ENAD GLOBAL 7 AB |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 17.03 SEK | +0.18% |
|
+6.77% | -9.89% |
| Jun. 10 | Piranha Games Announces the All-New Stand Standalone MechWarrior Game, MechWarrior 5: Clans | CI |
| May. 14 | Transcript : Enad Global 7 AB, Q1 2024 Earnings Call, May 14, 2024 |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 589.9 | 5,590 | 3,049 | 2,481 | 1,675 | 1,506 | - | - |
| Enterprise Value (EV) 1 | 502.6 | 5,022 | 2,971 | 2,177 | 1,197 | 918 | 1,506 | 1,506 |
| P/E ratio | -21 x | -68.2 x | 31 x | -2 x | 10.7 x | 14.7 x | 10.1 x | 5.99 x |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 3.89 x | 9.81 x | 1.83 x | 1.33 x | 0.82 x | 0.89 x | 0.76 x | 0.62 x |
| EV / Revenue | 3.31 x | 8.81 x | 1.78 x | 1.17 x | 0.59 x | 0.54 x | 0.76 x | 0.62 x |
| EV / EBITDA | 162 x | 103 x | 7.49 x | 4.51 x | 2.21 x | 2.68 x | 3.28 x | 2.33 x |
| EV / FCF | - | -3,402,289 x | - | 6,878,985 x | - | - | - | - |
| FCF Yield | - | -0% | - | 0% | - | - | - | - |
| Price to Book | 2.36 x | 29.8 x | 0.66 x | 0.63 x | - | - | - | - |
| Nbr of stocks (in thousands) | 31,209 | 45,819 | 87,118 | 88,604 | 88,604 | 88,604 | - | - |
| Reference price 2 | 18.90 | 122.0 | 35.00 | 28.00 | 18.90 | 17.00 | 17.00 | 17.00 |
| Announcement Date | 2/27/20 | 2/25/21 | 2/25/22 | 2/17/23 | 2/13/24 | - | - | - |
1SEK in Million2SEK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 151.6 | 569.8 | 1,670 | 1,866 | 2,045 | 1,688 | 1,972 | 2,444 |
| EBITDA 1 | 3.098 | 48.8 | 396.7 | 482.8 | 542 | 343 | 459 | 647 |
| EBIT 1 | -22.78 | -59.2 | 154.4 | 275.1 | 321.4 | 155 | 199 | 336 |
| Operating Margin | -15.02% | -10.39% | 9.24% | 14.74% | 15.72% | 9.18% | 10.09% | 13.75% |
| Earnings before Tax (EBT) 1 | -28.09 | -145.7 | 195.9 | -296.2 | 216 | 149.4 | 198.6 | 335.6 |
| Net income 1 | -28.09 | -137.1 | 96.7 | -1,239 | 156.1 | 102.6 | 149 | 251.7 |
| Net margin | -18.52% | -24.06% | 5.79% | -66.4% | 7.63% | 6.08% | 7.56% | 10.3% |
| EPS 2 | -0.9001 | -1.790 | 1.130 | -13.98 | 1.760 | 1.160 | 1.680 | 2.840 |
| Free Cash Flow | - | -1,476 | - | 316.5 | - | - | - | - |
| FCF margin | - | -259.04% | - | 16.96% | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | 65.56% | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 2/27/20 | 2/25/21 | 2/25/22 | 2/17/23 | 2/13/24 | - | - | - |
1SEK in Million2SEK
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 573.1 | - | 462.8 | 444.5 | 559 | 574.9 | 482.9 | 517.3 | 473.1 | 381.7 | 376 | 454 | 477 |
| EBITDA 1 | 118.1 | - | 84.3 | 113.1 | 178.9 | 189.8 | 113.3 | 140.7 | 98.2 | 61.7 | 72 | 96 | 109 |
| EBIT 1 | 42.3 | - | - | 49.1 | 130.4 | 139 | 60 | 78.4 | 43.9 | 40 | 21 | 39 | 51 |
| Operating Margin | 7.38% | - | - | 11.05% | 23.33% | 24.18% | 12.42% | 15.16% | 9.28% | 10.48% | 5.59% | 8.59% | 10.69% |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net income 1 | - | 1.6 | -1,271 | 119.9 | -89.5 | 88.2 | 1.5 | 10 | 56.4 | 15 | 16 | 29 | 38 |
| Net margin | - | - | -274.61% | 26.97% | -16.01% | 15.34% | 0.31% | 1.93% | 11.92% | 3.93% | 4.26% | 6.39% | 7.97% |
| EPS 2 | - | 0.0200 | -14.34 | 1.350 | -1.010 | 1.000 | 0.0200 | 0.1100 | 0.6400 | 0.1700 | 0.1800 | 0.3300 | 0.4300 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 2/25/22 | 5/25/22 | 8/23/22 | 11/17/22 | 2/17/23 | 5/16/23 | 8/15/23 | 11/14/23 | 2/13/24 | 5/14/24 | - | - | - |
1SEK in Million2SEK
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | 87.2 | 568 | 77.7 | 304 | 478 | 588 | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow | - | -1,476 | - | 317 | - | - | - | - |
| ROE (net income / shareholders' equity) | -20% | -8.09% | 2.51% | 3.99% | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share | 8.010 | 4.090 | 52.80 | 44.20 | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex | 1.61 | 3.8 | 18.1 | 12.2 | - | - | - | - |
| Capex / Sales | 1.06% | 0.67% | 1.08% | 0.65% | - | - | - | - |
| Announcement Date | 2/27/20 | 2/25/21 | 2/25/22 | 2/17/23 | 2/13/24 | - | - | - |
1SEK in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C-
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -10.05% | 142M | |
| -5.18% | 251B | |
| -15.79% | 61.67B | |
| +2.56% | 59.85B | |
| +3.98% | 54.56B | |
| +6.62% | 43.29B | |
| +5.99% | 38.53B | |
| -9.76% | 28.59B | |
| +120.65% | 28.93B | |
| +5.47% | 22.1B |
- Stock Market
- Equities
- EG7 Stock
- Financials Enad Global 7 AB
