KNOW Stock Analysis: Know IT | ST
Information Technology Services | ST, Sweden | Market Cap: 2.724m SEK | 12M Return: 16.1% | SE0000421273 | Charts, Fundamentals & Technical Analysis
Avg Turnover: 2.01M
Qual. Beats: 0
Rev. Trend: -99.8%
Qual. Beats: 0
Warnings
Tailwinds
Seasonality
| Net Income: -290.3m TTM > 0 and > 6% of Revenue |
| FCF/TA: 0.06 > 0.02 and ΔFCF/TA -2.03 > 1.0 |
| NWC/Revenue: 0.85% < 20% (prev 4.46%; Δ -3.61% < -1%) |
| CFO/TA 0.06 > 3% & CFO 355.1m > Net Income -290.3m |
| Net Debt (798.4m) to EBITDA (106.1m): 7.52 < 3 |
| Current Ratio: 1.03 > 1.5 & < 3 |
| Outstanding Shares: last quarter (27.3m) vs 12m ago -0.19% < -2% |
| Gross Margin: -0.57% > 18% (prev 2.58%; Δ -3.15% > 0.5%) |
| Asset Turnover: 89.66% > 50% (prev 93.09%; Δ -3.43% > 0%) |
| Interest Coverage Ratio: -5.41 > 6 (EBIT TTM -224.7m / Interest Expense TTM 41.5m) |
| A: 0.01 (Total Current Assets 1.63b - Total Current Liabilities 1.58b) / Total Assets 5.98b |
| B: 0.12 (Retained Earnings 741.8m / Total Assets 5.98b) |
| C: -0.04 (EBIT TTM -224.7m / Avg Total Assets 6.24b) |
| D: 1.59 (Book Value of Equity 3.68b / Total Liabilities 2.31b) |
| Altman-Z'' = 1.88 = BBB |
| DSRI: 1.13 (Receivables 1.46b/1.40b, Revenue 5.60b/6.05b) |
| GMI: 1.00 (fallback, negative margins) |
| AQI: 0.99 (AQ_t 0.63 / AQ_t-1 0.64) |
| SGI: 0.92 (Revenue 5.60b / 6.05b) |
| TATA: -0.11 (NI -290.3m - CFO 355.1m) / TA 5.98b) |
| Beneish M = -3.00 (Cap -4..+1) = A |
As of October 24, 2026, the stock is trading at SEK 120.00 with a total of 223,609 shares traded. Over the past week, the price has changed by +19.28%, over one month by +27.39%, over three months by +39.37% and over the past year by +16.06%.
Current recommended Stop Loss: 116.50 (which is 2.9% or 1.2 ATR below the current price).
Know IT has no consensus analysts rating.
P/E Forward = 16.4204
P/S = 0.4866
P/B = 0.6979
P/EG = 3.1516
Revenue TTM = 5.60b SEK
EBIT TTM = -224.7m SEK
EBITDA TTM = 106.1m SEK
Long Term Debt = 607.9m SEK (from longTermDebt, last fiscal year)
Short Term Debt = 123.9m SEK (from shortTermDebt, last quarter)
Debt = 967.5m SEK (from shortLongTermDebtTotal, last quarter) + Leases 270.4m
Net Debt = 798.4m SEK (calculated: Debt 967.5m - CCE 169.1m)
Enterprise Value = 3.52b SEK (2.72b + Debt 967.5m - CCE 169.1m)
Interest Coverage Ratio = -5.41 (Ebit TTM -224.7m / Interest Expense TTM 41.5m)
EV/FCF = 10.54x (Enterprise Value 3.52b / FCF TTM 334.1m)
FCF Yield = 9.49% (FCF TTM 334.1m / Enterprise Value 3.52b)
FCF Margin = 5.97% (FCF TTM 334.1m / Revenue TTM 5.60b)
Net Margin = -5.19% (Net Income TTM -290.3m / Revenue TTM 5.60b)
Gross Margin = -0.57% ((Revenue TTM 5.60b - Cost of Revenue TTM 5.63b) / Revenue TTM)
Gross Margin QoQ = none% (prev 3.02%)
Tobins Q-Ratio = 0.59 (Enterprise Value 3.52b / Total Assets 5.98b)
Interest Expense / Debt = 4.29% (Interest Expense 41.5m / Debt 967.5m)
Taxrate = 25.0% (non-US conservative default 25%)
NOPAT = -168.5m (EBIT -224.7m * (1 - 25.00%)) [loss with tax shield]
Current Ratio = 1.03 (Total Current Assets 1.63b / Total Current Liabilities 1.58b)
Debt / Equity = 0.26 (Debt 967.5m / totalStockholderEquity, last quarter 3.68b)
Debt / EBITDA = 7.52 (Net Debt 798.4m / EBITDA 106.1m)
Debt / FCF = 2.39 (Net Debt 798.4m / FCF TTM 334.1m)
Total Stockholder Equity = 3.76b (last 4 quarters mean from totalStockholderEquity)
RoA = -4.65% (Net Income -290.3m / Total Assets 5.98b)
RoE = -7.72% (Net Income TTM -290.3m / Total Stockholder Equity 3.76b)
RoCE = -5.14% (EBIT -224.7m / Capital Employed (Equity 3.76b + L.T.Debt 607.9m))
RoIC = -3.87% (negative operating profit) (NOPAT -168.5m / Invested Capital 4.36b)
WACC = 4.89% (E(2.72b)/V(3.69b) * Re(5.49%) + D(967.5m)/V(3.69b) * Rd(4.29%) * (1-Tc(0.25)))
Discount Rate = 5.49% (= CAPM, Blume Beta Adj.)
Shares (quarterly) Correlation: -83.64 | Cagr: -0.15%
[DCF] Terminal Value 73.10% ; FCFF base≈398.5m ; Y1≈349.5m ; Y5≈282.4m
[DCF] Fair Price = 137.1 (EV 4.53b - Net Debt 798.4m = Equity 3.73b / Shares 27.2m; r=8.35% [WACC [floored]]; 5y FCF grow -15.0% → 2.50% )
EPS Correlation: N/A | EPS CAGR: N/A | SUE: 0.31 | # QB: 0
Revenue Correlation: -99.78 | Revenue CAGR: -9.41% | SUE: 0.12 | # QB: 0
EPS current Quarter (2026-09-30): EPS=0.46 | Chg30d=-6.80% | Revisions=-25% | Analysts=2
EPS current Year (2026-12-31): EPS=6.25 | Chg30d=-0.23% | Revisions=+0% | GrowthEPS=+157.6% | GrowthRev=-2.2%
EPS next Year (2027-12-31): EPS=7.29 | Chg30d=-0.41% | Revisions=+0% | GrowthEPS=+16.6% | GrowthRev=+4.9%
[Analyst] Revisions Ratio: -12% (up=2, down=3)