Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
33.9 SEK | +2.73% |
|
+7.79% | -22.60% |
Valuation
Fiscal Period: Aprile | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Capitalization 1 | 115.6 | 163 | 885.4 | 223.3 | - | - |
Enterprise Value (EV) 1 | 115.6 | 154.4 | 858.9 | 213.4 | 200.3 | 213.3 |
P/E ratio | -14.9 x | - | - | -7.71 x | -42.4 x | 16.2 x |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | - | 1.51 x | 2.98 x | 1.25 x | 0.74 x | 0.58 x |
EV / Revenue | - | 1.43 x | 2.89 x | 1.25 x | 0.67 x | 0.56 x |
EV / EBITDA | - | 40.8 x | 18.1 x | -9.55 x | 66.8 x | 8.2 x |
EV / FCF | - | -10.1 x | -7 x | -3.16 x | -16.7 x | -16.4 x |
FCF Yield | - | -9.9% | -14.3% | -31.7% | -5.99% | -6.1% |
Price to Book | - | - | - | 1.1 x | -1.48 x | 1.13 x |
Nbr of stocks (in thousands) | 4,835 | 5,802 | 6,539 | 6,586 | - | - |
Reference price 2 | 23.90 | 28.10 | 135.4 | 33.90 | 33.90 | 33.90 |
Announcement Date | 6/18/21 | 6/23/22 | 6/16/23 | 6/25/24 | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: Aprile | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Net sales 1 | - | 107.7 | 297.6 | 170.6 | 300 | 384 |
EBITDA 1 | - | 3.78 | 47.35 | -22.34 | 3 | 26 |
EBIT 1 | - | 0.684 | 42.57 | -28.12 | -4 | 18 |
Operating Margin | - | 0.64% | 14.31% | -16.48% | -1.33% | 4.69% |
Earnings before Tax (EBT) 1 | - | - | - | -27.49 | -5 | 16 |
Net income 1 | -7.245 | - | - | -27.49 | -5 | 14 |
Net margin | - | - | - | -16.12% | -1.67% | 3.65% |
EPS 2 | -1.600 | - | - | -4.200 | -0.8000 | 2.090 |
Free Cash Flow 1 | - | -15.29 | -122.7 | -52 | -12 | -13 |
FCF margin | - | -14.2% | -41.24% | -20.73% | -4% | -3.39% |
FCF Conversion (EBITDA) | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - |
Announcement Date | 6/18/21 | 6/23/22 | 6/16/23 | 6/25/24 | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: Aprile | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 29.56 | 34.06 | 35.07 | - | 109.9 | 87.4 | 48.87 | 27.43 | 33.37 | - | 59.45 | 70 | 72 | 77 | 81 |
EBITDA 1 | 2.72 | 1.418 | 3.121 | - | 22.44 | 15.54 | 1.17 | -7.324 | -4.025 | - | -5.039 | - | - | 2 | 2 |
EBIT 1 | 2.132 | 0.349 | 2.023 | - | 21.26 | 14.31 | -0.047 | -8.702 | -5.47 | - | -6.512 | -2 | -1 | - | - |
Operating Margin | 7.21% | 1.02% | 5.77% | - | 19.34% | 16.38% | -0.1% | -31.73% | -16.39% | - | -10.95% | -2.86% | -1.39% | - | - |
Earnings before Tax (EBT) 1 | - | - | - | - | - | - | - | - | - | - | -5.537 | -2 | -2 | - | - |
Net income 1 | - | - | - | 6.782 | 15.56 | - | - | - | - | -7.687 | -5.537 | -2 | -2 | - | - |
Net margin | - | - | - | - | 14.16% | - | - | - | - | - | -9.31% | -2.86% | -2.78% | - | - |
EPS | - | - | - | 1.200 | 2.700 | - | - | - | - | -1.200 | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 11/30/21 | 3/2/22 | 6/23/22 | 9/9/22 | 12/5/22 | 3/17/23 | 6/16/23 | 9/15/23 | 12/19/23 | 3/15/24 | 6/25/24 | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: Aprile | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - |
Net Cash position 1 | - | 8.62 | 26.5 | 59 | 23 | 10 |
Leverage (Debt/EBITDA) | - | - | - | - | - | - |
Free Cash Flow 1 | - | -15.3 | -123 | -52 | -12 | -13 |
ROE (net income / shareholders' equity) | - | 3.43% | 23.9% | -12.6% | -2.8% | 7.2% |
ROA (Net income/ Total Assets) | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - |
Book Value Per Share 2 | - | - | - | 30.80 | -22.90 | 30.10 |
Cash Flow per Share | - | - | - | - | - | - |
Capex 1 | - | 3.78 | 7.03 | 21 | 18 | 21 |
Capex / Sales | - | 3.51% | 2.36% | 8.37% | 6% | 5.47% |
Announcement Date | 6/18/21 | 6/23/22 | 6/16/23 | 6/25/24 | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
-22.60% | 20.61M | |
+36.83% | 75.49B | |
+8.42% | 56.88B | |
+0.22% | 42.31B | |
+19.68% | 19.35B | |
+11.30% | 17.9B | |
-2.07% | 11.89B | |
-36.84% | 8.89B | |
+13.69% | 6.95B | |
+27.40% | 6.66B |
- Stock Market
- Equities
- ESGR B Stock
- Financials ES Energy Save Holding AB