Financials Creades AB

Equities

CRED A

SE0015661236

Investment Holding Companies

Market Closed - Nasdaq Stockholm 06:59:37 2024-04-30 am EDT 5-day change 1st Jan Change
70.1 SEK -0.64% Intraday chart for Creades AB +2.41% -2.50%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 3,129 5,965 11,755 19,977 10,589 9,761
Enterprise Value (EV) 1 2,909 5,210 11,123 19,516 9,979 9,464
P/E ratio 5.9 x 5.49 x 3.22 x 4.6 x -2.68 x 17.5 x
Yield 5.58% 2.93% 1.48% 0.95% 1.79% 2.23%
Capitalization / Revenue 2.44 x 5.28 x 2.93 x 4.47 x -2.52 x 19.2 x
EV / Revenue 2.27 x 4.61 x 2.77 x 4.36 x -2.37 x 18.6 x
EV / EBITDA 5.45 x 4.83 x - 4.62 x -2.52 x 18.1 x
EV / FCF 6.63 x 8.41 x 4.21 x 7.28 x -3.88 x 22.5 x
FCF Yield 15.1% 11.9% 23.8% 13.7% -25.8% 4.44%
Price to Book 0.85 x 1.29 x 1.48 x 1.54 x 1.2 x 1.06 x
Nbr of stocks (in thousands) 124,651 124,651 124,651 135,762 135,762 135,762
Reference price 2 25.10 47.85 94.30 147.2 78.00 71.90
Announcement Date 3/12/19 3/11/20 3/15/21 3/10/22 3/20/23 3/13/24
1SEK in Million2SEK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,281 1,130 4,015 4,474 -4,203 509
EBITDA 1 534 1,078 - 4,223 -3,961 523
EBIT 1 532 1,076 3,657 4,222 -3,961 522
Operating Margin 41.53% 95.22% 91.08% 94.37% 94.24% 102.55%
Earnings before Tax (EBT) 1 532 1,077 3,656 4,219 -3,948 558
Net income 1 530 1,086 3,647 4,193 -3,948 558
Net margin 41.37% 96.11% 90.83% 93.72% 93.93% 109.63%
EPS 2 4.252 8.712 29.26 31.97 -29.08 4.110
Free Cash Flow 1 438.5 619.5 2,642 2,680 -2,571 420.2
FCF margin 34.23% 54.82% 65.8% 59.9% 61.16% 82.56%
FCF Conversion (EBITDA) 82.12% 57.47% - 63.46% - 80.35%
FCF Conversion (Net income) 82.74% 57.04% 72.44% 63.91% - 75.31%
Dividend per Share 2 1.400 1.400 1.400 1.400 1.400 1.600
Announcement Date 3/12/19 3/11/20 3/15/21 3/10/22 3/20/23 3/13/24
1SEK in Million2SEK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 220 755 632 461 610 297
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 439 620 2,642 2,680 -2,571 420
ROE (net income / shareholders' equity) 15.1% 26.1% 58.1% 40.1% -36.3% 6.21%
ROA (Net income/ Total Assets) 9.08% 16% 35.2% 24.1% -21.9% 3.55%
Assets 1 5,837 6,782 10,369 17,369 17,998 15,713
Book Value Per Share 2 29.70 37.00 63.80 95.40 64.90 67.60
Cash Flow per Share 2 1.760 3.710 5.130 3.440 4.520 2.200
Capex 1 6 - - - - -
Capex / Sales 0.47% - - - - -
Announcement Date 3/12/19 3/11/20 3/15/21 3/10/22 3/20/23 3/13/24
1SEK in Million2SEK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA