NORD INSURETECH GROUP AB |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.7 SEK | +16.67% |
|
-11.95% | -33.33% |
| 2023 | Nord Insuretech Group AB Reports Earnings Results for the Half Year Ended June 30, 2023 | CI |
| 2023 | Nord Insuretech Group AB Reports Earnings Results for the Full Year Ended December 31, 2022 | CI |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 |
|---|---|---|---|
| Capitalization 1 | 56.72 | 133 | 94.18 |
| Enterprise Value (EV) 2 | 57.27 | 135.1 | 92.99 |
| P/E ratio | -0.78 x | -6.25 x | -7.09 x |
| Yield | - | - | - |
| Capitalization / Revenue | 265 x | 16.5 x | 6.84 x |
| EV / Revenue | 268 x | 16.8 x | 6.76 x |
| EV / EBITDA | -2.87 x | -7.94 x | -7.05 x |
| EV / FCF | -6,00,252 x | -1,71,84,399 x | -91,64,149 x |
| FCF Yield | -0% | -0% | -0% |
| Price to Book | 4.98 x | 3.97 x | 2.67 x |
| Nbr of stocks (in thousands) | 42,015 | 1,32,695 | 1,47,618 |
| Reference price 3 | 1.350 | 1.002 | 0.6380 |
| Announcement Date | 02/06/21 | 01/06/22 | 01/06/23 |
1SEK in Million2NOK in Million3SEK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales 1 | 51.34 | 99.36 | 144 | 0.214 | 8.039 | 13.76 |
| EBITDA 1 | -26.2 | -30.38 | -85.25 | -19.95 | -17.03 | -13.2 |
| EBIT 1 | -26.63 | -35.68 | -102.5 | -20.92 | -22 | -15.72 |
| Operating Margin | -51.86% | -35.91% | -71.15% | -9,777.1% | -273.65% | -114.18% |
| Earnings before Tax (EBT) 1 | -27.15 | -96.32 | -143.7 | -161 | -21.25 | -14.49 |
| Net income 1 | -24.83 | -86.18 | -144.5 | -161 | -21.27 | -14.49 |
| Net margin | -48.36% | -86.73% | -100.36% | -75,210.28% | -264.62% | -105.25% |
| EPS | - | -4.534 | -6.415 | -1.741 | -0.1603 | -0.0900 |
| Free Cash Flow | - | -33.18 | -35.38 | -95.41 | -7.864 | -10.15 |
| FCF margin | - | -33.4% | -24.56% | -44,585.28% | -97.82% | -73.72% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 20/09/19 | 20/09/19 | 04/06/20 | 02/06/21 | 01/06/22 | 01/06/23 |
1NOK in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 0.13 | 69.3 | 238 | 0.55 | 2.17 | - |
| Net Cash position 1 | - | - | - | - | - | 1.19 |
| Leverage (Debt/EBITDA) | -0.005115 x | -2.281 x | -2.795 x | -0.0276 x | -0.1276 x | - |
| Free Cash Flow | - | -33.2 | -35.4 | -95.4 | -7.86 | -10.1 |
| ROE (net income / shareholders' equity) | - | -616% | 4,806% | -2,179% | -72.6% | -40.3% |
| ROA (Net income/ Total Assets) | - | -16.5% | -23.9% | -6.76% | -30.9% | -21.1% |
| Assets 1 | - | 521.4 | 605.3 | 2,380 | 68.78 | 68.72 |
| Book Value Per Share | - | 0.2200 | -0.4600 | 0.2700 | 0.2500 | 0.2400 |
| Cash Flow per Share | - | 0.7200 | 0.6500 | 0.0500 | 0.0700 | 0.0100 |
| Capex 1 | 0.33 | 0.31 | - | - | - | 0.13 |
| Capex / Sales | 0.64% | 0.31% | - | - | - | 0.94% |
| Announcement Date | 20/09/19 | 20/09/19 | 04/06/20 | 02/06/21 | 01/06/22 | 01/06/23 |
1NOK in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -33.33% | 1.57Cr | |
| +8.68% | 8.5TCr | |
| +4.18% | 7.74TCr | |
| -13.71% | 5.39TCr | |
| -22.57% | 4.76TCr | |
| +25.01% | 4.66TCr | |
| +19.79% | 4.28TCr | |
| +64.54% | 3.7TCr | |
| -9.98% | 2.46TCr | |
| +18.55% | 2.17TCr |
- Stock Market
- Equities
- NORDIG Stock
- Financials Nord Insuretech Group AB