XAVI SOLUTIONNODE AB |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.348 SEK | 0.00% |
|
+10.13% | -1.14% |
| 08/05 | Xavi Solutionnode AB Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| 08/02 | Xavi Solutionnode AB Reports Earnings Results for the Fourth Quarter Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 35.73 | 60.31 | 43.95 | 43.45 | - | - |
| Enterprise Value (EV) 1 | 35.73 | 79.95 | 54.53 | 43.45 | 43.45 | 43.45 |
| P/E ratio | -22.4 x | - | - | - | - | - |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | - | 0.52 x | 0.45 x | 0.42 x | 0.39 x | - |
| EV / Revenue | - | 0.52 x | 0.45 x | 0.42 x | 0.39 x | - |
| EV / EBITDA | - | 25.9 x | -7.78 x | 6.58 x | 4.94 x | 3.95 x |
| EV / FCF | - | -3,10,23,090 x | - | - | - | - |
| FCF Yield | - | -0% | - | - | - | - |
| Price to Book | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 31,905 | 1,24,863 | 1,24,863 | 1,24,863 | - | - |
| Reference price 2 | 1.120 | 0.4830 | 0.3520 | 0.3480 | 0.3480 | 0.3480 |
| Announcement Date | 21/04/22 | 08/02/23 | 08/02/24 | - | - | - |
1SEK in Million2SEK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 116.6 | 98.08 | 102.5 | 112.3 | - |
| EBITDA 1 | - | 2.326 | -5.647 | 6.6 | 8.8 | 11 |
| EBIT 1 | - | -29.86 | -8.476 | 4.1 | 6.1 | 8 |
| Operating Margin | - | -25.62% | -8.64% | 4% | 5.43% | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - |
| Net income | -1.594 | - | - | - | - | - |
| Net margin | - | - | - | - | - | - |
| EPS | -0.0500 | - | - | - | - | - |
| Free Cash Flow | - | -1.944 | - | - | - | - |
| FCF margin | - | -1.67% | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 21/04/22 | 08/02/23 | 08/02/24 | - | - | - |
1SEK in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q4 | 2023 Q2 | 2023 Q3 | 2023 Q4 |
|---|---|---|---|---|
| Net sales 1 | 30.81 | 25.13 | 19.31 | 22.66 |
| EBITDA 1 | - | -3.177 | -6.799 | 2.503 |
| EBIT 1 | - | -3.877 | -7.581 | 1.761 |
| Operating Margin | - | -15.43% | -39.26% | 7.77% |
| Earnings before Tax (EBT) | - | - | - | - |
| Net income | - | - | - | - |
| Net margin | - | - | - | - |
| EPS | - | - | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 08/02/23 | 17/08/23 | 09/11/23 | 08/02/24 |
1SEK in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt | - | 19.6 | 10.6 | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 8.446 x | -1.873 x | - | - | - |
| Free Cash Flow | - | -1.94 | - | - | - | - |
| ROE (net income / shareholders' equity) | - | -89.1% | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - |
| Assets | - | - | - | - | - | - |
| Book Value Per Share | - | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - |
| Announcement Date | 21/04/22 | 08/02/23 | 08/02/24 | - | - | - |
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -1.14% | 4.1M | |
| +14.55% | 87.45B | |
| +8.75% | 65.02B | |
| +15.77% | 36.65B | |
| +15.01% | 32.88B | |
| -2.05% | 26.09B | |
| +6.99% | 25.92B | |
| -1.42% | 25.14B | |
| +15.07% | 24.8B | |
| -4.78% | 20.94B |
- Stock Market
- Equities
- XAVI B Stock
- Financials Xavi Solutionnode AB
