MISEN ENERGY AB |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.066 SEK | -54.48% |
|
-17.50% | -90.00% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 94.29 | 133.5 | 174.1 | 815.3 | 145.1 | 95.75 |
| Enterprise Value (EV) 1 | 96.81 | 136 | 173.1 | 787.8 | 139.2 | 106.1 |
| P/E ratio | -16.9 x | -16.8 x | 1.47 x | -19.4 x | -7.68 x | -5.08 x |
| Yield | - | - | 33.3% | - | - | - |
| Capitalization / Revenue | 317 x | 385 x | 4,581 x | 23,294 x | - | - |
| EV / Revenue | 326 x | 392 x | 4,557 x | 22,508 x | - | - |
| EV / EBITDA | -5.58 x | -3.87 x | -1.06 x | -10.5 x | -7.2 x | - |
| EV / FCF | -4.43 x | -21.2 x | -0.66 x | 9.55 x | -9.36 x | -10.9 x |
| FCF Yield | -22.6% | -4.71% | -151% | 10.5% | -10.7% | -9.19% |
| Price to Book | -4.74 x | -3.61 x | 1.38 x | 32.8 x | 24.3 x | -7.41 x |
| Nbr of stocks (in thousands) | 1,45,068 | 1,45,068 | 1,45,068 | 1,45,068 | 1,45,068 | 1,45,068 |
| Reference price 2 | 0.6500 | 0.9200 | 1.200 | 5.620 | 1.000 | 0.6600 |
| Announcement Date | 11/04/19 | 07/05/20 | 09/04/21 | 07/04/22 | 07/03/23 | 31/05/24 |
1SEK in Million2SEK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 0.297 | 0.347 | 0.038 | 0.035 | - | - |
| EBITDA 1 | -17.35 | -35.14 | -163.9 | -74.71 | -19.32 | - |
| EBIT 1 | -17.42 | -35.23 | -163.9 | -74.72 | -19.33 | -19.64 |
| Operating Margin | -5,866.33% | -10,153.6% | -4,31,442.11% | -2,13,488.57% | - | - |
| Earnings before Tax (EBT) 1 | -4.32 | -21.33 | 340.3 | -41.55 | -18.9 | -18.9 |
| Net income 1 | -5.592 | -7.951 | 118.7 | -41.55 | -18.9 | -18.9 |
| Net margin | -1,882.83% | -2,291.35% | 3,12,276.32% | -1,18,717.14% | - | - |
| EPS 2 | -0.0385 | -0.0548 | 0.8180 | -0.2900 | -0.1303 | -0.1300 |
| Free Cash Flow 1 | -21.87 | -6.407 | -261.6 | 82.48 | -14.88 | -9.744 |
| FCF margin | -7,363.13% | -1,846.51% | -6,88,323.36% | 2,35,669.64% | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | 0.4000 | - | - | - |
| Announcement Date | 11/04/19 | 07/05/20 | 09/04/21 | 07/04/22 | 07/03/23 | 31/05/24 |
1SEK in Million2SEK
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 2.51 | 2.49 | - | - | - | 10.3 |
| Net Cash position 1 | - | - | 0.93 | 27.5 | 5.86 | - |
| Leverage (Debt/EBITDA) | -0.1447 x | -0.0708 x | - | - | - | - |
| Free Cash Flow 1 | -21.9 | -6.41 | -262 | 82.5 | -14.9 | -9.74 |
| ROE (net income / shareholders' equity) | 25.3% | 86.7% | 589% | -54.5% | -122% | 545% |
| ROA (Net income/ Total Assets) | -122% | -206% | -41.3% | -17.9% | -54.4% | -149% |
| Assets 1 | 4.591 | 3.863 | -287.6 | 231.9 | 34.73 | 12.64 |
| Book Value Per Share 2 | -0.1400 | -0.2500 | 0.8700 | 0.1700 | 0.0400 | -0.0900 |
| Cash Flow per Share 2 | 0 | 0 | 0.0100 | 0.1900 | 0.0400 | 0.0200 |
| Capex 1 | 0.54 | 0.05 | 0.02 | 0 | - | - |
| Capex / Sales | 180.47% | 15.56% | 52.63% | 2.86% | - | - |
| Announcement Date | 11/04/19 | 07/05/20 | 09/04/21 | 07/04/22 | 07/03/23 | 31/05/24 |
1SEK in Million2SEK
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -90.00% | 903K | |
| -6.47% | 60.38B | |
| +13.64% | 2.02B | |
| -.--% | 1.05B | |
| +72.37% | 634M | |
| -39.09% | 263M | |
| -44.14% | 160M | |
| -28.79% | 126M | |
| +20.62% | 78.21M | |
| -42.48% | 73.05M |
- Stock Market
- Equities
- MISE Stock
- Financials Misen Energy AB
