C SECURITY SYSTEMS AB |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 11.5 SEK | -2.54% |
|
-10.71% | +187.50% |
| May. 30 | EmbeddedArt Group AB Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| Feb. 29 | EmbeddedArt Group AB Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 24.34 | 24.25 | 48.74 | 38.84 | 21.74 | 6.343 |
| Enterprise Value (EV) 1 | 22.41 | 22.02 | 52.9 | 15.31 | 22.08 | 11.57 |
| P/E ratio | -6.7 x | -7.12 x | -4.78 x | -3.07 x | -1.32 x | -0.2 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 20.7 x | 16.5 x | 32.8 x | 17.9 x | 11.2 x | 5.15 x |
| EV / Revenue | 19 x | 14.9 x | 35.6 x | 7.07 x | 11.4 x | 9.39 x |
| EV / EBITDA | -6.88 x | -6.41 x | -8.7 x | -1.03 x | -1.35 x | -0.52 x |
| EV / FCF | - | - | - | -6,953,417 x | -992,874 x | -1,067,709 x |
| FCF Yield | - | - | - | -0% | -0% | -0% |
| Price to Book | 11.6 x | 11.2 x | 3.72 x | 1.24 x | 1.26 x | 26.3 x |
| Nbr of stocks (in thousands) | 45.4 | 68.1 | 162 | 211 | 805 | 1,586 |
| Reference price 2 | 536.0 | 356.0 | 300.0 | 184.0 | 27.00 | 4.000 |
| Announcement Date | 4/4/19 | 4/3/20 | 4/21/21 | 3/17/22 | 6/8/23 | 6/7/24 |
1SEK in Million2SEK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1.178 | 1.473 | 1.484 | 2.167 | 1.939 | 1.232 |
| EBITDA 1 | -3.259 | -3.436 | -6.079 | -14.91 | -16.36 | -22.37 |
| EBIT 1 | -3.451 | -3.662 | -6.308 | -16.98 | -18.59 | -24.57 |
| Operating Margin | -292.9% | -248.52% | -425.04% | -783.72% | -958.32% | -1,993.5% |
| Earnings before Tax (EBT) 1 | -3.501 | -3.688 | -10.19 | -17.91 | -19.2 | -25.48 |
| Net income 1 | -3.501 | -3.688 | -10.19 | -17.91 | -19.63 | -25.48 |
| Net margin | -297.09% | -250.3% | -686.94% | -826.8% | -1,012.43% | -2,067.77% |
| EPS 2 | -80.00 | -50.00 | -62.75 | -60.00 | -20.46 | -20.00 |
| Free Cash Flow | - | - | - | -2.202 | -22.24 | -10.84 |
| FCF margin | - | - | - | -101.65% | -1,146.94% | -879.3% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 4/4/19 | 4/3/20 | 4/21/21 | 3/17/22 | 6/8/23 | 6/7/24 |
1SEK in Million2SEK
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q1 | 2022 Q2 |
|---|---|---|
| Net sales 1 | 0.4349 | 0.676 |
| EBITDA 1 | -3.425 | -3.521 |
| EBIT 1 | -4.856 | -5.006 |
| Operating Margin | -1,116.66% | -740.49% |
| Earnings before Tax (EBT) | - | - |
| Net income | - | - |
| Net margin | - | - |
| EPS | - | - |
| Dividend per Share | - | - |
| Announcement Date | 5/27/22 | 8/25/22 |
1SEK in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 4.16 | - | 0.34 | 5.23 |
| Net Cash position 1 | 1.92 | 2.22 | - | 23.5 | - | - |
| Leverage (Debt/EBITDA) | - | - | -0.6841 x | - | -0.0211 x | -0.2337 x |
| Free Cash Flow | - | - | - | -2.2 | -22.2 | -10.8 |
| ROE (net income / shareholders' equity) | -161% | -174% | -134% | -80.6% | -80.7% | -290% |
| ROA (Net income/ Total Assets) | -58.1% | -58.8% | -29.2% | -28.1% | -28.8% | -84.5% |
| Assets 1 | 6.02 | 6.274 | 34.93 | 63.69 | 68.23 | 30.17 |
| Book Value Per Share 2 | 46.10 | 31.70 | 80.60 | 148.0 | 21.50 | 0.1500 |
| Cash Flow per Share 2 | 51.70 | 36.10 | 5.500 | 115.0 | 0.1600 | 0.0900 |
| Capex | - | - | - | 1.31 | 0 | - |
| Capex / Sales | - | - | - | 60.25% | 0% | - |
| Announcement Date | 4/4/19 | 4/3/20 | 4/21/21 | 3/17/22 | 6/8/23 | 6/7/24 |
1SEK in Million2SEK
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +187.50% | 1.74M | |
| -12.87% | 192B | |
| +5.73% | 174B | |
| +7.45% | 161B | |
| +1.69% | 96.97B | |
| +51.64% | 94.22B | |
| +15.92% | 85.18B | |
| +6.83% | 81.86B | |
| +3.23% | 49.37B | |
| -28.21% | 47.84B |
- Stock Market
- Equities
- EMART Stock
- Financials C Security Systems AB
