EDYOUTEC AB |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.633 SEK | -2.01% |
|
-11.84% | -34.20% |
| Feb. 27 | Edyoutec AB Reports Earnings Results for the Fourth Quarter and Full Year Ended December 31, 2023 | CI |
| Feb. 27 | Edyoutec's German Units Secure New Orders | MT |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Capitalization 1 | 24.93 | 23.6 | 23.6 | - |
| Enterprise Value (EV) 1 | 24.93 | 36.35 | 59.6 | 67.6 |
| P/E ratio | -1.6 x | -1.78 x | -1.67 x | -7.91 x |
| Yield | - | - | - | - |
| Capitalization / Revenue | - | 0.87 x | 0.55 x | 0.33 x |
| EV / Revenue | - | 1 x | 1.39 x | 0.95 x |
| EV / EBITDA | - | -5.45 x | -29.8 x | 6.76 x |
| EV / FCF | - | -1.32 x | -3.72 x | - |
| FCF Yield | - | -75.9% | -26.8% | - |
| Price to Book | - | - | 0.19 x | 0.37 x |
| Nbr of stocks (in thousands) | 7,791 | 37,278 | 37,278 | - |
| Reference price 2 | 3.200 | 0.6330 | 0.6330 | 0.6330 |
| Announcement Date | 2/28/23 | 2/27/24 | - | - |
1SEK in Million2SEK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net sales 1 | - | 36.49 | 43 | 71 |
| EBITDA 1 | - | -6.664 | -2 | 10 |
| EBIT 1 | - | -17.33 | -12 | - |
| Operating Margin | - | -47.51% | -27.91% | - |
| Earnings before Tax (EBT) 1 | - | -20.01 | -8 | 3 |
| Net income 1 | -15.55 | -20.01 | -14 | -3 |
| Net margin | - | -54.85% | -32.56% | -4.23% |
| EPS 2 | -2.000 | -0.5400 | -0.3800 | -0.0800 |
| Free Cash Flow 1 | - | -27.58 | -16 | - |
| FCF margin | - | -75.59% | -37.21% | - |
| FCF Conversion (EBITDA) | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - |
| Dividend per Share 2 | - | - | - | - |
| Announcement Date | 2/28/23 | 2/27/24 | - | - |
1SEK in Million2SEK
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 |
|---|---|---|---|---|
| Net sales 1 | 8.166 | 9.7 | 11.2 | 9.2 |
| EBITDA 1 | -1.922 | -3.9 | -3 | -2.1 |
| EBIT 1 | -4.6 | -6.3 | -5.5 | -4.6 |
| Operating Margin | -56.34% | -64.95% | -49.11% | -50% |
| Earnings before Tax (EBT) 1 | -5.275 | -4.1 | -3.8 | -2.9 |
| Net income 1 | -5.275 | -4.1 | -3.8 | -2.9 |
| Net margin | -64.6% | -42.27% | -33.93% | -31.52% |
| EPS 2 | -0.1400 | -0.1000 | -0.1000 | -0.1000 |
| Dividend per Share | - | - | - | - |
| Announcement Date | 2/27/24 | - | - | - |
1SEK in Million2SEK
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net Debt 1 | - | 4.71 | 36 | 44 |
| Net Cash position 1 | - | - | - | - |
| Leverage (Debt/EBITDA) | - | -0.7061 x | -18 x | 4.4 x |
| Free Cash Flow 1 | - | -27.6 | -16 | - |
| ROE (net income / shareholders' equity) | - | -31.7% | -21% | -5% |
| ROA (Net income/ Total Assets) | - | -20.5% | -14% | -3% |
| Assets 1 | - | 97.82 | 100 | 100 |
| Book Value Per Share | - | - | 3.400 | 1.700 |
| Cash Flow per Share | - | - | - | - |
| Capex | - | - | - | - |
| Capex / Sales | - | - | - | - |
| Announcement Date | 2/28/23 | 2/27/24 | - | - |
1SEK in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
- Stock Market
- Equities
- EDYOU Stock
- Financials edyoutec AB
