MINDARK PE AB |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.33 SEK | -5.00% |
|
+1.53% | -52.50% |
| 27/03 | Mindark Pe AB Announces CEO Changes | CI |
| 08/02 | MindArk PE AB Provides Earnings Guidance for the Fourth Quarter and Full Year of 2023 | CI |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Capitalization 1 | 88.27 | 41.93 | 41.93 | - |
| Enterprise Value (EV) 1 | 88.27 | 41.93 | 97.93 | 93.93 |
| P/E ratio | - | 2.22 x | 2.29 x | 2.22 x |
| Yield | - | - | - | - |
| Capitalization / Revenue | 0.95 x | 0.34 x | 0.4 x | 0.31 x |
| EV / Revenue | 0.95 x | 0.34 x | 0.94 x | 0.7 x |
| EV / EBITDA | - | 5.42 x | 2.72 x | 2.54 x |
| EV / FCF | - | -7.35 x | 24.5 x | 3.91 x |
| FCF Yield | - | -13.6% | 4.08% | 25.6% |
| Price to Book | - | - | 0.58 x | 0.46 x |
| Nbr of stocks (in thousands) | 31,525 | 31,525 | 31,525 | - |
| Reference price 2 | 2.800 | 1.330 | 1.330 | 1.330 |
| Announcement Date | 14/04/23 | 28/02/24 | - | - |
1SEK in Million2SEK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net sales 1 | 92.8 | 122 | 104 | 133.7 |
| EBITDA 1 | - | 19 | 36 | 37 |
| EBIT 1 | - | 20.5 | 23 | 23 |
| Operating Margin | - | 16.8% | 22.12% | 17.2% |
| Earnings before Tax (EBT) 1 | - | 19.3 | 23 | 24 |
| Net income 1 | 9.141 | -1 | 18 | 19 |
| Net margin | 9.85% | -0.97% | 17.31% | 14.21% |
| EPS 2 | - | 0.6000 | 0.5800 | 0.6000 |
| Free Cash Flow 1 | - | -14 | 4 | 24 |
| FCF margin | - | -13.63% | 3.85% | 17.95% |
| FCF Conversion (EBITDA) | - | - | 11.11% | 64.86% |
| FCF Conversion (Net income) | - | - | 22.22% | 126.32% |
| Dividend per Share 2 | - | - | - | - |
| Announcement Date | 14/04/23 | 28/02/24 | - | - |
1SEK in Million2SEK
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net Debt 1 | - | 61 | 56 | 52 |
| Net Cash position 1 | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 3.211 x | 1.556 x | 1.405 x |
| Free Cash Flow 1 | - | -14 | 4 | 24 |
| ROE (net income / shareholders' equity) | - | -2% | 23% | 21% |
| ROA (Net income/ Total Assets) | - | -1% | 11% | 11% |
| Assets 1 | - | 100 | 163.6 | 172.7 |
| Book Value Per Share | - | - | 2.300 | 2.900 |
| Cash Flow per Share | - | - | - | - |
| Capex | - | - | - | - |
| Capex / Sales | - | - | - | - |
| Announcement Date | 14/04/23 | 28/02/24 | - | - |
1SEK in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
EPS Revisions
Annual profits - Rate of surprise
- Stock Market
- Equities
- MNDRK Stock
- Financials MindArk PE AB
