665,759
672,481
706,737
721,295
796,000
778,000
816,000
856,906
910,000
886,000
939,000
998,460
1,075,000
1,107,000
1,175,000
1,203,758
1,286,000
1,279,000
1,092,000
1,177,134
1,273,000
1,271,000
1,426,000
1,609,708
1,716,000
1,696,000
1,696,0001,716,0001,609,7081,426,0001,271,0001,273,0001,177,1341,092,0001,279,0001,286,0001,203,7581,175,0001,107,0001,075,000998,460939,000886,000910,000856,906816,000778,000796,000721,295706,737672,481665,759636,444610,150562,131558,683455,482454,864431,105442,357422,598408,680383,319392,387377,557364,693344,356352,980342,055333,262316,475309,351298,543289,525272,197279,769282,206271,801254,307249,963237,011000
   Common Stock
0
0
0
1,115
0
0
0
1,115
0
0
0
1,115
0
0
0
1,132
0
0
0
1,132
0
0
0
1,132
0
0
0
1,132
0
0
0
1,170
665,759
672,481
706,737
1,170
796,000
778,000
816,000
1,170
910,000
886,000
939,000
1,170
1,075,000
1,107,000
1,175,000
1,170
1,286,000
1,279,000
1,092,000
1,170
1,273,000
1,271,000
1,426,000
1,170
0
0
001,1701,426,0001,271,0001,273,0001,1701,092,0001,279,0001,286,0001,1701,175,0001,107,0001,075,0001,170939,000886,000910,0001,170816,000778,000796,0001,170706,737672,481665,7591,1700001,1320001,1320001,1320001,1320001,1150001,1150001,115000
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 0000000000000000000000000000000000000000000000000000000000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
218,318
0
0
0
218,318
0
0
00218,318000218,318000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
110,624
0
0
0
112,160
0
0
0
111,492
0
0
0
127,908
0
0
0
129,286
0
0
0
135,396
0
0
0
134,567
0
0
0
241,779
0
0
0
262,266
0
0
0
301,637
0
0
0
318,066
1,075,000
1,107,000
1,175,000
305,070
1,286,000
1,279,000
1,092,000
299,735
1,273,000
1,271,000
1,426,000
388,472
1,716,000
1,696,000
1,696,0001,716,000388,4721,426,0001,271,0001,273,000299,7351,092,0001,279,0001,286,000305,0701,175,0001,107,0001,075,000318,066000301,637000262,266000241,779000134,567000135,396000129,286000127,908000111,492000112,160000110,624000



Balance Sheet

Currency in SEK. All numbers in thousands.




Cash Flow

Currency in SEK. All numbers in thousands.