SELUXIT A/S |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.82 DKK | -2.76% |
|
-12.96% | +116.92% |
| 06/05 | Seluxit Sells Energy Solution to Danish Retailer | MT |
| 29/04 | Seluxit A/S lowers Earnings Guidance for the Financial Year 2023/24 | CI |
Valuation
| Fiscal Period: June | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Capitalization 1 | 95.33 | 93.8 | 85.54 | 35.64 | 28.9 |
| Enterprise Value (EV) 1 | 76.43 | 82.05 | 82.55 | 33.57 | 31.09 |
| P/E ratio | -22.1 x | -20.9 x | -46.7 x | -8.92 x | -4.79 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | 5.31 x | 4.47 x | 7.17 x | 3.67 x | 3.86 x |
| EV / Revenue | 4.25 x | 3.91 x | 6.92 x | 3.45 x | 4.16 x |
| EV / EBITDA | -13.8 x | -15.2 x | -15.9 x | -5.07 x | -3.85 x |
| EV / FCF | -1,69,36,772 x | -1,25,37,337 x | -72,24,319 x | -2,25,26,559 x | -69,49,621 x |
| FCF Yield | -0% | -0% | -0% | -0% | -0% |
| Price to Book | 3.85 x | 4.63 x | 4.65 x | 2.48 x | 3.46 x |
| Nbr of stocks (in thousands) | 9,571 | 9,571 | 9,633 | 9,633 | 9,633 |
| Reference price 2 | 9.960 | 9.800 | 8.880 | 3.700 | 3.000 |
| Announcement Date | 25/09/19 | 23/09/20 | 23/09/21 | 22/09/22 | 25/09/23 |
1DKK in Million2DKK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 8.137 | 17.97 | 20.98 | 11.94 | 9.718 | 7.48 |
| EBITDA 1 | 2.307 | -5.528 | -5.411 | -5.195 | -6.619 | -8.066 |
| EBIT 1 | 1.452 | -5.575 | -5.594 | -5.391 | -6.725 | -8.129 |
| Operating Margin | 17.84% | -31.03% | -26.66% | -45.16% | -69.2% | -108.69% |
| Earnings before Tax (EBT) 1 | 1.36 | -5.56 | -5.782 | -2.81 | -5.434 | -7.792 |
| Net income 1 | 1.059 | -4.342 | -4.51 | -1.854 | -3.996 | -6.037 |
| Net margin | 13.02% | -24.17% | -21.49% | -15.53% | -41.12% | -80.72% |
| EPS | - | -0.4500 | -0.4700 | -0.1900 | -0.4148 | -0.6267 |
| Free Cash Flow | - | -4.512 | -6.544 | -11.43 | -1.49 | -4.474 |
| FCF margin | - | -25.12% | -31.19% | -95.72% | -15.33% | -59.82% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 25/09/19 | 25/09/19 | 23/09/20 | 23/09/21 | 22/09/22 | 25/09/23 |
1DKK in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | 2.19 |
| Net Cash position 1 | 0.01 | 18.9 | 11.7 | 2.99 | 2.08 | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | -0.2721 x |
| Free Cash Flow | - | -4.51 | -6.54 | -11.4 | -1.49 | -4.47 |
| ROE (net income / shareholders' equity) | - | -29.8% | -20% | -9.59% | -24.4% | -53% |
| ROA (Net income/ Total Assets) | - | -17.9% | -12.3% | -12.3% | -16.3% | -25.1% |
| Assets 1 | - | 24.32 | 36.78 | 15.04 | 24.5 | 24.08 |
| Book Value Per Share | - | 2.590 | 2.120 | 1.910 | 1.490 | 0.8700 |
| Cash Flow per Share | - | 1.980 | 1.230 | 0.8300 | 0.7400 | 0.2900 |
| Capex | - | 0.22 | - | 0.51 | - | - |
| Capex / Sales | - | 1.24% | - | 4.27% | - | - |
| Announcement Date | 25/09/19 | 25/09/19 | 23/09/20 | 23/09/21 | 22/09/22 | 25/09/23 |
1DKK in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +116.92% | 3.96M | |
| -13.48% | 191B | |
| +1.53% | 167B | |
| +3.37% | 155B | |
| +8.31% | 103B | |
| +11.19% | 82.06B | |
| -6.43% | 71.79B | |
| -18.66% | 54.05B | |
| -8.68% | 43.34B | |
| +9.88% | 38.62B |
- Stock Market
- Equities
- SLXIT Stock
- Financials Seluxit A/S
