BAMBUSER AB |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.64 SEK | +0.63% |
|
-4.05% | -50.77% |
| 19/04 | Bambuser AB (OM:BUSER) agreed to acquire St Hero Ltd from Klarna Bank AB for SEK 15 million. | CI |
| 25/03 | Bambuser AB Announces Sonia Lasry Declined Re-Election | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 16.16 | 112.6 | 2,755 | 3,362 | 779.5 | 274.6 |
| Enterprise Value (EV) 1 | 9.68 | 97.87 | 2,438 | 2,820 | 401 | 2.544 |
| P/E ratio | -0.82 x | -3.25 x | -33 x | -13.8 x | -3.89 x | -0.99 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 3.14 x | 25.5 x | 65 x | 20.2 x | 3.4 x | 1.46 x |
| EV / Revenue | 1.88 x | 22.2 x | 57.5 x | 16.9 x | 1.75 x | 0.01 x |
| EV / EBITDA | -0.49 x | -4.95 x | -38.8 x | -13.7 x | -2.09 x | -0.01 x |
| EV / FCF | -0.85 x | -5.83 x | -66.8 x | -37.9 x | -2.85 x | -0.02 x |
| FCF Yield | -118% | -17.2% | -1.5% | -2.64% | -35.1% | -4,561% |
| Price to Book | 2.19 x | 5.22 x | 8.06 x | 4.37 x | 1.32 x | 0.86 x |
| Nbr of stocks (in thousands) | 15,175 | 67,397 | 1,64,473 | 2,07,016 | 2,11,235 | 2,11,235 |
| Reference price 2 | 1.065 | 1.670 | 16.75 | 16.24 | 3.690 | 1.300 |
| Announcement Date | 07/03/19 | 24/03/20 | 30/03/21 | 07/04/22 | 04/04/23 | 04/04/24 |
1SEK in Million2SEK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 5.146 | 4.412 | 42.37 | 166.8 | 229.4 | 188.5 |
| EBITDA 1 | -19.63 | -19.78 | -62.86 | -206.1 | -191.5 | -249.8 |
| EBIT 1 | -19.65 | -19.88 | -63.12 | -230.6 | -234 | -290.7 |
| Operating Margin | -381.78% | -450.46% | -148.98% | -138.27% | -102.03% | -154.26% |
| Earnings before Tax (EBT) 1 | -19.78 | -19.96 | -63.78 | -230.6 | -200.2 | -278.4 |
| Net income 1 | -19.78 | -19.56 | -63.79 | -231.1 | -200.2 | -278.4 |
| Net margin | -384.35% | -443.26% | -150.55% | -138.59% | -87.27% | -147.72% |
| EPS 2 | -1.303 | -0.5144 | -0.5072 | -1.178 | -0.9476 | -1.318 |
| Free Cash Flow 1 | -11.42 | -16.79 | -36.47 | -74.43 | -140.6 | -116 |
| FCF margin | -221.88% | -380.63% | -86.07% | -44.63% | -61.29% | -61.56% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 07/03/19 | 24/03/20 | 30/03/21 | 07/04/22 | 04/04/23 | 04/04/24 |
1SEK in Million2SEK
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 41.53 | 52.98 | 51.1 | 49.71 | 48 | 59.27 | 51.63 | 49.02 | 43.69 | 44.13 |
| EBITDA 1 | -19.57 | -24.98 | -41.62 | -44.57 | -34.6 | -26.7 | -29 | -32.8 | -25.2 | -27.8 |
| EBIT 1 | -59.94 | -72.88 | -50.5 | -58.08 | -58.35 | -34.13 | -48.89 | -52.44 | -44.84 | -134.8 |
| Operating Margin | -144.34% | -137.56% | -98.82% | -116.83% | -121.57% | -57.58% | -94.7% | -106.98% | -102.62% | -305.56% |
| Earnings before Tax (EBT) 1 | - | -72.69 | -50.33 | -58.05 | -57.72 | -34.11 | -48.1 | -50.78 | -43.32 | -136.2 |
| Net income 1 | -59.78 | -73.05 | -50.34 | -58.24 | -57.88 | -33.74 | -48.12 | -50.6 | -43.32 | -136.4 |
| Net margin | -143.94% | -137.88% | -98.51% | -117.16% | -120.6% | -56.93% | -93.2% | -103.22% | -99.14% | -309.02% |
| EPS 2 | - | - | - | - | - | -0.1598 | -0.2105 | -0.2213 | -0.1860 | -0.6170 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 08/11/21 | 11/02/22 | 01/05/22 | 27/07/22 | 27/10/22 | 10/02/23 | 04/05/23 | 27/07/23 | 27/10/23 | 14/02/24 |
1SEK in Million2SEK
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 6.48 | 14.7 | 317 | 542 | 378 | 272 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -11.4 | -16.8 | -36.5 | -74.4 | -141 | -116 |
| ROE (net income / shareholders' equity) | -115% | -135% | -35% | -41.6% | -29.5% | -61.3% |
| ROA (Net income/ Total Assets) | -53% | -66.2% | -19.4% | -23.1% | -18.9% | -34.6% |
| Assets 1 | 37.33 | 29.52 | 328 | 1,002 | 1,058 | 803.7 |
| Book Value Per Share 2 | 0.4900 | 0.3200 | 2.080 | 3.720 | 2.790 | 1.510 |
| Cash Flow per Share 2 | 0.5200 | 0.2300 | 1.930 | 2.620 | 1.790 | 1.290 |
| Capex | - | - | 0.86 | 1.59 | 3.89 | 0.19 |
| Capex / Sales | - | - | 2.03% | 0.95% | 1.69% | 0.1% |
| Announcement Date | 07/03/19 | 24/03/20 | 30/03/21 | 07/04/22 | 04/04/23 | 04/04/24 |
1SEK in Million2SEK
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -50.77% | 12.37M | |
| -20.71% | 212B | |
| -9.89% | 66B | |
| -5.79% | 54.97B | |
| -10.97% | 46.37B | |
| +6.34% | 43.14B | |
| -6.51% | 34.19B | |
| -9.10% | 28.8B | |
| +83.16% | 24.04B | |
| +3.27% | 21.6B |
- Stock Market
- Equities
- BUSER Stock
- Financials Bambuser AB
