MAPSPEOPLE A/S |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.22 DKK | -2.63% |
|
-1.77% | +142.62% |
| 22/04 | MapsPeople Restructures Management Team | MT |
| 22/04 | Mapspeople A/S Announces Change in Management Team | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 |
|---|---|---|---|
| Capitalization 1 | 437 | 261.5 | 72.34 |
| Enterprise Value (EV) 1 | 399.4 | 281.2 | 95.02 |
| P/E ratio | -9.17 x | -4.32 x | -0.88 x |
| Yield | - | - | - |
| Capitalization / Revenue | 15.2 x | 8.98 x | 1.78 x |
| EV / Revenue | 13.9 x | 9.66 x | 2.34 x |
| EV / EBITDA | -10.6 x | -4.48 x | -1.44 x |
| EV / FCF | -1,76,57,691 x | -82,98,068 x | -51,79,662 x |
| FCF Yield | -0% | -0% | -0% |
| Price to Book | 9.72 x | -25.5 x | -2.54 x |
| Nbr of stocks (in thousands) | 54,896 | 55,519 | 79,057 |
| Reference price 2 | 7.960 | 4.710 | 0.9150 |
| Announcement Date | 29/03/22 | 24/03/23 | 19/03/24 |
1DKK in Million2DKK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Net sales 1 | 20 | 25 | 28.78 | 29.11 | 40.55 |
| EBITDA 1 | -15.91 | -13.2 | -37.8 | -62.78 | -66.15 |
| EBIT 1 | -16.57 | -13.95 | -38.46 | -63.57 | -68.25 |
| Operating Margin | -82.85% | -55.79% | -133.63% | -218.4% | -168.32% |
| Earnings before Tax (EBT) 1 | -20.19 | -15.87 | -42.44 | -64.94 | -71.26 |
| Net income 1 | -17.75 | -13.24 | -42.94 | -60.19 | -69.24 |
| Net margin | -88.76% | -52.95% | -149.2% | -206.78% | -170.75% |
| EPS 2 | -27.24 | -17.75 | -0.8682 | -1.091 | -1.046 |
| Free Cash Flow | - | -16.25 | -22.62 | -33.89 | -18.35 |
| FCF margin | - | -65.01% | -78.59% | -116.44% | -45.24% |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 20/03/21 | 20/03/21 | 29/03/22 | 24/03/23 | 19/03/24 |
1DKK in Million2DKK
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Net Debt 1 | 24 | 7.03 | - | 19.7 | 22.7 |
| Net Cash position 1 | - | - | 37.6 | - | - |
| Leverage (Debt/EBITDA) | -1.508 x | -0.5323 x | - | -0.3145 x | -0.3429 x |
| Free Cash Flow | - | -16.3 | -22.6 | -33.9 | -18.3 |
| ROE (net income / shareholders' equity) | - | 104% | -186% | -347% | 358% |
| ROA (Net income/ Total Assets) | - | -14.6% | -25.7% | -39.6% | -52% |
| Assets 1 | - | 90.58 | 167.2 | 152.1 | 133 |
| Book Value Per Share 2 | -41.00 | 1.490 | 0.8200 | -0.1800 | -0.3600 |
| Cash Flow per Share 2 | 5.890 | 17.90 | 1.050 | 0.1700 | 0.0800 |
| Capex 1 | 0.6 | 0.76 | 0.67 | 1.27 | 0.21 |
| Capex / Sales | 3.01% | 3.03% | 2.34% | 4.38% | 0.52% |
| Announcement Date | 20/03/21 | 20/03/21 | 29/03/22 | 24/03/23 | 19/03/24 |
1DKK in Million2DKK
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +142.62% | 2.68Cr | |
| -18.65% | 21TCr | |
| -8.97% | 6.55TCr | |
| -2.52% | 5.58TCr | |
| -9.54% | 4.62TCr | |
| -2.40% | 3.91TCr | |
| -6.72% | 3.38TCr | |
| -9.09% | 2.84TCr | |
| +110.94% | 2.75TCr | |
| +5.08% | 2.16TCr |
- Stock Market
- Equities
- MAPS Stock
- Financials Mapspeople A/S