Stock NEVI B NANO CAP GROUP AB
Add to a list
To use this feature you must be a member
Log inSign up

Financials Nano Cap Group AB

Equities

NEVI B

SE0004020931

Investment Management & Fund Operators

Market Closed - Nasdaq Stockholm
Other stock markets
 11:23:06 2024-05-23 EDT 		5-day change 1st Jan Change
9.2 SEK +2.91% Intraday chart for Nano Cap Group AB +5.99% +60.00%
04-10 White Pearl Technology Group AB (OM:WPTG B) completed the acquisition of 87.48% stake in Ayima Group AB (OM:AYIMA B) from Michael Nott, Michael Jacobson, NanoCap Group AB (OM:NANOC B), Digital Spine Ab, Ayima Employee Benefit Trust, Timothy Webb and others. CI
02-28 NanoCap Group AB Reports Earnings Results for the Fourth Quarter Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 150.8 60.31 58.57 76.43 173.2 68.33
Enterprise Value (EV) 1 129.9 55.64 52.33 68.47 163.7 60.18
P/E ratio -5.6 x -4.37 x 8.45 x 2.37 x 24.8 x -1.18 x
Yield - - - 2.07% 0.6% 1.52%
Capitalization / Revenue 3.69 x 1.61 x 9.33 x 1.64 x 3.85 x 1.17 x
EV / Revenue 3.17 x 1.49 x 8.34 x 1.47 x 3.64 x 1.03 x
EV / EBITDA -5.95 x -4.27 x -4.39 x -4.94 x -16.4 x -6.71 x
EV / FCF 141 x -7.6 x -31.2 x -3.81 x -8.87 x -24.3 x
FCF Yield 0.71% -13.2% -3.21% -26.2% -11.3% -4.11%
Price to Book 2.55 x 1.02 x 0.96 x 0.72 x 1.27 x 0.74 x
Nbr of stocks (in thousands) 3,015 3,015 4,154 4,154 4,154 4,154
Reference price 2 50.00 20.00 14.10 18.40 41.70 16.45
Announcement Date 4/3/18 4/30/19 5/27/20 5/4/21 4/25/22 4/26/23
1SEK in Million2SEK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 40.91 37.46 6.276 46.48 44.94 58.29
EBITDA 1 -21.82 -13.02 -11.93 -13.85 -9.953 -8.97
EBIT 1 -23.37 -15.58 -13.08 -17.46 -11.08 -9.457
Operating Margin -57.12% -41.61% -208.42% -37.55% -24.65% -16.22%
Earnings before Tax (EBT) 1 -33.27 -16.21 4.171 28.23 4.836 -77.04
Net income 1 -26.94 -13.78 6.929 32.2 6.98 -57.68
Net margin -65.85% -36.78% 110.4% 69.28% 15.53% -98.95%
EPS 2 -8.930 -4.573 1.669 7.750 1.680 -13.89
Free Cash Flow 1 0.9217 -7.324 -1.678 -17.97 -18.46 -2.474
FCF margin 2.25% -19.55% -26.74% -38.66% -41.07% -4.24%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - 0.3800 0.2500 0.2500
Announcement Date 4/3/18 4/30/19 5/27/20 5/4/21 4/25/22 4/26/23
1SEK in Million2SEK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - - - - -
Net Cash position 1 20.9 4.66 6.24 7.96 9.53 8.15
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 0.92 -7.32 -1.68 -18 -18.5 -2.47
ROE (net income / shareholders' equity) -55.5% -26.4% 7.11% 35.3% 4.02% -64.5%
ROA (Net income/ Total Assets) -21% -13.4% -11.1% -10.6% -5.13% -4.25%
Assets 1 128.6 102.5 -62.39 -304.5 -136.1 1,358
Book Value Per Share 2 19.60 19.60 14.70 25.50 32.80 22.20
Cash Flow per Share 2 6.930 1.550 1.680 2.120 2.400 1.960
Capex - 0.51 - 0.31 0.53 0.31
Capex / Sales - 1.35% - 0.67% 1.18% 0.54%
Announcement Date 4/3/18 4/30/19 5/27/20 5/4/21 4/25/22 4/26/23
1SEK in Million2SEK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Private Equity

1st Jan change Capi.
NANO CAP GROUP AB Stock Nano Cap Group AB
+60.00% 4.32M
EQT AB Stock EQT AB
+19.23% 37.5B
PARTNERS GROUP HOLDING AG Stock Partners Group Holding AG
+3.79% 35.88B
CVC CAPITAL PARTNERS PLC Stock CVC Capital Partners plc
0.00% 20.22B
ONEX CORPORATION Stock Onex Corporation
+5.49% 5.47B
CORPORACIÓN FINANCIERA ALBA, S.A. Stock Corporación Financiera Alba, S.A.
+6.88% 3.34B
PETERSHILL PARTNERS PLC Stock Petershill Partners PLC
+20.58% 2.91B
GOLUB CAPITAL BDC, INC. Stock Golub Capital BDC, Inc.
+6.69% 2.79B
BRIDGEPOINT GROUP PLC Stock Bridgepoint Group plc
-15.90% 2.37B
RATOS AB Stock Ratos AB
+12.03% 1.26B
Private Equity
  1. Stock Market
  2. Equities
  3. NEVI B Stock
  4. Financials Nano Cap Group AB