Financials Arbona AB

Equities

ARBO A

SE0003210590

Investment Management & Fund Operators

End-of-day quote NORDIC GROWTH MARKET 18:00:00 2024-05-02 EDT 5-day change 1st Jan Change
3.04 SEK +1.33% Intraday chart for Arbona AB +3.40% +12.59%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 72.97 76.19 136 209.6 1,588 1,066
Enterprise Value (EV) 1 92.8 80.82 125.3 -120.4 1,186 1,003
P/E ratio 17.1 x 5.8 x 64.7 x 3.45 x 24 x -40.8 x
Yield - - - - - -
Capitalization / Revenue 0.99 x 1.08 x 2.48 x 4.08 x 24.8 x 12.6 x
EV / Revenue 1.26 x 1.14 x 2.29 x -2.34 x 18.5 x 11.9 x
EV / EBITDA -30.8 x 42.4 x -39.6 x -77.6 x 192 x 95.6 x
EV / FCF -20.5 x -14.2 x 62.6 x -19.5 x -76 x -134 x
FCF Yield -4.88% -7.06% 1.6% -5.12% -1.32% -0.75%
Price to Book 1.27 x 1.13 x 1.02 x 1.06 x 1.09 x 0.74 x
Nbr of stocks (in thousands) 37,164 37,164 74,328 74,328 522,461 522,461
Reference price 2 2.330 2.200 1.850 2.820 3.040 2.040
Announcement Date 18-06-07 19-06-11 20-06-04 21-05-26 22-05-16 23-05-02
1SEK in Million2SEK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 73.62 70.67 54.8 51.41 64.02 84.58
EBITDA 1 -3.009 1.905 -3.164 1.551 6.172 10.49
EBIT 1 -3.836 1.171 -4.042 0.108 1.215 6.726
Operating Margin -5.21% 1.66% -7.38% 0.21% 1.9% 7.95%
Earnings before Tax (EBT) 1 4.797 17.26 1.543 123.6 69.97 -18.98
Net income 1 5.061 16.45 1.771 121.9 66.08 -25.02
Net margin 6.87% 23.28% 3.23% 237.15% 103.22% -29.58%
EPS 2 0.1362 0.3795 0.0286 0.8182 0.1265 -0.0500
Free Cash Flow 1 -4.524 -5.706 2 6.164 -15.61 -7.481
FCF margin -6.14% -8.07% 3.65% 11.99% -24.38% -8.84%
FCF Conversion (EBITDA) - - - 397.39% - -
FCF Conversion (Net income) - - 112.94% 5.06% - -
Dividend per Share - - - - - -
Announcement Date 18-06-07 19-06-11 20-06-04 21-05-26 22-05-16 23-05-02
1SEK in Million2SEK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 19.8 4.63 - - - -
Net Cash position 1 - - 10.7 330 402 63.2
Leverage (Debt/EBITDA) -6.591 x 2.431 x - - - -
Free Cash Flow 1 -4.52 -5.71 2 6.16 -15.6 -7.48
ROE (net income / shareholders' equity) 7.72% 18.7% 1.46% 16% 4.71% -1.5%
ROA (Net income/ Total Assets) -2.42% 0.55% -1.67% 0.01% 0.05% 0.28%
Assets 1 -209.4 2,985 -106.3 1,434,435 127,077 -8,860
Book Value Per Share 2 1.830 1.940 1.810 2.670 2.800 2.750
Cash Flow per Share 2 0.1400 0.2700 0.1400 0.0400 0.2400 0.1100
Capex 1 0.25 6.8 0.76 - 5.15 4.01
Capex / Sales 0.34% 9.61% 1.39% - 8.04% 4.74%
Announcement Date 18-06-07 19-06-11 20-06-04 21-05-26 22-05-16 23-05-02
1SEK in Million2SEK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW