AXICHEM AB |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.195 SEK | 0.00% |
|
-14.03% | -70.20% |
| Mar. 13 | OmneDiem Launches Two New Products | CI |
| Mar. 05 | AXichem AB Reports Earnings Results for the Fourth Quarter Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 271 | 1,095 | 1,345 | 779 | 406.8 | 229 |
| Enterprise Value (EV) 1 | 269 | 1,099 | 1,314 | 767 | 397.3 | 241.2 |
| P/E ratio | -36.7 x | -110 x | -106 x | -57.6 x | -26.6 x | -13.3 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | - | 3,182,980,166 x | 3,920,055,933 x | 634,904,249 x | 93,254,618 x | 45,739,676 x |
| EV / Revenue | - | 3,193,631,328 x | 3,830,239,606 x | 625,094,958 x | 91,087,264 x | 48,178,062 x |
| EV / EBITDA | - | -126,276,917 x | -118,475,262 x | -63,852,107 x | -29,418,232 x | -19,395,960 x |
| EV / FCF | 33.2 x | -154 x | -115 x | -55.3 x | -27 x | -14.7 x |
| FCF Yield | 3.01% | -0.65% | -0.87% | -1.81% | -3.7% | -6.82% |
| Price to Book | 8 x | 37.6 x | 20 x | 14.5 x | 7.23 x | 5.68 x |
| Nbr of stocks (in thousands) | 14,807 | 14,999 | 15,931 | 15,931 | 16,536 | 16,536 |
| Reference price 2 | 18.30 | 73.00 | 84.40 | 48.90 | 24.60 | 13.85 |
| Announcement Date | 5/15/18 | 5/7/19 | 5/5/20 | 5/7/21 | 5/10/22 | 5/26/23 |
1SEK in Million2SEK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales | - | 0.344 | 0.343 | 1.227 | 4.362 | 5.007 |
| EBITDA | - | -8.7 | -11.09 | -12.01 | -13.51 | -12.44 |
| EBIT 1 | -7.18 | -9.666 | -12.44 | -13.51 | -15.07 | -14.54 |
| Operating Margin | - | -2,809.88% | -3,627.99% | -1,101.3% | -345.48% | -290.49% |
| Earnings before Tax (EBT) 1 | -7.375 | -9.927 | -12.56 | -13.51 | -15.06 | -17.24 |
| Net income 1 | -7.375 | -9.927 | -12.56 | -13.51 | -15.09 | -17.26 |
| Net margin | - | -2,885.76% | -3,662.1% | -1,101.39% | -346.01% | -344.66% |
| EPS 2 | -0.4981 | -0.6658 | -0.7928 | -0.8483 | -0.9240 | -1.044 |
| Free Cash Flow 1 | 8.09 | -7.125 | -11.4 | -13.87 | -14.72 | -16.46 |
| FCF margin | - | -2,071.22% | -3,324.67% | -1,130.34% | -337.46% | -328.8% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 5/15/18 | 5/7/19 | 5/5/20 | 5/7/21 | 5/10/22 | 5/26/23 |
1SEK in Million2SEK
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q2 | 2022 Q3 | 2022 Q4 |
|---|---|---|---|
| Net sales 1 | - | 0.263 | 3.539 |
| EBITDA | - | - | - |
| EBIT 1 | - | -4.3 | -2.253 |
| Operating Margin | - | -1,634.98% | -63.66% |
| Earnings before Tax (EBT) | - | - | - |
| Net income | -5.201 | - | - |
| Net margin | - | - | - |
| EPS | -0.3100 | - | - |
| Dividend per Share | - | - | - |
| Announcement Date | 8/25/22 | 11/24/22 | 3/3/23 |
1SEK in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | 3.66 | - | - | - | 12.2 |
| Net Cash position 1 | 2.01 | - | 30.8 | 12 | 9.45 | - |
| Leverage (Debt/EBITDA) | - | -0.4211 x | - | - | - | -0.9817 x |
| Free Cash Flow 1 | 8.09 | -7.13 | -11.4 | -13.9 | -14.7 | -16.5 |
| ROE (net income / shareholders' equity) | -19.6% | -31.5% | -26.1% | -22.4% | -27.5% | -35.7% |
| ROA (Net income/ Total Assets) | -10.5% | -15.7% | -14.5% | -13.5% | -16.4% | -15.1% |
| Assets 1 | 70.32 | 63.26 | 86.74 | 99.84 | 91.76 | 113.9 |
| Book Value Per Share 2 | 2.290 | 1.940 | 4.220 | 3.370 | 3.400 | 2.440 |
| Cash Flow per Share 2 | 0.3900 | 0.2500 | 1.930 | 0.7600 | 0.5700 | 0.4000 |
| Capex | - | 0.09 | 0.06 | 0.03 | 0.02 | - |
| Capex / Sales | - | 26.74% | 18.37% | 2.77% | 0.37% | - |
| Announcement Date | 5/15/18 | 5/7/19 | 5/5/20 | 5/7/21 | 5/10/22 | 5/26/23 |
1SEK in Million2SEK
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -70.20% | 4.41M | |
| +5.58% | 26.02B | |
| +11.79% | 1.73B | |
| -18.40% | 583M | |
| -21.41% | 409M | |
| -81.65% | 216M | |
| -11.15% | 114M |
- Stock Market
- Equities
- AXIC A Stock
- Financials aXichem AB
