Financials CDON AB

Equities

CDON

SE0015191911

Other Specialty Retailers

Market Closed - Nasdaq Stockholm 11:29:59 2024-05-03 EDT 5-day change 1st Jan Change
134 SEK +3.08% Intraday chart for CDON AB +7.20% -4.29%

Valuation

Fiscal Period: December 2020 2023 2024 2025 2026
Capitalization 1 1,540 1,505 1,441 - -
Enterprise Value (EV) 1 1,540 1,505 1,441 1,441 1,441
P/E ratio -257 x -19.3 x - - -
Yield - - - - -
Capitalization / Revenue 1.94 x - 2.99 x 2.84 x 2.65 x
EV / Revenue 1.94 x - 2.99 x 2.84 x 2.65 x
EV / EBITDA - - 33.6 x 23.8 x 17.4 x
EV / FCF - - 98.7 x 42.6 x 26.3 x
FCF Yield - - 1.01% 2.35% 3.8%
Price to Book - - - - -
Nbr of stocks (in thousands) 5,991 10,751 10,751 - -
Reference price 2 257.0 140.0 134.0 134.0 134.0
Announcement Date 21-02-04 24-02-15 - - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2023 2024 2025 2026
Net sales 1 795.3 - 481.8 508 543.4
EBITDA 1 - - 42.9 60.6 82.9
EBIT 1 - - -45.2 -19 10.8
Operating Margin - - -9.38% -3.74% 1.99%
Earnings before Tax (EBT) - - - - -
Net income - -68.6 - - -
Net margin - - - - -
EPS -1.000 -7.250 - - -
Free Cash Flow 1 - - 14.6 33.8 54.8
FCF margin - - 3.03% 6.65% 10.08%
FCF Conversion (EBITDA) - - 34.03% 55.78% 66.1%
FCF Conversion (Net income) - - - - -
Dividend per Share - - - - -
Announcement Date 21-02-04 24-02-15 - - -
1SEK in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2024 Q1
Net sales 1 95.8
EBITDA 1 -2.2
EBIT -
Operating Margin -
Earnings before Tax (EBT) -
Net income -
Net margin -
EPS -
Dividend per Share -
Announcement Date 24-04-25
1SEK in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2023 2024 2025 2026
Net Debt - - - - -
Net Cash position - - - - -
Leverage (Debt/EBITDA) - - - - -
Free Cash Flow 1 - - 14.6 33.8 54.8
ROE (net income / shareholders' equity) - - - - -
ROA (Net income/ Total Assets) - - - - -
Assets - - - - -
Book Value Per Share - - - - -
Cash Flow per Share - - - - -
Capex 1 - - 1 1 1.1
Capex / Sales - - 0.21% 0.2% 0.2%
Announcement Date 21-02-04 24-02-15 - - -
1SEK in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
134 SEK
Average target price
195 SEK
Spread / Average Target
+45.52%
Consensus

Annual profits - Rate of surprise