Stock HTRO HEXATRONIC GROUP AB
Add to a list
To use this feature you must be a member
Log inSign up

Financials Hexatronic Group AB

Equities

HTRO

SE0018040677

Electrical Components & Equipment

Market Closed - Nasdaq Stockholm
Other stock markets
 08:59:36 02/05/2024 pm IST 		5-day change 1st Jan Change
32.6 SEK -5.37% Intraday chart for Hexatronic Group AB +2.77% +19.33%
26/04 Hexatronic Group AB Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
25/04 Hexatronic Group AB Changes in Executive Management Team CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,257 2,877 20,143 28,738 5,547 6,994 - -
Enterprise Value (EV) 1 2,576 3,201 20,997 30,097 7,658 8,969 8,549 7,793
P/E ratio 33.7 x 22.7 x 77.9 x 36.4 x 6.55 x 15.9 x 9.55 x 7.58 x
Yield - 0.65% 0.1% 0.07% - 0.29% 0.29% 0.29%
Capitalization / Revenue 1.23 x 1.38 x 5.77 x 4.37 x 0.68 x 0.9 x 0.8 x 0.71 x
EV / Revenue 1.4 x 1.54 x 6.01 x 4.58 x 0.94 x 1.16 x 0.97 x 0.79 x
EV / EBITDA 13.1 x 11.7 x 42.9 x 24.4 x 5.67 x 7.66 x 5.64 x 4.43 x
EV / FCF 22.4 x 24.2 x -215 x 158 x 18 x 15.3 x 12 x 8.18 x
FCF Yield 4.46% 4.13% -0.46% 0.63% 5.56% 6.56% 8.36% 12.2%
Price to Book 3.93 x 4.43 x 12.2 x 10.2 x 1.61 x 1.8 x 1.5 x 1.24 x
Nbr of stocks (in thousands) 1,85,919 1,88,307 1,99,827 2,03,027 2,03,027 2,03,027 - -
Reference price 2 12.14 15.28 100.8 141.6 27.32 34.45 34.45 34.45
Announcement Date 21/02/20 24/02/21 24/02/22 09/02/23 09/02/24 - - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,842 2,081 3,492 6,574 8,150 7,742 8,775 9,894
EBITDA 1 196.8 273.5 489.4 1,236 1,350 1,171 1,517 1,760
EBIT 1 106.4 177.3 355.1 1,028 1,122 756.5 1,096 1,329
Operating Margin 5.78% 8.52% 10.17% 15.63% 13.77% 9.77% 12.49% 13.43%
Earnings before Tax (EBT) 1 91.03 164.9 332.1 1,017 1,121 587.4 960.6 1,217
Net income 1 67.1 126.5 253.1 794.5 848 443 737.5 930.6
Net margin 3.64% 6.08% 7.25% 12.09% 10.4% 5.72% 8.4% 9.41%
EPS 2 0.3600 0.6740 1.294 3.890 4.170 2.165 3.607 4.543
Free Cash Flow 1 115 132.3 -97.6 190.5 426 588 715 953
FCF margin 6.24% 6.36% -2.8% 2.9% 5.23% 7.59% 8.15% 9.63%
FCF Conversion (EBITDA) 58.43% 48.38% - 15.42% 31.56% 50.2% 47.14% 54.15%
FCF Conversion (Net income) 171.35% 104.55% - 23.98% 50.24% 132.74% 96.95% 102.41%
Dividend per Share 2 - 0.1000 0.1000 0.1000 - 0.1000 0.1000 0.1000
Announcement Date 21/02/20 24/02/21 24/02/22 09/02/23 09/02/24 - - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 1,170 1,388 1,662 1,728 1,795 2,115 2,258 1,917 1,861 1,782 1,851 1,914 2,039 - -
EBITDA 1 154.1 217.4 292.2 353.4 351.6 413 460 352 207 240 274.8 331.3 376.2 - -
EBIT 1 108.7 170.9 264.4 301.6 290.7 340 377 266 138 138 171.1 227.5 270.6 - -
Operating Margin 9.29% 12.31% 15.91% 17.45% 16.19% 16.08% 16.7% 13.88% 7.42% 7.74% 9.25% 11.88% 13.27% - -
Earnings before Tax (EBT) 1 96.4 161.7 251.9 332.9 270.1 299 341 262 220 91 124.6 184.5 229.1 249.8 277.7
Net income 1 73 120.9 188.8 266.8 218.1 224 259 173 191 61 94.73 142.6 174.1 189.8 211.1
Net margin 6.24% 8.71% 11.36% 15.44% 12.15% 10.59% 11.47% 9.02% 10.26% 3.42% 5.12% 7.45% 8.54% - -
EPS 2 0.3620 0.5960 0.9300 1.300 1.060 1.090 1.270 0.8500 0.9400 0.3100 0.4679 0.6334 0.7592 0.9259 1.030
Dividend per Share 2 - - - - - - - - - - - - - - -
Announcement Date 24/02/22 29/04/22 11/08/22 28/10/22 09/02/23 27/04/23 15/08/23 27/10/23 09/02/24 26/04/24 - - - - -
1SEK in Million2SEK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 319 323 855 1,359 2,111 1,975 1,554 799
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.621 x 1.182 x 1.746 x 1.1 x 1.564 x 1.686 x 1.025 x 0.4538 x
Free Cash Flow 1 115 132 -97.6 191 426 588 715 953
ROE (net income / shareholders' equity) 12.5% 20.7% 22% 36% 27.2% 12.9% 18.4% 19%
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share 2 3.090 3.450 8.240 13.80 16.90 19.20 23.00 27.80
Cash Flow per Share 2 - - 0.5400 3.280 4.640 4.300 4.500 5.700
Capex 1 95.6 65 202 479 518 357 354 380
Capex / Sales 5.19% 3.12% 5.79% 7.29% 6.36% 4.6% 4.03% 3.84%
Announcement Date 21/02/20 24/02/21 24/02/22 09/02/23 09/02/24 - - -
1SEK in Million2SEK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Hexatronic Group AB

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
34.45 SEK
Average target price
45.67 SEK
Spread / Average Target
+32.56%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Electrical Components & Equipment

1st Jan change Capi.
HEXATRONIC GROUP AB Stock Hexatronic Group AB
+19.33% 637M
SIEMENS AG Stock Siemens AG
+3.11% 147B
SCHNEIDER ELECTRIC SE Stock Schneider Electric SE
+17.45% 128B
EATON CORPORATION PLC Stock Eaton Corporation plc
+29.06% 125B
EMERSON ELECTRIC CO. Stock Emerson Electric Co.
+9.07% 60.86B
AMETEK, INC. Stock AMETEK, Inc.
-0.67% 40.23B
VERTIV HOLDINGS CO Stock Vertiv Holdings Co
+89.06% 33.14B
WEG S.A. Stock WEG S.A.
+4.33% 32.05B
ROCKWELL AUTOMATION, INC. Stock Rockwell Automation, Inc.
-13.13% 30.91B
NIDEC CORPORATION Stock Nidec Corporation
+27.37% 27.05B
Other Electrical Components & Equipment
  1. Stock Market
  2. Equities
  3. HTRO Stock
  4. Financials Hexatronic Group AB