Company Valuation: SCAE TECH

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023
Market Cap 1 70.31 53.3 19.68 26.29
Change - -24.19% -63.08% 33.58%
Enterprise Value (EV) 1 63.48 56.44 20.39 27.7
Change - -11.1% -63.88% 35.85%
P/E -3.06x -3.61x -1x -1.25x
PBR 6.42x 7.34x 1.87x 6.44x
PEG 0.75x 0.1x 0.36x 0.1x
Capitalization / Revenue 15.5x 5.63x 2.13x 3.99x
EV / Revenue 14x 5.96x 2.21x 4.2x
EV / EBITDA -4.22x -6.38x -1.62x -1.74x
EV / EBIT -4.16x -6.22x -1.59x -1.72x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -1.706 -0.6863 -0.6675 -0.5414
Distribution rate - - - -
Net sales 1 4.545 9.462 9.244 6.594
EBITDA 1 -15.03 -8.839 -12.58 -15.88
EBIT 1 -15.25 -9.069 -12.79 -16.09
Net income 1 -24.28 -14.19 -16.51 -18.49
Net Debt 1 -6.824 3.134 0.7061 1.406
Reference price 2 5.2241 2.4758 0.6665 0.6783
Nbr of stocks (in thousands) 13,458 21,529 29,529 38,760
Announcement Date 4/14/21 4/20/22 4/26/23 5/15/24
1DKK in Million2DKK
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 255K
17.52x1.89x10.95x0.79% 20.17B
30.57x6.3x19.63x1.09% 17.2B
22.87x2.72x16.69x1.38% 8.46B
53.21x6.1x36.15x0.33% 7.36B
56.18x5.78x22.67x - 7.21B
15.57x1.19x8.99x4.67% 5.9B
19.92x2.96x11.09x2.13% 4.58B
11.29x0.53x4.89x2.71% 4.2B
7.86x1.26x5.18x4.58% 4.14B
Average 26.11x 3.19x 15.14x 2.21% 7.92B
Weighted average by Cap. 26.92x 3.59x 16.10x 1.62%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA