Arise AB (publ)

    Arise AB (publ)

    SSTO:ARISE
    44.60
    SEK
    -0.05
    (-0.11%)
    70.92P/E
    Arise AB (publ)
    STO:ARISE
    (Nasdaq Stockholm)

    Recent

    price

    44.60

    P/E

    ratio

    70.92

    div

    yld

    - -

    ROIC.AI

    2009
    2010
    2011
    2012
    2013
    2014
    2015
    2016
    2017
    2018
    2019
    2020
    2021
    2022
    2023
    2024
    TTM
    SEK
    1.54
    2.62
    6.66
    6.62
    8
    8
    14.8
    17.8
    7.7
    10.28
    13.58
    3.72
    9.09
    28.05
    11.39
    11.02
    11.92
    Revenue per Share
    -0.43
    -0.7
    1.53
    -0.48
    0.87
    -0.75
    -4.67
    -1.23
    -5.39
    0.63
    -7.03
    -3.09
    1.52
    18.6
    4.67
    4.24
    0.44
    Basic EPS, GAAP
    -40.16
    -33.96
    -11.03
    2.57
    -2.37
    1.32
    4.25
    4.25
    1.08
    2.43
    7.81
    -0.09
    -2.8
    18.07
    -4.05
    1.2
    11.7
    Free Cash Flow per Basic Share
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    1
    1.2
    1.24
    Dividend per Share
    -0.87
    -1.25
    0.49
    -0.03
    0.81
    0.06
    -4.64
    -5.93
    -11.33
    -10.7
    -17.71
    -19.96
    -17.06
    3.2
    7.72
    12.4
    - -
    Book Value per Share
    38.87
    46.75
    40.61
    34.49
    37.15
    35.27
    32.69
    30.59
    25.29
    24.69
    20.88
    20.1
    17.36
    38.33
    49.28
    50.72
    50.23
    Tangible Book Value per Share
    18
    26
    31
    33
    33
    33
    33
    33
    33
    33
    33
    35
    38
    42
    44
    43
    41
    Basic Weighted Avg Shares
    27
    67
    204
    221
    267
    267
    494
    594
    257
    343
    454
    130
    341
    1,164
    503
    470
    490
    Sales/Revenue/Turnover
    9.26
    -2.99
    50.98
    20.36
    31.84
    29.96
    -8.7
    8.92
    -40.86
    34.4
    31.5
    -28.46
    22.87
    67.87
    44.14
    30.21
    14.08
    Operating Margin (%)
    13
    37
    73
    122
    94
    106
    250
    105
    230
    73
    76
    70
    63
    61
    64
    82
    89
    Depreciation Expense
    -8
    -18
    47
    -16
    29
    -25
    -156
    -41
    -180
    21
    -235
    -108
    57
    772
    206
    181
    18
    Net Income, GAAP
    - -
    - -
    27.69
    - -
    12.5
    - -
    - -
    - -
    - -
    25
    - -
    - -
    1.72
    - -
    - -
    - -
    2.94
    Effective Tax Rate (%)
    -28.15
    -26.87
    23.04
    -7.24
    10.86
    -9.36
    -31.58
    -6.9
    -70.04
    6.12
    -51.76
    -83.08
    16.72
    66.32
    40.95
    38.51
    3.67
    Profit Margin (%)
    352
    226
    -33
    2
    5
    58
    182
    -99
    90
    -21
    353
    83
    -149
    1,225
    1,121
    378
    17
    Working Capital
    587
    759
    1,319
    1,583
    1,610
    1,557
    1,415
    943
    1,079
    922
    932
    610
    425
    980
    1,134
    646
    563
    LT Debt
    680
    1,195
    1,244
    1,152
    1,240
    1,177
    1,091
    1,021
    844
    824
    698
    703
    676
    1,616
    2,206
    2,194
    2,096
    Total Equity
    - -
    - -
    3.24
    - -
    2.57
    - -
    - -
    - -
    - -
    4.64
    - -
    - -
    5.95
    40.88
    7.37
    - -
    2.18
    Return on Invested Capital (%)
    - -
    - -
    6.93
    - -
    6.33
    - -
    - -
    - -
    - -
    12.63
    - -
    - -
    -111.68
    148.75
    18.37
    - -
    3.09
    Return on Capital (%)
    - -
    - -
    - -
    - -
    - -
    -172.41
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    86.92
    41.61
    - -
    Return on Common Equity (%)

    Capital Structure

    SEK

    •

    in mil. unless spec.
    Mar'25
    Jun'25
    Sep'25
    ST Debt
    63
    159
    64
    LT Borrowings
    515
    565
    563
    LT Finance Leases
    66
    - -
    - -
    Preferred Equity and Hybrid Capital
    - -
    - -
    - -
    Shares Outstanding
    41
    41
    41
    Market Capitalization
    1,407
    1,415
    1,277

    Working Capital

    SEK

    •

    in mil. unless spec.
    Mar'25
    Jun'25
    Sep'25
    Total Current Assets
    497
    486
    324
    Cash, Cash Equivalents & STI
    127
    90
    230
    Accounts Receivable, Net
    - -
    - -
    - -
    Inventories
    - -
    - -
    - -
    Total Current Liabilities
    264
    414
    307
    Payables & Accruals
    - -
    - -
    - -
    ST Debt
    63
    159
    64
    Deferred Revenue
    - -
    - -
    - -

    Growth Rates

    SEK

    •

    in mil. unless spec.

    (avg. rate of change)

    10 years
    5 years
    1 year
    Total Equity
    12.32%
    34.38%
    -0.54%
    Free Cash Flow
    - -
    446.44%
    -128.49%
    Net Income, GAAP
    42.07%
    192.42%
    -12.14%
    Sales/Revenue/Turnover
    38.33%
    53.79%
    -6.56%
    Total Cash Common Dividend
    - -
    - -
    15.91%

    Quarterly Revenue

    SEK

    •

    in mil. unless spec.

    Year

    Q1
    Q2
    Q3
    Q4
    FY
    2023
    107
    110
    96
    191
    503
    2024
    112
    101
    105
    153
    470
    2025
    85
    164
    88
    - -
    - -

    Quarterly Earnings Per Share

    SEK

    •

    in mil. unless spec.

    Year

    Q1
    Q2
    Q3
    Q4
    FY
    2023
    1.17
    0.86
    0.83
    1.81
    4.67
    2024
    1.13
    0.76
    1.54
    0.87
    4.24
    2025
    -0.39
    0.12
    -0.17
    - -
    - -

    Quarterly Dividends Per Share

    SEK

    •

    in mil. unless spec.

    Year

    Q1
    Q2
    Q3
    Q4
    FY
    2023
    - -
    0.99
    - -
    - -
    1
    2024
    - -
    1.21
    - -
    - -
    1.2
    2025
    - -
    1.24
    - -
    - -
    - -
    Similar Companies
    Business