Subscribe

Lyko Group AB (LYKO-A.ST)

SEK73.00 +0.20 (+0.27%)
SE STO Consumer Cyclical Specialty Retail
Address Äppelbovägen 60 786 33
Vansbro, SE
CEO Frans Gunnar Rickard Lyko
Website lyko.com
IPO 2017-12-07
ISIN SE0010468918

Explore sections of this company profile

Description

Lyko Group AB (publ) produces and sells various hair care and beauty products in the Nordic markets. Its product categories include hair and skin care products, makeups, and fragrances. The company sells its products through physical stores and salons, and online through Lyko.com, as well as through the Lyko app. It also offers health and wellness products, including hand and foot care, oral and feminine hygiene, hair removal, supplements, and sex and pleasure products. The company operates in Sweden, Norway, Finland, Denmark, Germany, the Netherlands, Poland, and Austria. Lyko Group AB (publ) was incorporated in 2014 and is headquartered in Vansbro, Sweden.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
SEK73.00 +0.20 (+0.27%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
7.2K
Beta
1.37
Float Shares
2.61M
Free Float %
17.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.31% +13.76% -0.77% -16.23% -56.00% -53.66% -45.34% -59.07% -79.59% +25.24% +25.24%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
73.00
DCF (Unlevered) 300.01 +311.0%
DCF (Levered) 1,284.97 +1,660.2%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 25% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 1 0
Hold 2 0
Sell 1 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.89
Grey zone
Piotroski F-Score
2 / 9
Weak
MOAT Score
1 / 10
No MOAT
Composite Rating
C+
Overall Score
2 / 5
Medium
DCF Score
5 / 5
High
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Specialty Retail: +6.4%
    +11.3% Q1'26: -4.7% (vs Q1'25)
  • EPS growth Specialty Retail: +20.6%
    -114.6% Q1'26: -283.3% (vs Q1'25)
  • FCF margin FCF growth · Specialty Retail: +29.3%
    +8.4% Q1'26: -57.3% (vs Q1'25)
  • EBIT margin Specialty Retail: +5.4%
    +1.9% Q1'26: +0.5% (vs Q1'25)
  • ROIC Specialty Retail: +6.5%
    +4.0% Q1'26: +0.9% (vs Q1'25)
  • Share dilution Specialty Retail: +0.1%
    +0.0% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Specialty Retail: 0.14×
    7.74× Q1'26: 6.81× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.37) × ERP
WACC = 34% × Ke + 66% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 300.01 Current price: 73.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
4 Rev. Ana.
2 EPS Ana.
Dec 2027
4 Rev. Ana.
2 EPS Ana.
Dec 2028
4 Rev. Ana.
3 EPS Ana.
Dec 2029
3 Rev. Ana.
1 EPS Ana.
Dec 2030
3 Rev. Ana.
1 EPS Ana.
Revenue
926.00M
est: 933.00M (-0.8%)
1.17B
est: 1.16B (+0.9%)
1.67B
est: 1.64B (+1.8%)
2.14B
est: 2.15B (-0.2%)
2.49B
est: 2.50B (-0.5%)
3.05B
est: 3.21B (-4.8%)
3.56B
est: 3.55B (+0.4%)
3.96B
est: 3.92B (+1.1%)
4.11B
3.96B – 4.24B
+4.9% YoY
4.50B
4.14B – 4.77B
+9.5% YoY
4.86B
4.85B – 4.88B
+8.1% YoY
4.94B
4.66B – 5.18B
+1.7% YoY
5.23B
4.92B – 5.47B
+5.7% YoY
EBITDA
11.00M
est: 61.18M (-82.0%)
77.00M
est: 76.12M (+1.2%)
95.70M
est: 107.21M (-10.7%)
146.90M
est: 140.96M (+4.2%)
148.50M
est: 163.96M (-9.4%)
185.20M
est: 221.93M (-16.6%)
290.30M
est: 245.53M (+18.2%)
251.10M
est: 271.13M (-7.4%)
284.44M
274.28M – 293.37M
+4.9% YoY
311.33M
286.69M – 330.18M
+9.5% YoY
336.51M
335.66M – 337.36M
+8.1% YoY
342.10M
322.14M – 358.04M
+1.7% YoY
361.57M
340.47M – 378.42M
+5.7% YoY
EBIT
-9.60M
est: 24.50M (-139.2%)
20.60M
est: 30.49M (-32.4%)
27.80M
est: 42.94M (-35.3%)
76.90M
est: 56.46M (+36.2%)
54.80M
est: 65.67M (-16.5%)
69.80M
est: 86.00M (-18.8%)
120.30M
est: 95.14M (+26.4%)
77.00M
est: 105.06M (-26.7%)
110.22M
106.28M – 113.68M
+4.9% YoY
120.64M
111.09M – 127.94M
+9.5% YoY
130.39M
130.07M – 130.72M
+8.1% YoY
132.56M
124.82M – 138.74M
+1.7% YoY
140.11M
131.93M – 146.64M
+5.7% YoY
Net Income
-12.80M
est: -12.86M (+0.5%)
9.70M
est: 9.57M (+1.4%)
11.30M
est: 5.51M (+105.0%)
47.30M
est: 47.51M (-0.4%)
23.20M
est: 25.80M (-10.1%)
32.00M
est: 14.80M (+116.2%)
21.00M
est: -11.60M (+281.0%)
-3.00M
est: 48.89M (-106.1%)
42.79M
36.43M – 49.15M
-12.5% YoY
103.21M
101.12M – 105.30M
+141.2% YoY
140.45M
53.88M – 217.20M
+36.1% YoY
32.30M
29.85M – 34.26M
-77.0% YoY
21.13M
19.52M – 22.41M
-34.6% YoY
SGA
247.20M
est: 206.75M (+19.6%)
246.30M
est: 257.25M (-4.3%)
380.50M
est: 362.31M (+5.0%)
497.10M
est: 476.39M (+4.3%)
582.70M
est: 554.10M (+5.2%)
1.26B
est: 564.23M (+123.7%)
est: 624.22M (-100.0%)
est: 689.30M (-100.0%)
723.14M
697.31M – 745.84M
+4.9% YoY
791.50M
728.85M – 839.44M
+9.5% YoY
855.52M
853.36M – 857.67M
+8.1% YoY
869.74M
818.98M – 910.27M
+1.7% YoY
919.24M
865.59M – 962.08M
+5.7% YoY
EPS
-0.84
est: -0.84 (+0.0%)
0.63
est: 0.63 (+0.8%)
0.74
est: 0.36 (+105.6%)
3.09
est: 3.10 (-0.4%)
1.52
est: 1.69 (-10.1%)
2.09
est: 0.97 (+116.2%)
1.37
est: -0.76 (+279.4%)
-0.20
est: 2.83 (-107.1%)
2.79
2.38 – 3.21
-1.2% YoY
6.74
6.61 – 6.88
+141.2% YoY
9.88
3.52 – 14.19
+46.5% YoY
2.11
1.95 – 2.24
-78.6% YoY
1.38
1.28 – 1.46
-34.6% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-05-28 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-05-27 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-05-26 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-05-25 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-05-22 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-05-21 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-05-20 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-05-19 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-05-18 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-05-15 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-05-13 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-05-12 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-05-11 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-05-08 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-05-07 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-05-06 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-05-05 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-05-04 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-04-30 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-04-29 C 2/5 5/5 1/5 1/5 1/5 1/5 2/5
2026-04-28 C 2/5 5/5 1/5 1/5 1/5 1/5 2/5
2026-04-27 C 2/5 5/5 1/5 1/5 1/5 1/5 2/5
2026-04-24 C 2/5 5/5 1/5 1/5 1/5 1/5 2/5
2026-04-23 C 2/5 5/5 1/5 1/5 1/5 1/5 2/5
2026-04-22 C 2/5 5/5 1/5 1/5 1/5 1/5 2/5
2026-04-21 C 2/5 5/5 1/5 1/5 1/5 1/5 2/5
2026-04-20 C 2/5 5/5 1/5 1/5 1/5 1/5 2/5
2026-04-17 C 2/5 5/5 1/5 1/5 1/5 1/5 2/5
2026-04-16 C 2/5 5/5 1/5 1/5 1/5 1/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-258.18M
OE per share TTM
-16.87
Owner's Yield
-26.14%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
24.5%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
65.6K
Shares Outstanding
15.31M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Rickard Lyko Founder, CEO & Chief Data Officer 3M male
Cecilia Kroon Chief Sales Officer female
Erica Wredberg Chief Retail Officer female
Lotta Onajin Chief Marketing Officer female
Moa Wictorén Chief Human Resources Officer female
Peter Gunnarsson Chief Technology Officer male
Philip Tropp Chief Operating Officer male
Tom Thornblom Head of Communication, Investor Relations & Sustainability male
Anna Alvemo Chief Purchasing Officer female
Ylva Norlen Chief Financial Officer female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend history

Earnings history

Earnings reports

Stock splits