Mekonomen AB
F:1OM

Watchlist Manager
Mekonomen AB Logo
Mekonomen AB
F:1OM
Watchlist
Price: 6.54 EUR 0.62% Market Closed
Market Cap: 366.2m EUR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+36%
5Y
+57%
10Y
+227%
Operating Income
+
3Y
-33%
5Y
-10%
10Y
-20%
Net Income
+
3Y
-91%
5Y
-86%
10Y
-76%

Earnings Waterfall
Mekonomen AB

Revenue
18.2B SEK
Cost of Revenue
-13.1B SEK
Gross Profit
5B SEK
Operating Expenses
-4.5B SEK
Operating Income
524m SEK
Other Expenses
-482m SEK
Net Income
42m SEK

Income Statement
Mekonomen AB

Rotate your device to view
Income Statement
Currency: SEK
Dec-2001 Mar-2002 Jun-2002 Sep-2002 Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
6
0
0
0
12
0
0
0
18
0
0
0
13
0
0
0
13
3
7
11
15
14
14
12
9
0
5
7
8
9
8
6
5
0
3
3
3
5
10
15
21
24
28
40
51
58
62
58
52
49
45
41
41
39
37
35
33
32
31
30
28
27
26
27
29
30
32
42
53
85
116
137
151
145
140
136
133
131
126
119
115
110
109
123
152
193
237
275
286
294
293
282
290
294
0
0
Revenue
1 066
N/A
1 102
+3%
1 146
+4%
1 282
+12%
1 450
+13%
1 618
+12%
1 771
+9%
1 843
+4%
1 889
+2%
1 967
+4%
2 048
+4%
2 096
+2%
2 149
+3%
2 139
0%
2 219
+4%
2 262
+2%
2 333
+3%
2 377
+2%
2 406
+1%
2 431
+1%
2 450
+1%
2 506
+2%
2 509
+0%
2 527
+1%
2 550
+1%
2 570
+1%
2 619
+2%
2 652
+1%
2 691
+1%
2 810
+4%
2 933
+4%
3 083
+5%
3 206
+4%
3 264
+2%
3 340
+2%
3 371
+1%
3 447
+2%
3 508
+2%
3 763
+7%
4 041
+7%
4 237
+5%
4 444
+5%
4 573
+3%
4 856
+6%
5 292
+9%
5 597
+6%
5 863
+5%
5 853
0%
5 740
-2%
5 620
-2%
5 410
-4%
5 326
-2%
5 262
-1%
5 353
+2%
5 488
+3%
5 556
+1%
5 624
+1%
5 669
+1%
5 717
+1%
5 735
+0%
5 786
+1%
5 877
+2%
5 869
0%
5 849
0%
5 850
+0%
5 800
-1%
5 904
+2%
6 382
+8%
7 779
+22%
9 256
+19%
10 723
+16%
11 752
+10%
11 842
+1%
11 807
0%
11 601
-2%
11 585
0%
11 511
-1%
11 638
+1%
11 954
+3%
12 059
+1%
12 309
+2%
12 462
+1%
12 609
+1%
13 301
+5%
14 067
+6%
14 885
+6%
15 820
+6%
16 284
+3%
16 762
+3%
17 109
+2%
17 497
+2%
17 769
+2%
18 046
+2%
18 288
+1%
18 116
-1%
18 152
+0%
Gross Profit
Cost of Revenue
(745)
(766)
(792)
(866)
(970)
(1 072)
(1 170)
(1 219)
(1 265)
(1 326)
(1 365)
(1 390)
(1 416)
(1 413)
(1 489)
(1 532)
(1 595)
(1 616)
(1 643)
(1 651)
(1 635)
(1 674)
(1 655)
(1 669)
(1 704)
(1 714)
(1 737)
(1 751)
(1 773)
(1 853)
(1 943)
(2 030)
(2 100)
(2 123)
(2 141)
(2 141)
(2 172)
(2 204)
(2 361)
(2 529)
(2 652)
(2 799)
(2 940)
(3 178)
(3 535)
(3 750)
(3 924)
(3 910)
(3 819)
(3 722)
(3 547)
(3 470)
(3 381)
(3 446)
(3 545)
(3 608)
(3 696)
(3 743)
(3 810)
(3 842)
(3 915)
(3 982)
(3 946)
(3 933)
(3 903)
(3 904)
(3 987)
(4 342)
(5 482)
(6 410)
(7 382)
(8 031)
(7 910)
(7 975)
(7 845)
(7 828)
(7 721)
(7 742)
(7 924)
(7 968)
(8 199)
(8 303)
(8 481)
(9 072)
(9 717)
(10 368)
(11 086)
(11 422)
(11 840)
(12 134)
(12 408)
(12 625)
(12 763)
(12 995)
(13 003)
(13 117)
Gross Profit
321
N/A
336
+5%
354
+5%
416
+18%
480
+15%
547
+14%
601
+10%
624
+4%
624
0%
641
+3%
683
+7%
705
+3%
733
+4%
727
-1%
730
+0%
730
+0%
738
+1%
761
+3%
764
+0%
780
+2%
814
+4%
832
+2%
854
+3%
858
+1%
846
-1%
856
+1%
883
+3%
901
+2%
918
+2%
957
+4%
990
+3%
1 053
+6%
1 106
+5%
1 141
+3%
1 199
+5%
1 230
+3%
1 275
+4%
1 304
+2%
1 402
+8%
1 512
+8%
1 585
+5%
1 645
+4%
1 633
-1%
1 678
+3%
1 757
+5%
1 847
+5%
1 939
+5%
1 943
+0%
1 921
-1%
1 898
-1%
1 863
-2%
1 856
0%
1 881
+1%
1 907
+1%
1 943
+2%
1 948
+0%
1 928
-1%
1 926
0%
1 907
-1%
1 893
-1%
1 871
-1%
1 895
+1%
1 923
+1%
1 916
0%
1 947
+2%
1 896
-3%
1 917
+1%
2 040
+6%
2 297
+13%
2 846
+24%
3 341
+17%
3 721
+11%
3 932
+6%
3 832
-3%
3 756
-2%
3 757
+0%
3 790
+1%
3 896
+3%
4 030
+3%
4 091
+2%
4 110
+0%
4 159
+1%
4 128
-1%
4 229
+2%
4 350
+3%
4 517
+4%
4 734
+5%
4 862
+3%
4 922
+1%
4 975
+1%
5 089
+2%
5 144
+1%
5 283
+3%
5 293
+0%
5 113
-3%
5 035
-2%
Operating Income
Operating Expenses
(239)
(248)
(255)
(292)
(334)
(385)
(433)
(446)
(458)
(480)
(500)
(512)
(543)
(524)
(534)
(545)
(557)
(576)
(586)
(584)
(594)
(596)
(583)
(576)
(597)
(610)
(634)
(652)
(667)
(696)
(723)
(765)
(782)
(784)
(782)
(772)
(790)
(813)
(883)
(970)
(1 049)
(1 095)
(1 115)
(1 172)
(1 229)
(1 327)
(1 394)
(1 401)
(1 452)
(1 406)
(1 355)
(1 311)
(1 242)
(1 252)
(1 273)
(1 296)
(1 312)
(1 331)
(1 348)
(1 377)
(1 389)
(1 409)
(1 424)
(1 415)
(1 416)
(1 440)
(1 462)
(1 594)
(1 890)
(2 329)
(2 757)
(3 064)
(3 227)
(3 238)
(3 191)
(3 175)
(3 032)
(3 031)
(3 096)
(3 110)
(3 214)
(3 261)
(3 325)
(3 446)
(3 576)
(3 749)
(3 847)
(3 910)
(4 000)
(4 157)
(4 291)
(4 477)
(4 445)
(4 376)
(4 389)
(4 511)
Selling, General & Administrative
(202)
(210)
(218)
(253)
(292)
(334)
(377)
(389)
(404)
(430)
(452)
(466)
(476)
(477)
(484)
(493)
(507)
(513)
(535)
(535)
(535)
(540)
(531)
(539)
(560)
(575)
(598)
(616)
(633)
(660)
(686)
(724)
(738)
(738)
(734)
(723)
(741)
(762)
(822)
(898)
(966)
(1 025)
(1 079)
(1 148)
(1 216)
(1 297)
(1 330)
(1 326)
(1 336)
(1 291)
(1 253)
(1 223)
(1 185)
(1 203)
(1 229)
(1 249)
(1 282)
(1 296)
(1 311)
(1 347)
(1 366)
(1 388)
(1 395)
(1 387)
(1 386)
(1 399)
(1 428)
(1 540)
(1 832)
(2 113)
(2 388)
(2 560)
(2 576)
(2 590)
(2 542)
(2 507)
(2 469)
(2 467)
(2 546)
(2 581)
(2 653)
(2 709)
(2 774)
(2 908)
(3 043)
(3 188)
(3 361)
(3 460)
(3 578)
(3 667)
(3 723)
(3 751)
(3 801)
(3 830)
(3 829)
(3 834)
Depreciation & Amortization
(37)
(37)
(37)
(39)
(42)
(52)
(56)
(57)
(54)
(50)
(48)
(46)
(67)
(47)
(50)
(52)
(50)
(51)
(50)
(50)
(60)
(56)
(52)
(48)
(37)
(37)
(38)
(36)
(34)
(36)
(37)
(41)
(44)
(46)
(48)
(49)
(49)
(51)
(61)
(72)
(83)
(94)
(104)
(126)
(147)
(170)
(187)
(191)
(240)
(241)
(234)
(227)
(175)
(179)
(179)
(178)
(167)
(166)
(167)
(169)
(174)
(177)
(178)
(180)
(178)
(189)
(191)
(206)
(230)
(388)
(545)
(694)
(826)
(827)
(838)
(842)
(816)
(830)
(816)
(803)
(803)
(809)
(812)
(839)
(857)
(894)
(924)
(934)
(937)
(995)
(989)
(1 085)
(971)
(1 070)
(1 098)
(1 031)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(12)
0
0
0
0
0
11
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
24
68
102
134
140
123
116
124
126
132
139
118
130
135
131
137
131
130
139
151
156
149
152
148
148
157
152
172
172
176
190
175
179
189
174
253
266
266
274
242
257
261
301
324
333
438
484
515
505
421
359
327
524
538
354
Operating Income
82
N/A
89
+8%
99
+12%
125
+26%
146
+17%
161
+11%
168
+4%
177
+6%
166
-6%
160
-3%
183
+14%
194
+6%
190
-2%
202
+6%
196
-3%
185
-5%
181
-2%
185
+2%
178
-4%
196
+10%
220
+12%
235
+7%
271
+15%
282
+4%
249
-12%
246
-1%
249
+1%
249
+0%
251
+1%
261
+4%
267
+2%
288
+8%
324
+13%
357
+10%
417
+17%
458
+10%
485
+6%
491
+1%
519
+6%
542
+4%
536
-1%
550
+3%
518
-6%
506
-2%
528
+4%
520
-2%
545
+5%
542
-1%
469
-13%
492
+5%
508
+3%
545
+7%
639
+17%
655
+3%
670
+2%
652
-3%
616
-6%
595
-3%
559
-6%
516
-8%
482
-7%
486
+1%
499
+3%
501
+0%
531
+6%
456
-14%
455
0%
446
-2%
407
-9%
517
+27%
584
+13%
657
+13%
705
+7%
594
-16%
565
-5%
582
+3%
758
+30%
865
+14%
934
+8%
981
+5%
896
-9%
898
+0%
803
-11%
783
-2%
774
-1%
768
-1%
887
+15%
952
+7%
922
-3%
818
-11%
798
-2%
667
-16%
838
+26%
917
+9%
724
-21%
524
-28%
Pre-Tax Income
Interest Income Expense
5
0
0
0
(2)
0
0
0
(13)
0
0
0
(7)
0
0
0
(7)
(2)
(5)
(8)
(22)
(9)
(9)
(6)
168
6
7
8
10
1
2
1
1
3
3
3
0
0
(5)
(9)
(12)
(18)
(19)
(31)
(43)
(50)
(56)
(52)
(43)
(42)
(39)
(36)
(35)
(34)
(32)
(30)
(27)
(27)
(26)
(25)
(23)
(22)
(21)
(22)
(25)
(26)
(28)
(37)
(47)
(76)
(105)
(125)
(139)
(133)
(129)
(126)
(123)
(122)
(117)
(110)
(106)
(102)
(100)
(112)
(135)
(174)
(216)
(247)
(278)
(251)
(244)
(234)
(277)
(252)
(275)
(302)
Non-Reccuring Items
0
0
0
(5)
(5)
(5)
(5)
0
0
0
0
0
(37)
(44)
(44)
(56)
(12)
0
(15)
(9)
0
0
3
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
(1)
0
0
0
(9)
0
0
0
0
0
0
0
0
0
0
0
(20)
0
0
0
(2)
0
0
0
(15)
0
0
0
(50)
0
0
176
88
0
0
0
Total Other Income
0
5
3
(2)
0
(11)
(19)
(21)
0
(6)
(2)
0
0
(7)
(5)
(8)
0
(6)
(7)
(6)
0
(3)
(0)
140
0
159
158
23
0
1
4
0
(3)
(1)
(4)
(2)
0
0
(1)
2
(1)
2
0
(11)
(11)
(15)
(6)
(1)
3
15
17
18
16
20
10
6
5
(7)
(8)
(8)
(12)
(15)
(25)
(19)
(22)
(10)
7
139
117
108
102
(37)
(11)
(46)
(29)
(29)
(19)
5
(20)
(16)
(29)
(14)
(21)
(35)
(43)
(62)
(58)
(46)
(12)
(24)
(19)
(20)
(22)
(31)
(28)
(41)
Pre-Tax Income
87
N/A
93
+8%
102
+9%
118
+16%
139
+18%
146
+5%
145
-1%
157
+9%
153
-2%
155
+1%
180
+17%
194
+8%
147
-24%
151
+3%
146
-4%
121
-17%
162
+34%
177
+9%
151
-15%
173
+14%
198
+15%
224
+13%
265
+18%
416
+57%
417
+0%
410
-2%
415
+1%
280
-32%
261
-7%
263
+1%
273
+4%
289
+6%
322
+11%
359
+11%
416
+16%
459
+10%
485
+6%
491
+1%
513
+4%
535
+4%
523
-2%
534
+2%
499
-7%
464
-7%
474
+2%
455
-4%
483
+6%
489
+1%
429
-12%
465
+8%
486
+5%
527
+8%
620
+18%
641
+3%
648
+1%
628
-3%
594
-5%
561
-6%
525
-6%
483
-8%
446
-8%
449
+1%
453
+1%
460
+2%
475
+3%
420
-12%
434
+3%
548
+26%
477
-13%
549
+15%
581
+6%
495
-15%
555
+12%
415
-25%
407
-2%
427
+5%
596
+40%
748
+26%
797
+7%
855
+7%
759
-11%
782
+3%
682
-13%
636
-7%
581
-9%
532
-8%
613
+15%
659
+8%
582
-12%
543
-7%
535
-1%
589
+10%
627
+6%
634
+1%
421
-34%
181
-57%
Net Income
Tax Provision
(26)
(28)
(29)
(31)
(41)
(46)
(46)
(51)
(48)
(48)
(54)
(58)
(54)
(53)
(51)
(47)
(45)
(50)
(43)
(46)
(58)
(64)
(77)
(88)
(70)
(67)
(67)
(61)
(72)
(73)
(75)
(78)
(86)
(94)
(107)
(121)
(134)
(135)
(143)
(147)
(143)
(147)
(141)
(133)
(92)
(85)
(86)
(84)
(114)
(123)
(127)
(131)
(153)
(161)
(167)
(171)
(164)
(152)
(142)
(131)
(105)
(105)
(103)
(102)
(107)
(95)
(95)
(212)
(209)
(227)
(234)
(121)
(134)
(104)
(105)
(111)
(150)
(178)
(187)
(200)
(172)
(183)
(169)
(162)
(104)
(92)
(98)
(93)
(132)
(118)
(117)
(120)
(158)
(172)
(129)
(114)
Income from Continuing Operations
60
66
73
87
98
100
99
106
105
107
126
136
93
99
95
74
118
127
109
127
140
159
188
328
347
343
347
219
189
190
198
211
236
265
309
338
351
356
370
388
380
387
358
331
382
370
397
405
315
342
359
396
467
480
481
457
430
409
383
352
341
344
350
358
368
325
339
336
268
322
347
374
421
311
302
316
446
570
610
655
587
599
513
474
477
440
515
566
450
425
418
469
469
462
292
67
Income to Minority Interest
(6)
(7)
(6)
(6)
(6)
(5)
(6)
(6)
(6)
(5)
(3)
(9)
(8)
(13)
(14)
(8)
(6)
(4)
(6)
(7)
(8)
(9)
(8)
(6)
(7)
(7)
(7)
(8)
(9)
(9)
(10)
(11)
(10)
(11)
(12)
(13)
(13)
(13)
(12)
(11)
(10)
(10)
(8)
(6)
(7)
(5)
(8)
(9)
(8)
(10)
(8)
(8)
(7)
(7)
(7)
(7)
(8)
(7)
(7)
(7)
(7)
(8)
(8)
(7)
(7)
(7)
(9)
(10)
(8)
(9)
(8)
(8)
(8)
(8)
(11)
(12)
(15)
(17)
(16)
(16)
(14)
(14)
(13)
(18)
(23)
(24)
(27)
(27)
(31)
(35)
(36)
(37)
(36)
(33)
(31)
(26)
Net Income (Common)
54
N/A
59
+10%
68
+14%
82
+21%
91
+12%
95
+4%
92
-2%
100
+8%
99
-1%
102
+3%
123
+21%
127
+3%
85
-33%
86
+1%
81
-6%
66
-19%
111
+69%
123
+10%
102
-17%
120
+17%
132
+10%
150
+13%
180
+20%
322
+79%
341
+6%
337
-1%
340
+1%
211
-38%
180
-15%
180
N/A
188
+4%
199
+6%
227
+14%
253
+11%
293
+16%
322
+10%
338
+5%
341
+1%
358
+5%
377
+5%
370
-2%
377
+2%
350
-7%
325
-7%
375
+15%
365
-3%
389
+7%
396
+2%
307
-22%
308
+0%
300
-3%
319
+6%
120
-62%
157
+31%
184
+17%
177
-4%
423
+139%
402
-5%
376
-6%
347
-8%
335
-3%
337
+1%
344
+2%
352
+2%
361
+3%
318
-12%
330
+4%
326
-1%
260
-20%
313
+20%
339
+8%
366
+8%
413
+13%
304
-26%
291
-4%
304
+4%
432
+42%
552
+28%
594
+8%
640
+8%
572
-11%
586
+2%
501
-15%
457
-9%
454
-1%
416
-8%
488
+17%
537
+10%
419
-22%
391
-7%
382
-2%
434
+14%
433
0%
430
-1%
263
-39%
42
-84%
EPS (Diluted)
1.47
N/A
1.61
+10%
1.83
+14%
2.21
+21%
2.48
+12%
2.57
+4%
2.51
-2%
2.72
+8%
2.68
-1%
2.8
+4%
3.35
+20%
3.38
+1%
2.3
-32%
2.32
+1%
2.19
-6%
1.77
-19%
3
+69%
3.32
+11%
2.76
-17%
3.24
+17%
3.56
+10%
4.04
+13%
4.84
+20%
8.59
+77%
9.17
+7%
9.07
-1%
9.16
+1%
5.69
-38%
4.85
-15%
4.85
N/A
5.06
+4%
5.36
+6%
6.12
+14%
6.81
+11%
7.89
+16%
8.67
+10%
9.11
+5%
9.06
-1%
9.06
N/A
9.54
+5%
9.49
-1%
9.55
+1%
8.51
-11%
7.52
-12%
8.99
+20%
8.44
-6%
9.01
+7%
9.17
+2%
7.11
-22%
7.12
+0%
6.94
-3%
7.38
+6%
2.78
-62%
3.63
+31%
4.25
+17%
4.09
-4%
9.8
+140%
9.31
-5%
8.7
-7%
8.03
-8%
7.76
-3%
7.81
+1%
7.88
+1%
8.16
+4%
8.36
+2%
7.37
-12%
7.65
+4%
7.55
-1%
6.55
-13%
5.55
-15%
6.01
+8%
6.49
+8%
7.33
+13%
5.4
-26%
5.17
-4%
5.4
+4%
7.67
+42%
9.8
+28%
10.58
+8%
11.43
+8%
10.21
-11%
10.46
+2%
8.95
-14%
8.17
-9%
8.12
-1%
7.45
-8%
8.74
+17%
9.61
+10%
7.49
-22%
6.99
-7%
6.82
-2%
7.75
+14%
7.73
0%
7.68
-1%
4.7
-39%
0.75
-84%

See Also

Summary
1OM intrinsic value, competitors valuation, and company profile.
DCF Valuation
1OM stock valuation using Discount Cash Flow valuation method.
Relative Valuation
1OM stock valuation using valuation multiples.
Wall Street Estimates
1OM price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
1OM stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 307,400+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.