Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
2.69 SEK | +1.51% | -1.82% | +61.08% |
25/04 | Certain Shares of InCoax Networks AB are subject to a Lock-Up Agreement Ending on 25-APR-2024. | CI |
08/03 | InCoax Networks AB Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|
Capitalization 1 | 166.3 | 263.1 | 148.5 | 290.9 | 290.9 | - |
Enterprise Value (EV) 1 | 166.3 | 254.7 | 148.5 | 120.4 | 308.6 | 296.5 |
P/E ratio | -2.87 x | -12 x | -6.44 x | -7.26 x | -26.9 x | 13.5 x |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | - | 6.85 x | 2.85 x | 1.53 x | 2.66 x | 1.46 x |
EV / Revenue | - | 6.63 x | 2.85 x | 1.53 x | 2.82 x | 1.49 x |
EV / EBITDA | - | -10.8 x | -6.87 x | -7.58 x | -31.5 x | 11.8 x |
EV / FCF | - | - | - | - | - | - |
FCF Yield | - | - | - | - | - | - |
Price to Book | - | - | - | - | - | - |
Nbr of stocks (in thousands) | 27,442 | 36,590 | 72,105 | 1,08,157 | 1,08,157 | - |
Reference price 2 | 6.060 | 7.190 | 2.060 | 2.690 | 2.690 | 2.690 |
Announcement Date | 26/03/21 | 29/03/22 | 10/03/23 | 08/03/24 | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2018 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Net sales 1 | 1.487 | - | 38.4 | 52.07 | 78.86 | 109.4 | 198.9 |
EBITDA 1 | - | - | -23.47 | -21.62 | -15.88 | -9.8 | 25.1 |
EBIT 1 | - | - | -24.33 | -22.33 | -16.73 | -10.8 | 23.9 |
Operating Margin | - | - | -63.37% | -42.88% | -21.22% | -9.87% | 12.02% |
Earnings before Tax (EBT) 1 | - | - | -24.5 | -22.82 | -16.91 | -10.9 | 23.9 |
Net income 1 | - | -57.82 | -24.5 | -22.82 | -16.91 | -10.9 | 21.5 |
Net margin | - | - | -63.8% | -43.81% | -21.44% | -9.96% | 10.81% |
EPS 2 | -4.770 | -2.110 | -0.6000 | -0.3200 | -0.2300 | -0.1000 | 0.2000 |
Free Cash Flow | - | - | - | - | - | - | - |
FCF margin | - | - | - | - | - | - | - |
FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - | - |
Announcement Date | 28/02/19 | 26/03/21 | 29/03/22 | 10/03/23 | 08/03/24 | - | - |
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 |
---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 7.905 | 11.56 | 4.14 | 7.369 | 21.66 | 18.65 | - | 14.72 | 27.51 | 37.52 |
EBITDA | - | - | - | - | - | - | - | - | - | - |
EBIT 1 | -7.814 | -6.293 | -5.052 | -7.731 | -3.254 | -3.083 | - | -1.846 | -5.485 | 4.345 |
Operating Margin | -98.84% | -54.42% | -122.01% | -104.91% | -15.02% | -16.53% | - | -12.54% | -19.94% | 11.58% |
Earnings before Tax (EBT) 1 | -7.912 | -6.326 | -5.076 | -7.784 | -3.629 | -3.19 | - | -1.871 | -5.375 | 4.326 |
Net income 1 | -7.912 | - | -5.076 | -7.784 | -3.629 | -3.19 | -6.472 | -1.871 | -5.375 | 4.326 |
Net margin | -100.09% | - | -122.61% | -105.63% | -16.75% | -17.11% | - | -12.71% | -19.54% | 11.53% |
EPS | - | - | - | - | - | - | -0.0900 | - | - | - |
Dividend per Share | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 29/03/22 | 17/05/22 | 25/08/22 | 21/10/22 | 10/03/23 | 05/05/23 | 18/08/23 | 03/11/23 | 08/03/24 | 07/05/24 |
Balance Sheet Analysis
Fiscal Period: December | 2018 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | 3.1 | 17.7 | 5.6 |
Net Cash position 1 | - | - | 8.42 | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | - | - | -0.2768 x | -1.806 x | 0.2231 x |
Free Cash Flow | - | - | - | - | - | - | - |
ROE (net income / shareholders' equity) | - | - | - | - | - | - | 18% |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - |
Book Value Per Share | - | - | - | - | - | - | - |
Cash Flow per Share | - | - | - | - | - | - | - |
Capex | - | - | - | - | - | - | - |
Capex / Sales | - | - | - | - | - | - | - |
Announcement Date | 28/02/19 | 26/03/21 | 29/03/22 | 10/03/23 | 08/03/24 | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
EPS Revisions
Quarterly revenue - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
+61.08% | 2.72Cr | |
-4.49% | 865.91Cr | |
-21.08% | 269.36Cr | |
+21.23% | 236.76Cr | |
-33.84% | 151.65Cr | |
-17.43% | 122.45Cr | |
-8.21% | 107.09Cr | |
-14.13% | 106.14Cr | |
-16.58% | 74Cr | |
+60.15% | 74Cr |
- Stock Market
- Equities
- INCOAX Stock
- Financials InCoax Networks AB