WNTRESEARCH AB |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.067 SEK | -.--% |
|
-.--% | -27.17% |
| May. 03 | WntResearch AB Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| Feb. 29 | WntResearch AB Reports Earnings Results for the Fourth Quarter Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 193.2 | 172.5 | 64.98 | 65.02 | 37.97 | 36.89 |
| Enterprise Value (EV) 1 | 171.7 | 157.4 | 40.86 | 18.96 | 28.05 | 10 |
| P/E ratio | -8.18 x | -6.54 x | -2.49 x | -1.47 x | -1.24 x | -0.87 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | - | - | - | - | - | - |
| EV / Revenue | - | - | - | - | - | - |
| EV / EBITDA | -7.16 x | -6.35 x | -1.92 x | -0.54 x | -0.92 x | -0.3 x |
| EV / FCF | -19.2 x | -7.89 x | -2.81 x | -1.09 x | -1.14 x | -0.53 x |
| FCF Yield | -5.22% | -12.7% | -35.6% | -91.7% | -87.8% | -190% |
| Price to Book | 10.8 x | 11.2 x | 2.55 x | 1.53 x | 3.2 x | 1.36 x |
| Nbr of stocks (in thousands) | 21,468 | 25,371 | 52,825 | 133,236 | 133,236 | 400,967 |
| Reference price 2 | 9.000 | 6.800 | 1.230 | 0.4880 | 0.2850 | 0.0920 |
| Announcement Date | 5/7/19 | 4/16/20 | 3/25/21 | 5/6/22 | 4/19/23 | 4/19/24 |
1SEK in Million2SEK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales | - | - | - | - | - | - |
| EBITDA 1 | -23.98 | -24.8 | -21.23 | -35.26 | -30.37 | -32.82 |
| EBIT 1 | -24.21 | -25.08 | -21.56 | -35.77 | -30.73 | -33.15 |
| Operating Margin | - | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | -24.21 | -25.08 | -21.56 | -35.77 | -30.73 | -32.47 |
| Net income 1 | -24.21 | -25.08 | -21.56 | -35.77 | -30.73 | -32.47 |
| Net margin | - | - | - | - | - | - |
| EPS 2 | -1.100 | -1.040 | -0.4937 | -0.3312 | -0.2306 | -0.1061 |
| Free Cash Flow 1 | -8.955 | -19.95 | -14.54 | -17.39 | -24.62 | -19 |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 5/7/19 | 4/16/20 | 3/25/21 | 5/6/22 | 4/19/23 | 4/19/24 |
1SEK in Million2SEK
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 21.6 | 15.1 | 24.1 | 46.1 | 9.92 | 26.9 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -8.95 | -19.9 | -14.5 | -17.4 | -24.6 | -19 |
| ROE (net income / shareholders' equity) | -83.6% | -151% | -106% | -105% | -113% | -167% |
| ROA (Net income/ Total Assets) | -44.6% | -68.4% | -54.6% | -56.3% | -57.9% | -86% |
| Assets 1 | 54.31 | 36.67 | 39.47 | 63.57 | 53.11 | 37.74 |
| Book Value Per Share 2 | 0.8300 | 0.6100 | 0.4800 | 0.3200 | 0.0900 | 0.0700 |
| Cash Flow per Share 2 | 1.000 | 0.5900 | 0.4600 | 0.3500 | 0.0700 | 0.0700 |
| Capex | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - |
| Announcement Date | 5/7/19 | 4/16/20 | 3/25/21 | 5/6/22 | 4/19/23 | 4/19/24 |
1SEK in Million2SEK
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -27.17% | 5.35M | |
| +5.33% | 111B | |
| +12.11% | 105B | |
| -12.56% | 22.34B | |
| -3.70% | 21.93B | |
| -6.03% | 18.59B | |
| -35.21% | 18.12B | |
| -10.86% | 16.96B | |
| +5.10% | 13.7B | |
| +37.57% | 12.45B |
- Stock Market
- Equities
- WNT Stock
- Financials WntResearch AB