LIGHTAIR AB |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 8.4 SEK | +30.23% |
|
+33.33% | -66.27% |
| 29/02 | LightAir AB Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| 2023 | LightAir AB Reports Earnings Results for the Half Year Ended June 30, 2023 | CI |
Valuation
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 34.6 | 24.1 | 29.88 | 182.3 | 142.8 | 41.35 |
| Enterprise Value (EV) 1 | 34.24 | 13.23 | 36.88 | 161.2 | 136.9 | 28.1 |
| P/E ratio | -2.06 x | -3.25 x | -10 x | -13.7 x | -6.4 x | -0.82 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 1.56 x | 2.24 x | 2.47 x | 6.59 x | 8.32 x | 3.02 x |
| EV / Revenue | 1.54 x | 1.23 x | 3.05 x | 5.83 x | 7.98 x | 2.05 x |
| EV / EBITDA | -2.21 x | -1.7 x | -3.12 x | -25.7 x | -9.18 x | -1.39 x |
| EV / FCF | -3.07 x | -1.18 x | -50.6 x | -16.7 x | -17.6 x | -9.94 x |
| FCF Yield | -32.6% | -85% | -1.98% | -5.99% | -5.69% | -10.1% |
| Price to Book | 3.04 x | 1.43 x | 1.06 x | 3.55 x | 3.32 x | 2.28 x |
| Nbr of stocks (in thousands) | 124 | 124 | 230 | 365 | 464 | 529 |
| Reference price 2 | 280.0 | 195.0 | 130.0 | 500.0 | 308.0 | 78.20 |
| Announcement Date | 26/04/18 | 30/04/19 | 25/05/20 | 02/06/21 | 07/06/22 | 19/06/23 |
1SEK in Million2SEK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales 1 | 22.2 | 10.77 | 12.11 | 27.66 | 17.16 | 13.71 |
| EBITDA 1 | -15.49 | -7.804 | -11.81 | -6.281 | -14.9 | -20.22 |
| EBIT 1 | -15.81 | -8.066 | -12.06 | -11.18 | -18.12 | -29.39 |
| Operating Margin | -71.22% | -74.89% | -99.58% | -40.4% | -105.59% | -214.35% |
| Earnings before Tax (EBT) 1 | -16.78 | -8.117 | -2.859 | -11.86 | -20.3 | -49.82 |
| Net income 1 | -16.78 | -8.117 | -2.859 | -11.86 | -22.3 | -51.82 |
| Net margin | -75.57% | -75.36% | -23.61% | -42.87% | -129.97% | -377.94% |
| EPS 2 | -135.7 | -60.00 | -13.00 | -36.41 | -48.10 | -95.79 |
| Free Cash Flow 1 | -11.15 | -11.25 | -0.7291 | -9.657 | -7.792 | -2.826 |
| FCF margin | -50.21% | -104.46% | -6.02% | -34.91% | -45.41% | -20.62% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 26/04/18 | 30/04/19 | 25/05/20 | 02/06/21 | 07/06/22 | 19/06/23 |
1SEK in Million2SEK
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 7 | - | - | - |
| Net Cash position 1 | 0.36 | 10.9 | - | 21.2 | 5.94 | 13.3 |
| Leverage (Debt/EBITDA) | - | - | -0.5929 x | - | - | - |
| Free Cash Flow 1 | -11.1 | -11.3 | -0.73 | -9.66 | -7.79 | -2.83 |
| ROE (net income / shareholders' equity) | -133% | -41.5% | -9.14% | -23.7% | -41.2% | -144% |
| ROA (Net income/ Total Assets) | -35.5% | -16.9% | -17.2% | -11% | -17.8% | -38.1% |
| Assets 1 | 47.25 | 48.08 | 16.58 | 107.9 | 125.1 | 136 |
| Book Value Per Share 2 | 92.00 | 137.0 | 123.0 | 141.0 | 92.80 | 34.30 |
| Cash Flow per Share 2 | 19.30 | 53.60 | 5.670 | 45.70 | 17.10 | 17.50 |
| Capex | - | - | - | 0.85 | 0.69 | 0.06 |
| Capex / Sales | - | - | - | 3.08% | 4.01% | 0.42% |
| Announcement Date | 26/04/18 | 30/04/19 | 25/05/20 | 02/06/21 | 07/06/22 | 19/06/23 |
1SEK in Million2SEK
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -66.27% | 7L | |
| +12.01% | 881.37Cr | |
| +42.12% | 239.43Cr | |
| -12.72% | 107.64Cr | |
| +15.24% | 82Cr | |
| +26.74% | 76Cr | |
| -6.31% | 74Cr | |
| +1.40% | 59Cr | |
| -21.85% | 55Cr | |
| -19.03% | 49Cr |
- Stock Market
- Equities
- LAIR Stock
- Financials LightAir AB
