Stock 0RBI SINCH AB
Add to a list
To use this feature you must be a member
Log inSign up

Financials Sinch AB London S.E.

Equities

0RBI

SE0016101844

IT Services & Consulting

Market Closed - London S.E.
Other stock markets
 11:25:00 2024-07-02 am EDT 		5-day change 1st Jan Change
26.76 SEK +0.47% Intraday chart for Sinch AB +11.52% -28.65%
Jun. 20 Nordic Shares Closed Up Thursday; Sinch Climbed Highest DJ
Jun. 19 Johan Stuart Is Leaving Sinch AB's Board of Directors CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 15,357 84,653 88,462 32,060 31,624 22,334 - -
Enterprise Value (EV) 1 16,316 82,664 99,122 41,222 39,611 29,033 27,327 25,955
P/E ratio 56.6 x 183 x 93.6 x -6.43 x 750 x 90.3 x 25.5 x 18.2 x
Yield - - - - - - - -
Capitalization / Revenue 3.05 x 10.6 x 5.47 x 1.16 x 1.1 x 0.75 x 0.7 x 0.67 x
EV / Revenue 3.24 x 10.3 x 6.13 x 1.49 x 1.38 x 0.98 x 0.86 x 0.78 x
EV / EBITDA 28.4 x 90.6 x 75 x 13.2 x 10.9 x 7.79 x 6.43 x 5.79 x
EV / FCF 60.1 x 245 x 2,418 x 22.1 x 34.2 x 16.9 x 13 x 10.9 x
FCF Yield 1.66% 0.41% 0.04% 4.52% 2.93% 5.92% 7.66% 9.21%
Price to Book 7.69 x 11.3 x 2.6 x 0.93 x 0.94 x 0.63 x 0.62 x 0.6 x
Nbr of stocks (in thousands) 536,021 631,737 768,569 838,602 843,070 843,746 - -
Reference price 2 28.65 134.0 115.1 38.23 37.51 26.47 26.47 26.47
Announcement Date 2/20/20 2/18/21 2/17/22 2/16/23 2/15/24 - - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 5,036 8,023 16,177 27,722 28,745 29,583 31,863 33,382
EBITDA 1 573.5 912.5 1,322 3,124 3,637 3,726 4,248 4,480
EBIT 1 523.6 844.8 1,161 2,731 3,122 3,067 3,518 4,019
Operating Margin 10.4% 10.53% 7.18% 9.85% 10.86% 10.37% 11.04% 12.04%
Earnings before Tax (EBT) 1 355 379.4 1,197 -4,775 -152 488.6 1,248 1,779
Net income 1 274.5 442.5 881 -4,943 42 304 873.5 1,203
Net margin 5.45% 5.52% 5.45% -17.83% 0.15% 1.03% 2.74% 3.6%
EPS 2 0.5060 0.7320 1.230 -5.950 0.0500 0.2931 1.040 1.452
Free Cash Flow 1 271.3 337.6 41 1,865 1,159 1,718 2,094 2,389
FCF margin 5.39% 4.21% 0.25% 6.73% 4.03% 5.81% 6.57% 7.16%
FCF Conversion (EBITDA) 47.31% 36.99% 3.1% 59.7% 31.87% 46.12% 49.3% 53.33%
FCF Conversion (Net income) 98.83% 76.28% 4.65% - 2,759.52% 565.21% 239.73% 198.61%
Dividend per Share 2 - - - - - - - -
Announcement Date 2/20/20 2/18/21 2/17/22 2/16/23 2/15/24 - - -
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 5,207 6,550 6,615 7,196 7,361 6,927 7,021 7,265 7,532 6,792 7,106 7,441 7,839
EBITDA 1 471 760 503 901 960 834 865 943 996 794 894 987 1,083
EBIT 1 393 647 390 774 919 725 747 806 844 658 688 725.1 737.8
Operating Margin 7.55% 9.88% 5.9% 10.76% 12.48% 10.47% 10.64% 11.09% 11.21% 9.69% 9.68% 9.74% 9.41%
Earnings before Tax (EBT) 1 603 111 -47 -4,673 -166 -75 -25 -26 -26 40 45 159 255
Net income 1 427 88 -40 -4,765 -226 -78 -70 46 145 -89 38.7 51.43 122.3
Net margin 8.2% 1.34% -0.6% -66.22% -3.07% -1.13% -1% 0.63% 1.93% -1.31% 0.54% 0.69% 1.56%
EPS 2 - 0.1100 -0.0500 -5.690 -0.2700 -0.0900 -0.0800 0.0500 0.1700 -0.1100 0.0221 0.0594 0.1417
Dividend per Share - - - - - - - - - - - - -
Announcement Date 2/17/22 4/28/22 7/21/22 10/20/22 2/16/23 4/27/23 7/21/23 11/7/23 2/15/24 5/7/24 - - -
1SEK in Million2SEK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 959 - 10,660 9,162 7,987 6,699 4,993 3,621
Net Cash position 1 - 1,989 - - - - - -
Leverage (Debt/EBITDA) 1.672 x - 8.064 x 2.933 x 2.196 x 1.798 x 1.175 x 0.8082 x
Free Cash Flow 1 271 338 41 1,865 1,159 1,719 2,094 2,389
ROE (net income / shareholders' equity) 15% 9.31% 5.99% -14.4% 0.12% 0.49% 2.39% 2.98%
ROA (Net income/ Total Assets) - 5.32% 3.62% -8.64% 0.08% - 1.3% 2.6%
Assets 1 - 8,313 24,339 57,211 55,191 - 67,196 46,272
Book Value Per Share 2 3.730 11.90 44.30 41.10 40.00 41.90 42.90 43.90
Cash Flow per Share 2 0.6000 0.7500 0.4400 3.020 2.110 3.200 4.000 -
Capex 1 56 116 277 643 629 684 732 766
Capex / Sales 1.11% 1.45% 1.71% 2.32% 2.19% 2.31% 2.3% 2.3%
Announcement Date 2/20/20 2/18/21 2/17/22 2/16/23 2/15/24 - - -
1SEK in Million2SEK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Sinch AB

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
9
Last Close Price
26.47 SEK
Average target price
41.44 SEK
Spread / Average Target
+56.55%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Cloud Computing Services

1st Jan change Capi.
SALESFORCE.COM, INC. Stock Salesforce.com, Inc.
-2.64% 248B
CLOUDFLARE, INC. Stock Cloudflare, Inc.
+2.15% 28.9B
NUTANIX, INC. Stock Nutanix, Inc.
+25.37% 14.75B
DYNATRACE, INC. Stock Dynatrace, Inc.
-16.86% 13.52B
QUALYS, INC. Stock Qualys, Inc.
-26.85% 5.3B
IONOS GROUP SE Stock IONOS Group SE
+52.06% 3.98B
KINGDEE INTERNATIONAL SOFTWARE GROUP COMPANY LIMITED Stock Kingdee International Software Group Company Limited
-33.30% 3.35B
DIGITALOCEAN HOLDINGS, INC. Stock DigitalOcean Holdings, Inc.
-4.14% 3.2B
ALKAMI TECHNOLOGY, INC. Stock Alkami Technology, Inc.
+24.95% 2.95B
Cloud Computing Services
  1. Stock Market
  2. Equities
  3. SINCH Stock
  4. 0RBI Stock
  5. Financials Sinch AB