Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
48.4 SEK | -1.83% | +4.76% | +38.68% |
07/05 | CombinedX AB Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
07/02 | CombinedX AB Reports Earnings Results for the Fourth Quarter Ended December 31, 2023 | CI |
Valuation
Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|
Capitalization 1 | 472.5 | 597.1 | 897.1 | - | - |
Enterprise Value (EV) 1 | 472.5 | 524.2 | 796.7 | 897.1 | 897.1 |
P/E ratio | 13.3 x | 8.53 x | 11.2 x | 9.65 x | 8.56 x |
Yield | - | - | - | - | - |
Capitalization / Revenue | 0.73 x | 0.78 x | 0.9 x | 0.83 x | 0.8 x |
EV / Revenue | 0.73 x | 0.68 x | 0.8 x | 0.83 x | 0.8 x |
EV / EBITDA | 5.84 x | 4.48 x | 5.63 x | 5.7 x | 5.22 x |
EV / FCF | - | - | - | - | - |
FCF Yield | - | - | - | - | - |
Price to Book | - | - | - | - | - |
Nbr of stocks (in thousands) | 16,875 | 17,109 | 18,197 | - | - |
Reference price 2 | 28.00 | 34.90 | 49.30 | 49.30 | 49.30 |
Announcement Date | 16/02/23 | 07/02/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Net sales 1 | - | 650.5 | 765.7 | 997.2 | 1,078 | 1,123 |
EBITDA 1 | - | 80.9 | 117.1 | 141.6 | 157.3 | 172 |
EBIT 1 | - | 52.6 | 80 | 101.7 | 117.6 | 132.4 |
Operating Margin | - | 8.09% | 10.45% | 10.2% | 10.91% | 11.79% |
Earnings before Tax (EBT) | - | 47.4 | - | - | - | - |
Net income 1 | 49.3 | 35.2 | 70.7 | 80.1 | 93 | 104.7 |
Net margin | - | 5.41% | 9.23% | 8.03% | 8.63% | 9.32% |
EPS 2 | 3.580 | 2.100 | 4.090 | 4.400 | 5.110 | 5.760 |
Free Cash Flow | - | - | - | - | - | - |
FCF margin | - | - | - | - | - | - |
FCF Conversion (EBITDA) | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - |
Announcement Date | 12/04/22 | 16/02/23 | 07/02/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | - | 161.4 | 127.8 | 200.4 | 209.1 | 192.4 | 153.7 | 210.5 | 224.7 | 274.4 | 221.5 | 276.6 |
EBITDA | - | 19.4 | 10.5 | 28 | 34.7 | - | - | - | - | - | - | - |
EBIT 1 | - | 12.1 | 3.6 | 20.7 | 25.6 | 19.4 | 9.7 | 25.6 | 22.3 | 29.4 | 20.1 | 29.8 |
Operating Margin | - | 7.5% | 2.82% | 10.33% | 12.24% | 10.08% | 6.31% | 12.16% | 9.92% | 10.71% | 9.07% | 10.77% |
Earnings before Tax (EBT) | - | - | - | - | 23.2 | - | - | - | - | - | - | - |
Net income | 12.3 | - | - | - | - | - | - | - | - | - | - | - |
Net margin | - | - | - | - | - | - | - | - | - | - | - | - |
EPS 2 | 0.7900 | 0.4800 | 0.1200 | 0.7400 | 0.9900 | 0.9600 | 0.8000 | 1.230 | 1.000 | 1.280 | 0.8700 | 1.300 |
Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 05/05/22 | 18/08/22 | 03/11/22 | 16/02/23 | 04/05/23 | 18/08/23 | 27/10/23 | 07/02/24 | 07/05/24 | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - |
Net Cash position 1 | - | - | 72.9 | 100 | - | - |
Leverage (Debt/EBITDA) | - | - | - | - | - | - |
Free Cash Flow | - | - | - | - | - | - |
ROE (net income / shareholders' equity) | - | - | - | - | - | - |
ROA (Net income/ Total Assets) | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - |
Book Value Per Share | - | - | - | - | - | - |
Cash Flow per Share | - | - | - | - | - | - |
Capex | - | - | - | - | - | - |
Capex / Sales | - | - | - | - | - | - |
Announcement Date | 12/04/22 | 16/02/23 | 07/02/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
+38.68% | 84.91M | |
-13.45% | 191B | |
+3.71% | 167B | |
+4.79% | 158B | |
+1.75% | 97.42B | |
+52.46% | 92.57B | |
+17.49% | 84.74B | |
+1.97% | 76.34B | |
-0.76% | 46.78B | |
-32.69% | 43.24B |
- Stock Market
- Equities
- CX Stock
- Financials CombinedX AB