FRAM SKANDINAVIEN AB |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 18.2 SEK | +1.68% |
|
-7.61% | -38.72% |
| 16/05 | Fram Skandinavien AB Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| 15/05 | Fram Skandinavien AB Announces Executive Changes | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 265 | 180.8 | 126.5 | 142.1 | 133.8 | 107.4 |
| Enterprise Value (EV) 1 | 233.5 | 126.3 | 97.05 | 124.2 | 118.4 | 103.4 |
| P/E ratio | -46.8 x | -10.8 x | -6.72 x | -11.1 x | 18 x | -3.87 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 15.4 x | 6.32 x | 3.46 x | 3.05 x | 1.56 x | 3.13 x |
| EV / Revenue | 13.5 x | 4.42 x | 2.66 x | 2.66 x | 1.38 x | 3.01 x |
| EV / EBITDA | -28.7 x | -5.52 x | -4.46 x | -11.3 x | -14 x | -3.36 x |
| EV / FCF | -40.4 x | -9.44 x | -5.91 x | -9.62 x | -4.73 x | -25.9 x |
| FCF Yield | -2.47% | -10.6% | -16.9% | -10.4% | -21.1% | -3.86% |
| Price to Book | 6.87 x | 2.96 x | 3.31 x | 3.68 x | 2.86 x | 5.67 x |
| Nbr of stocks (in thousands) | 2,944 | 3,615 | 3,615 | 3,615 | 3,615 | 3,615 |
| Reference price 2 | 90.00 | 50.00 | 35.00 | 39.30 | 37.00 | 29.70 |
| Announcement Date | 19/04/19 | 30/04/20 | 30/04/21 | 19/04/22 | 26/04/23 | 26/04/24 |
1SEK in Million2SEK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 17.24 | 28.59 | 36.53 | 46.59 | 85.78 | 34.3 |
| EBITDA 1 | -8.147 | -22.86 | -21.74 | -10.97 | -8.467 | -30.74 |
| EBIT 1 | -9.276 | -24.87 | -24.21 | -13.72 | -11.6 | -31.75 |
| Operating Margin | -53.79% | -87.01% | -66.28% | -29.45% | -13.53% | -92.57% |
| Earnings before Tax (EBT) 1 | -7.586 | -18.25 | -19.92 | -12.35 | 7.889 | -30.85 |
| Net income 1 | -5.659 | -16.75 | -18.83 | -12.79 | 7.942 | -27.72 |
| Net margin | -32.82% | -58.6% | -51.55% | -27.44% | 9.26% | -80.82% |
| EPS 2 | -1.922 | -4.634 | -5.210 | -3.537 | 2.050 | -7.670 |
| Free Cash Flow 1 | -5.774 | -13.38 | -16.41 | -12.91 | -25.03 | -3.99 |
| FCF margin | -33.49% | -46.8% | -44.93% | -27.71% | -29.18% | -11.63% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 19/04/19 | 30/04/20 | 30/04/21 | 19/04/22 | 26/04/23 | 26/04/24 |
1SEK in Million2SEK
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q2 | 2022 Q3 |
|---|---|---|
| Net sales | - | - |
| EBITDA | - | - |
| EBIT | - | - |
| Operating Margin | - | - |
| Earnings before Tax (EBT) | - | - |
| Net income | - | - |
| Net margin | - | - |
| EPS 1 | -0.7000 | 4.200 |
| Dividend per Share | - | - |
| Announcement Date | 25/08/22 | 03/11/22 |
1SEK
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 31.5 | 54.5 | 29.5 | 17.9 | 15.3 | 3.97 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -5.77 | -13.4 | -16.4 | -12.9 | -25 | -3.99 |
| ROE (net income / shareholders' equity) | -24.6% | -34.9% | -39.4% | -33.8% | 17.1% | -88.7% |
| ROA (Net income/ Total Assets) | -17.1% | -27.4% | -26.9% | -16.6% | -11.8% | -40.4% |
| Assets 1 | 33.14 | 61.22 | 70.02 | 76.92 | -67.44 | 68.58 |
| Book Value Per Share 2 | 13.10 | 16.90 | 10.60 | 10.70 | 13.00 | 5.240 |
| Cash Flow per Share 2 | 10.70 | 15.10 | 8.570 | 6.580 | 7.110 | 3.680 |
| Capex 1 | 0.1 | 0.07 | 0.36 | 0.14 | - | - |
| Capex / Sales | 0.56% | 0.25% | 1% | 0.29% | - | - |
| Announcement Date | 19/04/19 | 30/04/20 | 30/04/21 | 19/04/22 | 26/04/23 | 26/04/24 |
1SEK in Million2SEK
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -38.72% | 6.15M | |
| -13.58% | 192B | |
| +1.65% | 166B | |
| +4.96% | 159B | |
| +2.49% | 102B | |
| +49.35% | 94.12B | |
| +15.88% | 85.34B | |
| -0.14% | 76.53B | |
| -1.53% | 47B | |
| -34.40% | 41.59B |
- Stock Market
- Equities
- FRAM B Stock
- Financials Fram Skandinavien AB
