BRANDBEE HOLDING AB |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.002 SEK | -33.33% |
|
-33.33% | -81.82% |
Valuation
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 11.09 | 7.508 | 7.45 | 30.02 | 49.57 | 6.816 |
| Enterprise Value (EV) 1 | 11.13 | 7.469 | 7.603 | 29.98 | 47.3 | 6.523 |
| P/E ratio | -1.31 x | -0.92 x | -1.08 x | -6.2 x | -1.83 x | -0.31 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 3.27 x | 3.76 x | 1.58 x | 2.33 x | 1.5 x | 0.37 x |
| EV / Revenue | 3.28 x | 3.74 x | 1.62 x | 2.33 x | 1.43 x | 0.36 x |
| EV / EBITDA | -1.41 x | -1.06 x | -1.07 x | -3.29 x | -2.88 x | -0.48 x |
| EV / FCF | -7.3 x | -6.94 x | -1.66 x | -2.64 x | -4.89 x | -0.8 x |
| FCF Yield | -13.7% | -14.4% | -60.2% | -37.9% | -20.4% | -126% |
| Price to Book | 26.2 x | 1.95 x | -2.76 x | 2.66 x | 1.61 x | 0.3 x |
| Nbr of stocks (in thousands) | 1,680 | 5,820 | 11,641 | 48,419 | 137,693 | 189,328 |
| Reference price 2 | 6.600 | 1.290 | 0.6400 | 0.6200 | 0.3600 | 0.0360 |
| Announcement Date | 4/25/18 | 4/17/19 | 4/17/20 | 4/23/21 | 7/8/22 | 4/21/23 |
1SEK in Million2SEK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales 1 | 3.395 | 1.997 | 4.701 | 12.88 | 32.99 | 18.18 |
| EBITDA 1 | -7.894 | -7.065 | -7.085 | -9.122 | -16.43 | -13.67 |
| EBIT 1 | -8.942 | -7.604 | -7.624 | -9.726 | -22.18 | -21.32 |
| Operating Margin | -263.41% | -380.79% | -162.17% | -75.52% | -67.23% | -117.26% |
| Earnings before Tax (EBT) 1 | -8.957 | -7.886 | -18.81 | -10.42 | -33.29 | -21.68 |
| Net income 1 | -8.957 | -7.886 | -18.81 | -10.42 | -33.6 | -21.53 |
| Net margin | -263.87% | -394.92% | -400.12% | -80.94% | -101.85% | -118.38% |
| EPS 2 | -5.024 | -1.400 | -0.5914 | -0.1000 | -0.1963 | -0.1166 |
| Free Cash Flow 1 | -1.524 | -1.077 | -4.578 | -11.37 | -9.666 | -8.201 |
| FCF margin | -44.9% | -53.93% | -97.39% | -88.26% | -29.3% | -45.1% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 4/25/18 | 4/17/19 | 4/17/20 | 4/23/21 | 7/8/22 | 4/21/23 |
1SEK in Million2SEK
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 0.05 | - | 0.15 | - | - | - |
| Net Cash position 1 | - | 0.04 | - | 0.04 | 2.27 | 0.29 |
| Leverage (Debt/EBITDA) | -0.005784 x | - | -0.0216 x | - | - | - |
| Free Cash Flow 1 | -1.52 | -1.08 | -4.58 | -11.4 | -9.67 | -8.2 |
| ROE (net income / shareholders' equity) | -309% | -366% | 1,066% | -223% | -142% | -81% |
| ROA (Net income/ Total Assets) | -124% | -77.1% | -80.5% | -34.7% | -32.4% | -29.1% |
| Assets 1 | 7.246 | 10.22 | 23.37 | 30.07 | 103.8 | 74.09 |
| Book Value Per Share 2 | 0.2500 | 0.6600 | -0.2300 | 0.2300 | 0.2200 | 0.1200 |
| Cash Flow per Share 2 | 0.0400 | 0.0200 | 0 | 0 | 0.0200 | 0 |
| Capex | - | - | - | - | 0.09 | 0.07 |
| Capex / Sales | - | - | - | - | 0.28% | 0.37% |
| Announcement Date | 4/25/18 | 4/17/19 | 4/17/20 | 4/23/21 | 7/8/22 | 4/21/23 |
1SEK in Million2SEK
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -81.82% | 69.07K | |
| +18.66% | 414B | |
| +15.27% | 242B | |
| +20.63% | 104B | |
| +17.19% | 83.87B | |
| +54.11% | 57.64B | |
| +33.59% | 53.37B | |
| +6.02% | 37.83B | |
| +15.88% | 34.11B | |
| -8.32% | 23.18B |
- Stock Market
- Equities
- BRANDB Stock
- Financials BrandBee Holding AB
