Financials Guard Therapeutics International AB
Equities
GUARD
SE0021181559
Biotechnology & Medical Research
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
33 SEK | +8.55% | +10.00% | -7.82% |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 161.8 | 200.4 | 452.2 | 273.1 | 360.2 | 332 | - | - |
Enterprise Value (EV) 1 | 107.9 | 110.3 | 452.2 | 72.77 | 360.2 | 262 | 286 | 332 |
P/E ratio | -3.62 x | -6.84 x | -3.56 x | -2.49 x | -3.18 x | -3.35 x | -3.35 x | 1.45 x |
Yield | - | - | - | - | - | - | - | - |
Capitalization / Revenue | - | - | - | - | - | - | - | - |
EV / Revenue | - | - | - | - | - | - | - | - |
EV / EBITDA | -2.7 x | -2.75 x | -5.52 x | -0.63 x | -3.13 x | -2.65 x | -2.89 x | 1.45 x |
EV / FCF | -1.79 x | -2.91 x | -5.83 x | -0.71 x | - | -2.3 x | -2.89 x | - |
FCF Yield | -55.9% | -34.4% | -17.2% | -140% | - | -43.5% | -34.6% | - |
Price to Book | - | - | 2.57 x | 1.58 x | - | 4.93 x | 7.67 x | 1.22 x |
Nbr of stocks (in thousands) | 3,082 | 3,082 | 6,862 | 6,862 | 10,062 | 10,062 | - | - |
Reference price 2 | 52.50 | 65.00 | 65.90 | 39.80 | 35.80 | 33.00 | 33.00 | 33.00 |
Announcement Date | 27/02/20 | 24/02/21 | 22/02/22 | 22/02/23 | 21/02/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | - | - | - | - | - | - | - | - |
EBITDA 1 | -39.9 | -40.12 | -81.9 | -114.9 | -115.1 | -99 | -99 | 229 |
EBIT 1 | -44.28 | -40.28 | -81.9 | -114.9 | -115.1 | -99 | -99 | 229 |
Operating Margin | - | - | - | - | - | - | - | - |
Earnings before Tax (EBT) 1 | -45.16 | -40.28 | -82.03 | -112.8 | -113.3 | -99 | -99 | - |
Net income 1 | -45.16 | -40.28 | -82.03 | -112.8 | -113.3 | -99 | -99 | - |
Net margin | - | - | - | - | - | - | - | - |
EPS 2 | -14.50 | -9.500 | -18.50 | -16.00 | -11.26 | -9.850 | -9.850 | 22.70 |
Free Cash Flow 1 | -60.28 | -37.96 | -77.59 | -102.1 | - | -114 | -99 | - |
FCF margin | - | - | - | - | - | - | - | - |
FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - | - | - |
Announcement Date | 27/02/20 | 24/02/21 | 22/02/22 | 22/02/23 | 21/02/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 |
---|---|---|---|---|---|
Net sales 1 | - | - | - | - | - |
EBITDA 1 | -22.56 | - | -21.86 | -34.13 | -39.79 |
EBIT 1 | -22.56 | - | -21.86 | -34.13 | -39.79 |
Operating Margin | - | - | - | - | - |
Earnings before Tax (EBT) | - | - | - | - | - |
Net income 1 | -22.71 | -18.98 | -21 | -32.37 | -40.49 |
Net margin | - | - | - | - | - |
EPS 2 | -4.500 | -3.000 | -3.000 | -4.500 | -5.500 |
Dividend per Share | - | - | - | - | - |
Announcement Date | 22/02/22 | 12/05/22 | 23/08/22 | 16/11/22 | 22/02/23 |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - | - | - |
Net Cash position 1 | 54 | 90 | - | 200 | - | 70 | 46 | - |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
Free Cash Flow 1 | -60.3 | -38 | -77.6 | -102 | - | -114 | -99 | - |
ROE (net income / shareholders' equity) | - | -60.9% | -64.2% | -63.9% | - | - | - | - |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - | - |
Book Value Per Share 2 | - | - | 25.60 | 25.10 | - | 6.700 | 4.300 | 27.00 |
Cash Flow per Share | - | - | -17.40 | -14.50 | - | - | - | - |
Capex | 0.07 | - | - | - | - | - | - | - |
Capex / Sales | - | - | - | - | - | - | - | - |
Announcement Date | 27/02/20 | 24/02/21 | 22/02/22 | 22/02/23 | 21/02/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
-7.82% | 30.64M | |
+17.96% | 44.96B | |
+1.17% | 42.65B | |
+48.77% | 41.85B | |
-4.27% | 29.04B | |
+11.42% | 26.08B | |
-21.39% | 19.03B | |
+4.86% | 12.75B | |
+27.29% | 12.06B | |
-3.50% | 11.75B |
- Stock Market
- Equities
- GUARD Stock
- Financials Guard Therapeutics International AB