Stock MAV MAVSHACK AB
Add to a list
To use this feature you must be a member
Log inSign up

Financials Mavshack AB

Equities

MAV

SE0020998854

Advertising & Marketing

Market Closed - Nasdaq Stockholm
Other stock markets
 08:51:11 15/05/2024 pm IST 		5-day change 1st Jan Change
0.1395 SEK -13.35% Intraday chart for Mavshack AB -21.41% -28.46%
23/02 Mavshack AB Reports Earnings Results for the Fourth Quarter Ended December 31, 2023 CI
2023 Mavshack AB Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 83.4 43.99 58.85 85.27 104.6 14.91
Enterprise Value (EV) 1 82.5 43.36 57.9 83.66 101.3 13.93
P/E ratio -8.11 x -3.84 x -3.48 x -1.52 x -2.6 x -0.33 x
Yield - - - - - -
Capitalization / Revenue 3.79 x 1.81 x 2.22 x 1.92 x 1.64 x 0.35 x
EV / Revenue 3.75 x 1.79 x 2.18 x 1.88 x 1.59 x 0.33 x
EV / EBITDA -69.3 x -8.68 x -5.9 x -4.02 x -3.32 x -0.43 x
EV / FCF -14.3 x -4.88 x 14.5 x -4.83 x -3.72 x 19.9 x
FCF Yield -7.01% -20.5% 6.9% -20.7% -26.9% 5.02%
Price to Book 2.96 x 1.56 x 2.37 x 5.87 x 4.31 x 3.04 x
Nbr of stocks (in thousands) 2,000 2,587 3,188 5,685 9,594 13,197
Reference price 2 41.70 17.00 18.46 15.00 10.90 1.130
Announcement Date 24/04/18 26/04/19 20/05/20 26/03/21 04/04/22 14/04/23
1SEK in Million2SEK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 21.98 24.28 26.52 44.5 63.63 42.37
EBITDA 1 -1.19 -4.992 -9.82 -20.8 -30.5 -32.62
EBIT 1 -1.411 -6.769 -13.91 -26.88 -35.65 -44.91
Operating Margin -6.42% -27.87% -52.43% -60.4% -56.03% -106.01%
Earnings before Tax (EBT) 1 -9.019 -10.18 -21.73 -53.22 -35.47 -45.18
Net income 1 -9.046 -10.38 -22 -53.08 -35.85 -45.66
Net margin -41.15% -42.72% -82.94% -119.28% -56.35% -107.77%
EPS 2 -5.141 -4.426 -5.300 -9.900 -4.200 -3.441
Free Cash Flow 1 -5.784 -8.876 3.994 -17.3 -27.26 0.7001
FCF margin -26.31% -36.55% 15.06% -38.88% -42.84% 1.65%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 24/04/18 26/04/19 20/05/20 26/03/21 04/04/22 14/04/23
1SEK in Million2SEK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - - - - -
Net Cash position 1 0.9 0.63 0.95 1.61 3.31 0.98
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -5.78 -8.88 3.99 -17.3 -27.3 0.7
ROE (net income / shareholders' equity) -33% -32.9% -68.1% -211% -170% -310%
ROA (Net income/ Total Assets) -2.39% -11% -18.2% -34.1% -46.8% -62.6%
Assets 1 379.3 94.63 121 155.9 76.67 72.95
Book Value Per Share 2 14.10 10.90 7.770 2.560 2.530 0.3700
Cash Flow per Share 2 0.4100 0.2200 0.2300 0.2300 0.3500 0.0600
Capex - 0.02 0.36 0.23 0.52 0.17
Capex / Sales - 0.1% 1.35% 0.53% 0.82% 0.4%
Announcement Date 24/04/18 26/04/19 20/05/20 26/03/21 04/04/22 14/04/23
1SEK in Million2SEK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Digital Media Agencies

1st Jan change Capi.
MAVSHACK AB Stock Mavshack AB
-28.46% 4L
ZHEWEN INTERACTIVE GROUP CO., LTD. Stock Zhewen Interactive Group Co., Ltd.
-13.37% 99Cr
INLY MEDIA CO., LTD. Stock Inly Media Co., Ltd.
-29.84% 54Cr
FAN COMMUNICATIONS, INC. Stock FAN Communications, Inc.
+3.54% 17Cr
YELLOW PAGES LIMITED Stock Yellow Pages Limited
-15.26% 9.72Cr
CROSS MARKETING GROUP INC. Stock Cross Marketing Group Inc.
-13.46% 6.28Cr
OTELLO CORPORATION ASA Stock Otello Corporation ASA
-4.04% 6.18Cr
DIRECT DIGITAL HOLDINGS, INC. Stock Direct Digital Holdings, Inc.
-72.85% 5.54Cr
Digital Media Agencies
  1. Stock Market
  2. Equities
  3. MAV Stock
  4. Financials Mavshack AB
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW