Financials Transtema Group AB

Equities

TRANS

SE0006758587

Integrated Telecommunications Services

Market Closed - Nasdaq Stockholm 12:00:00 2024-07-12 pm EDT 5-day change 1st Jan Change
16.7 SEK -0.36% Intraday chart for Transtema Group AB +14.54% +9.01%

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 419.8 1,821 1,178 638.7 696.2 - -
Enterprise Value (EV) 1 419.8 1,821 1,401 638.7 864.7 803.2 668.2
P/E ratio 99.5 x - 9.26 x - 14.6 x 8.84 x 6.76 x
Yield - - - - - - -
Capitalization / Revenue 0.3 x 1.08 x 0.48 x 0.24 x 0.29 x 0.26 x 0.25 x
EV / Revenue 0.3 x 1.08 x 0.57 x 0.24 x 0.36 x 0.31 x 0.24 x
EV / EBITDA 3.23 x 9 x 5.44 x 3.34 x 4.33 x 3.28 x 2.51 x
EV / FCF 2.68 x - 14.1 x - 6.01 x 4.32 x 3.11 x
FCF Yield 37.4% - 7.11% - 16.7% 23.2% 32.2%
Price to Book 2.63 x - 3.07 x - 1.15 x 1.02 x 0.88 x
Nbr of stocks (in thousands) 38,341 38,341 38,905 41,688 41,688 - -
Reference price 2 10.95 47.50 30.28 15.32 16.70 16.70 16.70
Announcement Date 2/10/21 2/10/22 2/9/23 2/8/24 - - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,405 1,690 2,457 2,689 2,372 2,631 2,776
EBITDA 1 129.8 202.4 257.5 191.1 199.5 245 266.2
EBIT 1 28.87 124.4 154.6 58.57 74.05 116.1 135.1
Operating Margin 2.06% 7.36% 6.29% 2.18% 3.12% 4.41% 4.87%
Earnings before Tax (EBT) 1 - - 150.3 179.2 52.15 103.6 125.1
Net income 1 3.87 - 128.8 - 48 79 103
Net margin 0.28% - 5.24% - 2.02% 3% 3.71%
EPS 2 0.1100 - 3.270 - 1.140 1.890 2.470
Free Cash Flow 1 156.9 - 99.6 - 144 186 215
FCF margin 11.17% - 4.05% - 6.07% 7.07% 7.75%
FCF Conversion (EBITDA) 120.84% - 38.67% - 72.18% 75.92% 80.77%
FCF Conversion (Net income) 4,054.26% - 77.34% - 300% 235.44% 208.74%
Dividend per Share - - - - - - -
Announcement Date 2/10/21 2/10/22 2/9/23 2/8/24 - - -
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
Net sales 1 467.2 444.6 623.9 617.3 771.6 646.9 713.2 603 726.5 499.6 556
EBITDA 52.68 38.45 69.96 68.46 80.58 - - 31.21 64.52 - -
EBIT 32.75 15.75 39.77 46.75 52.23 - 2.821 -0.898 32.22 - -
Operating Margin 7.01% 3.54% 6.37% 7.57% 6.77% - 0.4% -0.15% 4.43% - -
Earnings before Tax (EBT) - - - - 63.65 - - - - - -
Net income - - - - 58.81 9.405 - - - - -
Net margin - - - - 7.62% 1.45% - - - - -
EPS - - - - - - - - - - -
Dividend per Share - - - - - - - - - - -
Announcement Date 2/10/22 5/5/22 8/11/22 11/3/22 2/9/23 5/4/23 8/10/23 11/2/23 2/8/24 5/7/24 -
1SEK in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - 223 - 169 107 -
Net Cash position 1 - - - - - - 28
Leverage (Debt/EBITDA) - - 0.8661 x - 0.8449 x 0.4367 x -
Free Cash Flow 1 157 - 99.6 - 144 186 215
ROE (net income / shareholders' equity) 2.94% - 38.7% - 9.4% 12.2% 14%
ROA (Net income/ Total Assets) 0.47% - - - - - -
Assets 1 818.4 - - - - - -
Book Value Per Share 2 4.160 - 9.850 - 14.50 16.40 18.90
Cash Flow per Share - - - - - - -
Capex 1 4.23 - 9.58 - 21 22 23
Capex / Sales 0.3% - 0.39% - 0.89% 0.84% 0.83%
Announcement Date 2/10/21 2/10/22 2/9/23 2/8/24 - - -
1SEK in Million2SEK
Estimates
  1. Stock Market
  2. Equities
  3. TRANS Stock
  4. Financials Transtema Group AB