SAFE LANE GAMING AB |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.45 SEK | +13.95% |
|
+31.72% | -5.77% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 32.8 | 18.74 | 193.8 | 238.2 | 37.59 | 21.64 |
| Enterprise Value (EV) 1 | 32.67 | 18.7 | 184.9 | 205.8 | 80.05 | 65.15 |
| P/E ratio | -10 x | -3.57 x | - | -5.8 x | -1.85 x | -0.39 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 32.3 x | 86.3 x | 32.6 x | 4.28 x | 0.8 x | 0.71 x |
| EV / Revenue | 32.2 x | 86.1 x | 31.1 x | 3.69 x | 1.7 x | 2.13 x |
| EV / EBITDA | - | - | - | 8,136,570 x | 8,239,123 x | -16,315,853 x |
| EV / FCF | -30.1 x | 31 x | 3.85 x | 1.4 x | -0.69 x | 17.6 x |
| FCF Yield | -3.32% | 3.23% | 26% | 71.4% | -144% | 5.68% |
| Price to Book | -172 x | -9.31 x | -2.56 x | -28.3 x | 0.85 x | 0.29 x |
| Nbr of stocks (in thousands) | 469 | 469 | 1,502 | 1,953 | 2,685 | 8,325 |
| Reference price 2 | 70.00 | 40.00 | 129.0 | 122.0 | 14.00 | 2.600 |
| Announcement Date | 5/9/19 | 6/16/20 | 5/18/21 | 5/18/22 | 5/23/23 | 5/16/24 |
1SEK in Million2SEK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1.015 | 0.2172 | 5.947 | 55.7 | 47.13 | 30.63 |
| EBITDA | - | - | - | 25.29 | 9.716 | -3.993 |
| EBIT 1 | -1.225 | -1.824 | -1.004 | -5.216 | -33.44 | -50.83 |
| Operating Margin | -120.64% | -839.76% | -16.89% | -9.36% | -70.95% | -165.94% |
| Earnings before Tax (EBT) 1 | -1.199 | -1.822 | -11.55 | -33.9 | -53.04 | -55.81 |
| Net income 1 | -1.2 | -1.823 | -11.61 | -41.1 | -53.04 | -55.81 |
| Net margin | -118.21% | -839.22% | -195.27% | -73.79% | -112.54% | -182.2% |
| EPS 2 | -7.000 | -11.20 | - | -21.05 | -7.585 | -6.704 |
| Free Cash Flow 1 | -1.085 | 0.6038 | 48.07 | 147 | -115.5 | 3.701 |
| FCF margin | -106.84% | 277.99% | 808.39% | 263.93% | -245.11% | 12.08% |
| FCF Conversion (EBITDA) | - | - | - | 581.29% | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 5/9/19 | 6/16/20 | 5/18/21 | 5/18/22 | 5/23/23 | 5/16/24 |
1SEK in Million2SEK
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | 42.5 | 43.5 |
| Net Cash position 1 | 0.12 | 0.04 | 8.84 | 32.5 | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | 4.37 x | -10.9 x |
| Free Cash Flow 1 | -1.08 | 0.6 | 48.1 | 147 | -116 | 3.7 |
| ROE (net income / shareholders' equity) | -293% | 165% | 29.9% | 97.6% | -99.2% | -58.7% |
| ROA (Net income/ Total Assets) | -50.4% | -153% | -2.75% | -2.08% | -9.16% | -20.1% |
| Assets 1 | 2.38 | 1.187 | 422.8 | 1,978 | 579.1 | 277.4 |
| Book Value Per Share 2 | -0.4100 | -4.300 | -50.40 | -4.310 | 16.50 | 8.990 |
| Cash Flow per Share 2 | 0.2600 | 0.0900 | 5.890 | 16.60 | 1.080 | 0.1200 |
| Capex | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - |
| Announcement Date | 5/9/19 | 6/16/20 | 5/18/21 | 5/18/22 | 5/23/23 | 5/16/24 |
1SEK in Million2SEK
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -5.77% | 1.95M | |
| -14.72% | 103M | |
| -8.42% | 64.56M |
- Stock Market
- Equities
- SLG B Stock
- Financials Safe Lane Gaming AB
