DIVIO TECHNOLOGIES AB |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.163 SEK | +0.62% |
|
-1.21% | -18.50% |
| 11/01 | Divio Technologies AB Enters into Support Agreement with One of Its Largest Customers Until the End of 2026 | CI |
| 2023 | Divio Technologies AB Enters into an Agreement with Enio AG | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|
| Capitalization 1 | 46.19 | 190.9 | 89.73 | 17.72 |
| Enterprise Value (EV) 1 | 41.72 | 189.8 | 80.45 | 15.67 |
| P/E ratio | -2.35 x | -8.5 x | -8.04 x | -1.95 x |
| Yield | - | - | - | - |
| Capitalization / Revenue | 28,24,243 x | 1,06,65,147 x | 44,52,960 x | 7,56,950 x |
| EV / Revenue | 25,50,810 x | 1,06,03,968 x | 39,92,092 x | 6,69,085 x |
| EV / EBITDA | -19,92,530 x | -1,11,74,997 x | -70,12,710 x | -15,16,863 x |
| EV / FCF | -23,92,579 x | -1,88,64,051 x | -1,11,41,769 x | -52,54,721 x |
| FCF Yield | -0% | -0% | -0% | -0% |
| Price to Book | 3.18 x | 19.7 x | 4.78 x | 0.98 x |
| Nbr of stocks (in thousands) | 43,989 | 76,350 | 85,623 | 85,623 |
| Reference price 2 | 1.050 | 2.500 | 1.048 | 0.2070 |
| Announcement Date | 15/05/20 | 14/05/21 | 13/05/22 | 12/05/23 |
1SEK in Million2SEK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales | - | 3.839 | 16.35 | 17.9 | 20.15 | 23.41 |
| EBITDA | - | 0.1972 | -20.94 | -16.98 | -11.47 | -10.33 |
| EBIT 1 | -0.000002 | 0.1722 | -21.03 | -17.06 | -11.53 | -10.4 |
| Operating Margin | - | 4.49% | -128.61% | -95.3% | -57.23% | -44.41% |
| Earnings before Tax (EBT) 1 | -0.000002 | 0.4722 | -19.58 | -18.52 | -10.83 | -9.048 |
| Net income 1 | -0.000002 | 0.3639 | -19.68 | -18.61 | -10.88 | -9.07 |
| Net margin | - | 9.48% | -120.36% | -103.98% | -53.98% | -38.74% |
| EPS | - | - | -0.4475 | -0.2941 | -0.1304 | -0.1059 |
| Free Cash Flow | - | - | -17.44 | -10.06 | -7.22 | -2.981 |
| FCF margin | - | - | -106.61% | -56.21% | -35.83% | -12.73% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 29/05/18 | 16/07/19 | 15/05/20 | 14/05/21 | 13/05/22 | 12/05/23 |
1SEK in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 12.8 | 0.87 | 4.47 | 1.09 | 9.29 | 2.06 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | -17.4 | -10.1 | -7.22 | -2.98 |
| ROE (net income / shareholders' equity) | - | 1.3% | -181% | -153% | -76.3% | -49.2% |
| ROA (Net income/ Total Assets) | - | 0.38% | -65.3% | -58.8% | -33.5% | -24.1% |
| Assets 1 | - | 95.86 | 30.14 | 31.63 | 32.49 | 37.67 |
| Book Value Per Share | - | - | 0.3300 | 0.1300 | 0.2200 | 0.2100 |
| Cash Flow per Share | - | - | 0.1400 | 0.0100 | 0.1100 | 0.0200 |
| Capex | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - |
| Announcement Date | 29/05/18 | 16/07/19 | 15/05/20 | 14/05/21 | 13/05/22 | 12/05/23 |
1SEK in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -18.50% | 2.8M | |
| -12.70% | 193B | |
| +2.65% | 169B | |
| +2.20% | 154B | |
| +5.96% | 101B | |
| +11.22% | 80.9B | |
| +25.63% | 77.58B | |
| -7.65% | 70.81B | |
| -21.03% | 52.48B | |
| -10.22% | 42.67B |
- Stock Market
- Equities
- DIVIO B Stock
- Financials Divio Technologies AB
