VBG Group AB (publ) (VBG-B.ST)
SEK 312.0
(1.13%)
SEK 312.0
(1.13%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 5.73 Billion | 4.57 Billion | 3.61 Billion | 3.14 Billion | 3.72 Billion | 3.49 Billion |
| Cost of Revenue | 3.98 Billion | 3.23 Billion | 2.44 Billion | 2.08 Billion | 2.47 Billion | 2.3 Billion |
| Gross Profit | 1.75 Billion | 1.34 Billion | 1.16 Billion | 1.06 Billion | 1.25 Billion | 1.19 Billion |
| Operating Expenses | 940.3 Million | 887.24 Million | 702.41 Million | 690.89 Million | 814.61 Million | 795.17 Million |
| Selling, General and Administrative Expenses | 798.16 Million | 729.17 Million | 584.56 Million | 564.29 Million | 654.95 Million | 646.63 Million |
| Research and Development Expenses | 142.12 Million | 134.38 Million | 109.99 Million | 113.63 Million | 136.66 Million | 136.4 Million |
| Other Expenses | - | 23.69 Million | 7.85 Million | 12.96 Million | 22.99 Million | 12.13 Million |
| Cost and Expenses | 4.91 Billion | 4.11 Billion | 3.14 Billion | 2.77 Billion | 3.28 Billion | 3.09 Billion |
| Operating Income | 824.94 Million | 527.21 Million | 455.99 Million | 353.37 Million | 435.03 Million | 417.61 Million |
| Interest Expense | 79.75 Million | 37.41 Million | 14.12 Million | 19.2 Million | 28.24 Million | 27.76 Million |
| Income Tax Expense | 193.29 Million | 119.52 Million | 104.32 Million | 99.75 Million | 97.48 Million | 100.11 Million |
| Earnings before Tax | 761.88 Million | 487.79 Million | 441.43 Million | 326.47 Million | 397.02 Million | 373.11 Million |
| Net Income | 568.59 Million | 368.27 Million | 337.1 Million | 226.71 Million | 299.53 Million | 272.99 Million |
| Earnings Per Share Basic | 22.74 | 14.73 | 13.48 | 9.07 | 11.98 | 10.92 |
| Earnings Per Share Diluted | 22.74 | 14.73 | 13.48 | 9.07 | 11.98 | 10.92 |
| Weighted Average Shares Outstanding | 25 Million | 25 Million | 25 Million | 25 Million | 25 Million | 25 Million |
| Weighted Average Shares Outstanding (Diluted) | 25 Million | 25 Million | 25 Million | 25 Million | 25 Million | 25 Million |
| Gross Margin | 0.31 | 0.29 | 0.32 | 0.34 | 0.34 | 0.34 |
| EBIT Margin | 0.17 | 0.13 | 0.16 | 0.14 | 0.14 | 0.14 |
| Profit Margin | 0.10 | 0.08 | 0.09 | 0.07 | 0.08 | 0.08 |
| EBITDA | 969.71 Million | 661.12 Million | 564.85 Million | 458.23 Million | 545.81 Million | 488.94 Million |
| Earnings Before Tax Margin | 0.14 | 0.12 | 0.13 | 0.11 | 0.12 | 0.12 |
| Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 |
|---|---|---|---|---|---|---|
| Revenue | 1.27 Billion | 1.49 Billion | 1.53 Billion | 5.73 Billion | 1.44 Billion | 1.43 Billion |
| Cost of Revenue | 871.7 Million | 1 Billion | 1.02 Billion | 3.94 Billion | 972.6 Million | 1 Billion |
| Gross Profit | 401.2 Million | 492.8 Million | 512 Million | 1.79 Billion | 477.3 Million | 437.6 Million |
| Operating Expenses | 237.1 Million | 278 Million | 260.4 Million | 940.3 Million | 254.3 Million | 220.6 Million |
| Selling, General and Administrative Expenses | 203.2 Million | 233.2 Million | 213.7 Million | - | 219.7 Million | 183.1 Million |
| Research and Development Expenses | 38.9 Million | 44.8 Million | 40.1 Million | - | 34.6 Million | 35.8 Million |
| Other Expenses | -5 Million | 44.8 Million | - | - | - | - |
| Cost and Expenses | 1.1 Billion | 1.27 Billion | 1.28 Billion | 4.88 Billion | 1.22 Billion | 1.22 Billion |
| Operating Income | 164.1 Million | 214.8 Million | 251.6 Million | 858.8 Million | 223 Million | 217.1 Million |
| Interest Expense | 13.8 Million | 15.4 Million | 18 Million | 70.16 Million | 19.56 Million | 18.4 Million |
| Income Tax Expense | 35.5 Million | 43.8 Million | 54.5 Million | 193.3 Million | 53.9 Million | 58 Million |
| Earnings before Tax | 147.8 Million | 211.6 Million | 250.3 Million | 761.9 Million | 183.4 Million | 216.9 Million |
| Net Income | 112.3 Million | 167.8 Million | 195.8 Million | 568.59 Million | 129.49 Million | 158.9 Million |
| Earnings Per Share Basic | 4.49 | 6.71 | 7.83 | - | 5.18 | 6.36 |
| Earnings Per Share Diluted | 4.49 | 6.71 | 7.83 | - | 5.18 | 6.36 |
| Weighted Average Shares Outstanding | 25.01 Million | 25 Million | 25 Million | 25 Million | 25 Million | 25 Million |
| Weighted Average Shares Outstanding (Diluted) | 25.01 Million | 25 Million | 25 Million | 25 Million | 25 Million | 25 Million |
| Gross Margin | 0.32 | 0.33 | 0.33 | 0.31 | 0.33 | 0.30 |
| EBIT Margin | 0.15 | 0.17 | 0.20 | - | 0.16 | 0.19 |
| Profit Margin | 0.09 | 0.11 | 0.13 | 0.10 | 0.09 | 0.11 |
| EBITDA | 194.7 Million | 249 Million | 300.2 Million | - | 237 Million | 274.2 Million |
| Earnings Before Tax Margin | 0.13 | 0.14 | 0.16 | 0.15 | 0.15 | 0.15 |
ITD
GLO
2134
NAS
2809
TVTODAY