End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
0.675 SEK | -.--% | +5.47% | -11.88% |
Valuation
Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
---|---|---|---|---|---|---|
Capitalization 1 | 15.23 | 4.631 | 11.27 | 24.73 | 194.7 | 142.1 |
Enterprise Value (EV) 1 | 17.46 | 7.204 | 13.17 | 21.45 | 210 | 209.3 |
P/E ratio | -2.46 x | -1.11 x | -4.87 x | -15.7 x | 204 x | 90.8 x |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | 0.98 x | 0.3 x | 0.72 x | 1.65 x | 2.86 x | 0.97 x |
EV / Revenue | 1.12 x | 0.47 x | 0.84 x | 1.43 x | 3.08 x | 1.43 x |
EV / EBITDA | -3.44 x | -2.41 x | -11.5 x | -47.7 x | 24.9 x | 9.42 x |
EV / FCF | -12.2 x | -3.53 x | 123 x | 27.9 x | -20.6 x | -9.06 x |
FCF Yield | -8.18% | -28.3% | 0.81% | 3.58% | -4.85% | -11% |
Price to Book | 8.31 x | 22.8 x | -14.8 x | 7.62 x | 2.18 x | 1.38 x |
Nbr of stocks (in thousands) | 15,233 | 15,233 | 15,233 | 25,233 | 150,956 | 162,956 |
Reference price 2 | 1.000 | 0.3040 | 0.7400 | 0.9800 | 1.290 | 0.8720 |
Announcement Date | 18-04-20 | 19-05-02 | 20-05-06 | 21-05-12 | 22-04-26 | 23-04-26 |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
---|---|---|---|---|---|---|
Net sales 1 | 15.59 | 15.28 | 15.6 | 14.95 | 68.15 | 146.8 |
EBITDA 1 | -5.077 | -2.986 | -1.143 | -0.4497 | 8.423 | 22.23 |
EBIT 1 | -6.112 | -4.01 | -2.141 | -1.448 | 4.265 | 10.29 |
Operating Margin | -39.2% | -26.24% | -13.72% | -9.68% | 6.26% | 7.01% |
Earnings before Tax (EBT) 1 | -6.199 | -4.16 | -2.314 | -1.574 | 5.336 | 3.388 |
Net income 1 | -6.199 | -4.184 | -2.314 | -1.574 | 1.32 | 1.546 |
Net margin | -39.76% | -27.38% | -14.83% | -10.52% | 1.94% | 1.05% |
EPS 2 | -0.4070 | -0.2747 | -0.1519 | -0.0624 | 0.006328 | 0.009601 |
Free Cash Flow 1 | -1.428 | -2.039 | 0.1069 | 0.7691 | -10.18 | -23.11 |
FCF margin | -9.16% | -13.34% | 0.69% | 5.14% | -14.93% | -15.74% |
FCF Conversion (EBITDA) | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - |
Announcement Date | 18-04-20 | 19-05-02 | 20-05-06 | 21-05-12 | 22-04-26 | 23-04-26 |
Balance Sheet Analysis
Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
---|---|---|---|---|---|---|
Net Debt 1 | 2.23 | 2.57 | 1.9 | - | 15.2 | 67.2 |
Net Cash position 1 | - | - | - | 3.27 | - | - |
Leverage (Debt/EBITDA) | -0.4384 x | -0.8616 x | -1.663 x | - | 1.808 x | 3.024 x |
Free Cash Flow 1 | -1.43 | -2.04 | 0.11 | 0.77 | -10.2 | -23.1 |
ROE (net income / shareholders' equity) | -126% | -411% | 831% | -127% | 9.1% | 2.69% |
ROA (Net income/ Total Assets) | -34.4% | -31% | -18.9% | -10.9% | 2.72% | 2.99% |
Assets 1 | 18 | 13.49 | 12.24 | 14.44 | 48.52 | 51.73 |
Book Value Per Share 2 | 0.1200 | 0.0100 | -0.0500 | 0.1300 | 0.5900 | 0.6300 |
Cash Flow per Share 2 | 0 | 0 | 0 | 0.1300 | 0.2600 | 0.1500 |
Capex 1 | 0.03 | - | - | - | 1.17 | 3.71 |
Capex / Sales | 0.19% | - | - | - | 1.72% | 2.53% |
Announcement Date | 18-04-20 | 19-05-02 | 20-05-06 | 21-05-12 | 22-04-26 | 23-04-26 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
-11.88% | 10.51M | |
-3.77% | 13.08B | |
+9.35% | 5.86B | |
-28.94% | 1.86B | |
+1.02% | 1.02B | |
-4.84% | 815M | |
-10.95% | 699M | |
+56.13% | 530M | |
+5.08% | 501M | |
-24.81% | 481M |
- Stock Market
- Equities
- SUSG Stock
- Financials Sustainion Group AB