Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
2.91 SEK | 0.00% | -3.32% | -0.34% |
Valuation
Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|
Capitalization 1 | - | - | 155.6 | - | - |
Enterprise Value (EV) 1 | - | - | 267.6 | 234.6 | 190.6 |
P/E ratio | - | 29.2 x | 36.4 x | 8.08 x | 5.71 x |
Yield | - | - | - | - | - |
Capitalization / Revenue | - | - | 0.41 x | 0.36 x | 0.34 x |
EV / Revenue | - | - | 0.7 x | 0.54 x | 0.42 x |
EV / EBITDA | - | - | 9.23 x | 5.33 x | 3.6 x |
EV / FCF | - | - | -33.5 x | 7.11 x | 4.33 x |
FCF Yield | - | - | -2.99% | 14.1% | 23.1% |
Price to Book | - | - | 0.68 x | 0.63 x | 0.56 x |
Nbr of stocks (in thousands) | - | - | 53,481 | - | - |
Reference price 2 | 5.900 | 2.920 | 2.910 | 2.910 | 2.910 |
Announcement Date | 2/10/23 | 2/9/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|
Net sales 1 | 466.7 | 345 | 381 | 432 | 454 |
EBITDA 1 | - | 15.5 | 29 | 44 | 53 |
EBIT 1 | - | -31.74 | 8 | 26 | 36 |
Operating Margin | - | -9.2% | 2.1% | 6.02% | 7.93% |
Earnings before Tax (EBT) 1 | - | 4.26 | 5 | 24 | 35 |
Net income 1 | 13.22 | 5.563 | 4 | 19 | 27 |
Net margin | 2.83% | 1.61% | 1.05% | 4.4% | 5.95% |
EPS 2 | - | 0.1000 | 0.0800 | 0.3600 | 0.5100 |
Free Cash Flow 1 | - | - | -8 | 33 | 44 |
FCF margin | - | - | -2.1% | 7.64% | 9.69% |
FCF Conversion (EBITDA) | - | - | - | 75% | 83.02% |
FCF Conversion (Net income) | - | - | - | 173.68% | 162.96% |
Dividend per Share | - | - | - | - | - |
Announcement Date | 2/10/23 | 2/9/24 | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|
Net Debt 1 | - | - | 112 | 79 | 35 |
Net Cash position 1 | - | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | 3.862 x | 1.795 x | 0.6604 x |
Free Cash Flow 1 | - | - | -8 | 33 | 44 |
ROE (net income / shareholders' equity) | - | - | 2% | 8% | 11% |
ROA (Net income/ Total Assets) | - | - | - | - | - |
Assets 1 | - | - | - | - | - |
Book Value Per Share 2 | - | - | 4.270 | 4.620 | 5.170 |
Cash Flow per Share | - | - | - | - | - |
Capex 1 | - | - | 1 | 1 | 1 |
Capex / Sales | - | - | 0.26% | 0.23% | 0.22% |
Announcement Date | 2/10/23 | 2/9/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
EPS Revisions
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
-0.34% | 14.81M | |
+33.63% | 8.68B | |
+38.91% | 4.56B | |
-29.85% | 2.72B | |
-9.44% | 1.61B | |
-21.87% | 1.34B | |
-37.12% | 1.08B | |
+2.26% | 929M | |
-42.75% | 791M | |
-23.56% | 675M |
- Stock Market
- Equities
- VO2 Stock
- Financials Vo2 Cap Holding AB