Stock NBZ NORTHBAZE GROUP AB
Add to a list
To use this feature you must be a member
Log inSign up

Financials Northbaze Group AB

Equities

NBZ

SE0003204908

Household Electronics

Market Closed - Nasdaq Stockholm
Other stock markets
 11:29:35 2024-05-23 am EDT 		5-day change 1st Jan Change
0.342 SEK +14.00% Intraday chart for Northbaze Group AB +10.32% -16.59%
May. 23 Northbaze Group AB Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Feb. 22 Northbaze Group AB Reports Earnings Results for the Fourth Quarter Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 80.23 64.57 72.4 124.3 79.83 53.7 53.7 -
Enterprise Value (EV) 1 80.23 63.98 72.4 130.9 98.03 64.38 67.8 53.7
P/E ratio - -2.2 x - -12.7 x -8.16 x - - -
Yield - - - - - - - -
Capitalization / Revenue 0.81 x 0.54 x 0.53 x 0.93 x 0.48 x 0.55 x 0.25 x 0.23 x
EV / Revenue 0.81 x 0.54 x 0.53 x 0.93 x 0.48 x 0.55 x 0.25 x 0.23 x
EV / EBITDA - -4.5 x - 44.6 x 40.2 x 19.3 x 4.3 x 3.25 x
EV / FCF - -2,883,073 x - 12,236,714 x -8,377,137 x - - -
FCF Yield - -0% - 0% -0% - - -
Price to Book - - - - - - - -
Nbr of stocks (in thousands) 53,487 97,836 97,836 97,836 97,836 157,015 157,015 -
Reference price 2 1.500 0.6600 0.7400 1.270 0.8160 0.3420 0.3420 0.3420
Announcement Date 2/21/19 3/5/20 2/18/21 2/17/22 2/23/23 2/22/24 - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Net sales 1 99.27 119.8 137 132.9 167.8 117.6 218 235
EBITDA 1 - -14.36 - 2.785 1.985 3.334 12.5 16.5
EBIT 1 - -22.24 - -5.007 -13.18 -24.29 -1.1 1.9
Operating Margin - -18.56% - -3.77% -7.85% -20.65% -0.5% 0.81%
Earnings before Tax (EBT) 1 - -24.33 - -9.601 -18.56 -27.6 -4.7 -1.7
Net income 1 -15.33 -24.26 - -10.14 -15.29 -31.17 -3.7 -1.4
Net margin -15.44% -20.24% - -7.63% -9.11% -26.5% -1.7% -0.6%
EPS - -0.3000 - -0.1000 -0.1000 - - -
Free Cash Flow - -22.4 - 10.15 -9.53 - - -
FCF margin - -18.69% - 7.64% -5.68% - - -
FCF Conversion (EBITDA) - - - 364.6% - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share - - - - - - - -
Announcement Date 2/21/19 3/5/20 2/18/21 2/17/22 2/23/23 2/22/24 - -
1SEK in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 43.78 - - 31.93 22.27 28.02 35.37 45.45 48 52 61
EBITDA 1 - 5.029 -8.688 -1.362 5.737 1.705 -2.746 1.932 1.4 2.6 6.1
EBIT 1 - 1.945 -13.65 - - - -10.24 1.915 -1.5 -0.6 2.3
Operating Margin - - - - - - -28.94% 4.21% -3.12% -1.15% 3.77%
Earnings before Tax (EBT) - - - - - - - - - - -
Net income 0.346 - - - - - - - - - -
Net margin 0.79% - - - - - - - - - -
EPS - - - - - - - - - - -
Dividend per Share - - - - - - - - - - -
Announcement Date 8/25/22 11/24/22 2/23/23 5/17/23 8/24/23 11/23/23 2/22/24 5/23/24 - - -
1SEK in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Net Debt - - - 6.69 18.2 - 14.1 -
Net Cash position - 0.59 - - - - - -
Leverage (Debt/EBITDA) - - - 2.401 x 9.167 x - 1.128 x -
Free Cash Flow - -22.4 - 10.2 -9.53 - - -
ROE (net income / shareholders' equity) - -49% - -25.5% -23.5% - - -
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share - - - - - - - -
Cash Flow per Share - - - - - - - -
Capex - 1.06 - 0.61 3.07 - - -
Capex / Sales - 0.89% - 0.46% 1.83% - - -
Announcement Date 2/21/19 3/5/20 2/18/21 2/17/22 2/23/23 2/22/24 - -
1SEK in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Ratings for Northbaze Group AB

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Quarterly revenue - Rate of surprise

Company calendar

Sector Home Audio

1st Jan change Capi.
NORTHBAZE GROUP AB Stock Northbaze Group AB
-16.59% 4.39M
SONOS, INC. Stock Sonos, Inc.
-6.48% 1.98B
EDIFIER TECHNOLOGY CO., LTD. Stock Edifier Technology Co., Ltd.
-25.98% 1.64B
SHENZHEN FENDA TECHNOLOGY CO., LTD. Stock Shenzhen Fenda Technology Co., Ltd.
-15.56% 1.04B
GUOGUANG ELECTRIC COMPANY LIMITED Stock Guoguang Electric Company Limited
-26.97% 950M
EASTECH HOLDING LIMITED Stock Eastech Holding Limited
+102.16% 282M
B&C SPEAKERS S.P.A. Stock B&C Speakers S.p.A.
-6.81% 197M
YA HORNG ELECTRONIC CO., LTD. Stock Ya Horng Electronic Co., Ltd.
+12.82% 174M
FORMOSA PROSONIC INDUSTRIES Stock Formosa Prosonic Industries
+5.92% 164M
TOP UNION ELECTRONICS CORP. Stock Top Union Electronics Corp.
+8.28% 153M
Home Audio
  1. Stock Market
  2. Equities
  3. NBZ Stock
  4. Financials Northbaze Group AB