SENSOR ALARM NORDEN AB |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.071 SEK | -10.13% |
|
-21.98% | -5.33% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 |
|---|---|---|---|
| Capitalization 1 | 26.76 | 4.292 | 3.934 |
| Enterprise Value (EV) 1 | 28.41 | 5.666 | 5.711 |
| P/E ratio | -1.68 x | -1.08 x | -1.07 x |
| Yield | - | - | - |
| Capitalization / Revenue | 2.43 x | 0.67 x | 0.94 x |
| EV / Revenue | 2.58 x | 0.88 x | 1.36 x |
| EV / EBITDA | -1.8 x | -0.53 x | -2.05 x |
| EV / FCF | -19,68,834 x | -4,86,733 x | 64,95,454 x |
| FCF Yield | -0% | -0% | 0% |
| Price to Book | 4.96 x | 1.39 x | 0.57 x |
| Nbr of stocks (in thousands) | 8,133 | 15,609 | 52,450 |
| Reference price 2 | 3.290 | 0.2750 | 0.0750 |
| Announcement Date | 01/03/22 | 13/04/23 | 24/06/24 |
1SEK in Million2SEK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Net sales 1 | 1.13 | 3.522 | 11.01 | 6.443 | 4.185 |
| EBITDA 1 | -10.18 | -11.36 | -15.78 | -10.74 | -2.784 |
| EBIT 1 | -10.27 | -11.51 | -15.93 | -11.6 | -3.348 |
| Operating Margin | -908.73% | -326.82% | -144.67% | -180.09% | -80% |
| Earnings before Tax (EBT) 1 | -10.41 | -11.64 | -15.95 | -13.33 | -3.487 |
| Net income 1 | -10.41 | -11.64 | -15.95 | -13.33 | -3.487 |
| Net margin | -921.42% | -330.41% | -144.8% | -206.86% | -83.32% |
| EPS | - | - | -1.961 | -0.2541 | -0.0700 |
| Free Cash Flow | - | -6.482 | -14.43 | -11.64 | 0.8792 |
| FCF margin | - | -184.05% | -131.01% | -180.66% | 21.01% |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 23/04/21 | 23/04/21 | 01/03/22 | 13/04/23 | 24/06/24 |
1SEK in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Net Debt 1 | 1.85 | 1.28 | 1.65 | 1.37 | 1.78 |
| Net Cash position 1 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | -0.1819 x | -0.1127 x | -0.1045 x | -0.1278 x | -0.6382 x |
| Free Cash Flow | - | -6.48 | -14.4 | -11.6 | 0.88 |
| ROE (net income / shareholders' equity) | - | -758% | -473% | -169% | -40.3% |
| ROA (Net income/ Total Assets) | - | -128% | -103% | -49.4% | -14.7% |
| Assets 1 | - | 9.118 | 15.54 | 26.97 | 23.78 |
| Book Value Per Share | - | - | 0.6600 | 0.2000 | 0.1300 |
| Cash Flow per Share | - | - | 0.0400 | 0 | 0 |
| Capex | - | 0.81 | 1.52 | 0.49 | - |
| Capex / Sales | - | 23.01% | 13.82% | 7.64% | - |
| Announcement Date | 23/04/21 | 23/04/21 | 01/03/22 | 13/04/23 | 24/06/24 |
1SEK in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
- Stock Market
- Equities
- SELARM Stock
- Financials Sensor Alarm Norden AB
