CROWN ENERGY AB |
End-of-day quote
Other stock markets
|
||
| - SEK | - |
|
| Feb. 29 | Crown Energy AB Reports Earnings Results for the Fourth Quarter Ended December 31, 2023 | CI |
| Feb. 29 | Crown Energy AB Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,809 | 1,480 | 644.4 | 529.8 | 1,165 | 837.7 |
| Enterprise Value (EV) 1 | 1,809 | 1,471 | 606.3 | 490.7 | 504.9 | -76.76 |
| P/E ratio | -23.7 x | 7.92 x | 4.82 x | 11.8 x | -18.3 x | -51.6 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 16.4 x | 19.3 x | 13.2 x | 17.8 x | 56.1 x | 21.3 x |
| EV / Revenue | 16.4 x | 19.2 x | 12.4 x | 16.5 x | 24.3 x | -1.95 x |
| EV / EBITDA | 26.4 x | 66.5 x | 422 x | -32.1 x | -19.4 x | 3.09 x |
| EV / FCF | 256 x | -72.2 x | 17 x | 110 x | 0.72 x | -0.43 x |
| FCF Yield | 0.39% | -1.38% | 5.89% | 0.91% | 138% | -235% |
| Price to Book | 2.34 x | 1.82 x | 0.92 x | 0.94 x | 1.95 x | 1.15 x |
| Nbr of stocks (in thousands) | 477,315 | 477,315 | 477,315 | 477,315 | 477,315 | 477,315 |
| Reference price 2 | 3.790 | 3.100 | 1.350 | 1.110 | 2.440 | 1.755 |
| Announcement Date | 4/26/18 | 4/12/19 | 3/31/20 | 4/30/21 | 4/28/22 | 5/2/23 |
1SEK in Million2SEK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales 1 | 110.5 | 76.63 | 48.79 | 29.76 | 20.76 | 39.37 |
| EBITDA 1 | 68.56 | 22.13 | 1.436 | -15.28 | -26.04 | -24.86 |
| EBIT 1 | 68.52 | 21.86 | 0.601 | -16.31 | -27.1 | -202.9 |
| Operating Margin | 62.02% | 28.53% | 1.23% | -54.8% | -130.5% | -515.4% |
| Earnings before Tax (EBT) 1 | -63.6 | 264 | 206.2 | 46.55 | -71.1 | -17.62 |
| Net income 1 | -63.26 | 186.9 | 133.6 | 45.05 | -63.6 | -16.23 |
| Net margin | -57.25% | 243.9% | 273.84% | 151.37% | -306.3% | -41.22% |
| EPS 2 | -0.1600 | 0.3916 | 0.2799 | 0.0944 | -0.1332 | -0.0340 |
| Free Cash Flow 1 | 7.057 | -20.37 | 35.7 | 4.48 | 697.2 | 180.4 |
| FCF margin | 6.39% | -26.58% | 73.17% | 15.05% | 3,357.8% | 458.18% |
| FCF Conversion (EBITDA) | 10.29% | - | 2,485.91% | - | - | - |
| FCF Conversion (Net income) | - | - | 26.72% | 9.95% | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 4/26/18 | 4/12/19 | 3/31/20 | 4/30/21 | 4/28/22 | 5/2/23 |
1SEK in Million2SEK
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 0.07 | - | - | - | - | - |
| Net Cash position 1 | - | 8.29 | 38 | 39.1 | 660 | 914 |
| Leverage (Debt/EBITDA) | 0.001021 x | - | - | - | - | - |
| Free Cash Flow 1 | 7.06 | -20.4 | 35.7 | 4.48 | 697 | 180 |
| ROE (net income / shareholders' equity) | -10.2% | 22.2% | 17.7% | 7.14% | -11% | -2.39% |
| ROA (Net income/ Total Assets) | 5.22% | 1.33% | 0.04% | -1.22% | -1.44% | -7.12% |
| Assets 1 | -1,211 | 14,030 | 337,371 | -3,688 | 4,414 | 228 |
| Book Value Per Share 2 | 1.620 | 1.700 | 1.470 | 1.170 | 1.250 | 1.520 |
| Cash Flow per Share 2 | 0.2100 | 0.1200 | 0.0900 | 0.0900 | 1.380 | 1.920 |
| Capex 1 | 8.77 | 6.82 | 7.21 | 2.38 | 0.36 | 7.95 |
| Capex / Sales | 7.94% | 8.9% | 14.78% | 8% | 1.75% | 20.2% |
| Announcement Date | 4/26/18 | 4/12/19 | 3/31/20 | 4/30/21 | 4/28/22 | 5/2/23 |
1SEK in Million2SEK
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
- Stock Market
- Equities
- CRWN Stock
- Financials Crown Energy AB
