Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
11 SEK | 0.00% | 0.00% | +0.92% |
Valuation
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|
Capitalization 1 | 78.88 | 477.9 | 162.1 | 107.3 | 107.3 | - |
Enterprise Value (EV) 1 | 78.88 | 419.4 | 112.1 | 76.94 | 73.29 | 69.29 |
P/E ratio | 3.45 x | -109 x | -9.08 x | -5.71 x | 57.9 x | 22.4 x |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | 0.9 x | 3.71 x | 1.15 x | 1.05 x | 0.83 x | 0.75 x |
EV / Revenue | 0.9 x | 3.25 x | 0.8 x | 0.76 x | 0.56 x | 0.48 x |
EV / EBITDA | - | 446 x | -16.3 x | -5.21 x | 12.2 x | 7.7 x |
EV / FCF | - | -59.3 x | -13.2 x | -2.82 x | 14.7 x | 17.3 x |
FCF Yield | - | -1.69% | -7.6% | -35.5% | 6.82% | 5.77% |
Price to Book | - | - | 3.27 x | 3.19 x | 2.78 x | 2.48 x |
Nbr of stocks (in thousands) | 8,303 | 9,753 | 9,753 | 9,753 | 9,753 | - |
Reference price 2 | 9.500 | 49.00 | 16.62 | 11.00 | 11.00 | 11.00 |
Announcement Date | 17/02/21 | 17/02/22 | 16/02/23 | 15/02/24 | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|
Net sales 1 | 87.6 | 128.9 | 141 | 100.9 | 130 | 143 |
EBITDA 1 | - | 0.9411 | -6.862 | -14.78 | 6 | 9 |
EBIT 1 | - | -7.054 | -8.102 | -18.16 | 3 | 6 |
Operating Margin | - | -5.47% | -5.75% | -18% | 2.31% | 4.2% |
Earnings before Tax (EBT) 1 | - | -4.436 | -18.73 | -19.63 | 2 | 5 |
Net income 1 | - | -4.436 | -17.82 | -18.59 | 2 | 5 |
Net margin | - | -3.44% | -12.64% | -18.43% | 1.54% | 3.5% |
EPS 2 | 2.750 | -0.4500 | -1.830 | -1.910 | 0.1900 | 0.4900 |
Free Cash Flow 1 | - | -7.075 | -8.525 | -27.32 | 5 | 4 |
FCF margin | - | -5.49% | -6.05% | -27.08% | 3.85% | 2.8% |
FCF Conversion (EBITDA) | - | - | - | - | 83.33% | 44.44% |
FCF Conversion (Net income) | - | - | - | - | 250% | 80% |
Dividend per Share | - | - | - | - | - | - |
Announcement Date | 17/02/21 | 17/02/22 | 16/02/23 | 15/02/24 | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - |
Net Cash position 1 | - | 58.5 | 50 | 29.4 | 34 | 38 |
Leverage (Debt/EBITDA) | - | - | - | - | - | - |
Free Cash Flow 1 | - | -7.08 | -8.53 | -27.3 | 5 | 4 |
ROE (net income / shareholders' equity) | - | -10.7% | - | - | 5% | 12% |
ROA (Net income/ Total Assets) | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - |
Book Value Per Share 2 | - | - | 5.080 | 3.410 | 3.950 | 4.440 |
Cash Flow per Share | - | - | - | - | - | - |
Capex 1 | - | 0.92 | - | - | - | - |
Capex / Sales | - | 0.71% | - | - | - | - |
Announcement Date | 17/02/21 | 17/02/22 | 16/02/23 | 15/02/24 | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
EPS Revisions
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
+0.92% | 9.93M | |
-8.42% | 1.03B | |
-23.21% | 588M | |
+2.02% | 175M | |
-14.22% | 123M | |
-13.93% | 97.49M | |
-64.05% | 76.76M | |
-10.95% | 62.58M | |
-2.78% | 62.23M |
- Stock Market
- Equities
- TOURN Stock
- Financials Tourn International AB