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

Financials Freja eID Group AB

Equities

FREJA

SE0015950308

Software

Market Closed - Nasdaq Stockholm
Other stock markets
 11:29:39 2024-04-29 am EDT 		5-day change 1st Jan Change
7.32 SEK +1.10% Intraday chart for Freja eID Group AB +2.81% +7.65%
Feb. 08 Freja eID Group AB Reports Earnings Results for the Fourth Quarter and Full Year Ended December 31, 2023 CI
2023 Freja eID Group AB Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 469.1 462.9 250.4 377 70.76 154.4
Enterprise Value (EV) 1 440.1 469 232.9 362.3 81.72 168.5
P/E ratio -15.4 x -18.7 x 43.3 x -6.82 x -1.83 x -4.27 x
Yield - - - - - -
Capitalization / Revenue 5.78 x 4.38 x 9.16 x 14.1 x 1.88 x 3.24 x
EV / Revenue 5.43 x 4.44 x 8.52 x 13.6 x 2.17 x 3.53 x
EV / EBITDA -17.2 x -19.7 x -5.6 x -7.96 x -2.24 x -5.78 x
EV / FCF -20.7 x -33.1 x -10.5 x -8.64 x -3.6 x -10.5 x
FCF Yield -4.83% -3.02% -9.55% -11.6% -27.8% -9.55%
Price to Book 12.1 x 26.8 x 6.06 x 6.36 x 3.31 x 11.2 x
Nbr of stocks (in thousands) 14,359 14,617 14,617 18,870 18,870 22,711
Reference price 2 32.67 31.67 17.13 19.98 3.750 6.800
Announcement Date 4/4/19 4/2/20 3/18/21 3/17/22 3/16/23 3/14/24
1SEK in Million2SEK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 81.1 105.7 27.36 26.72 37.58 47.72
EBITDA 1 -25.57 -23.81 -41.6 -45.53 -36.5 -29.13
EBIT 1 -28.39 -27.42 -44.04 -47.14 -37.31 -29.7
Operating Margin -35.01% -25.94% -160.99% -176.42% -99.27% -62.24%
Earnings before Tax (EBT) 1 -29.02 -28.37 -44.08 -47.85 -38.44 -31.61
Net income 1 -29.39 -24.69 5.826 -52.33 -38.76 -31.96
Net margin -36.23% -23.36% 21.3% -195.83% -103.13% -66.99%
EPS 2 -2.120 -1.694 0.3953 -2.932 -2.054 -1.594
Free Cash Flow 1 -21.27 -14.18 -22.25 -41.94 -22.72 -16.09
FCF margin -26.23% -13.42% -81.32% -156.93% -60.46% -33.71%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 4/4/19 4/2/20 3/18/21 3/17/22 3/16/23 3/14/24
1SEK in Million2SEK
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1
Net sales 1 3.648 5.854 7.774 6.739 6.566 10.1 8.493
EBITDA 1 - -8.774 -7.735 -7.024 -7.23 -1.3 -3.276
EBIT 1 - -12.12 -11.14 -10.53 -10.67 -4.9 -6.969
Operating Margin - -207% -143.34% -156.24% -162.47% -48.51% -82.06%
Earnings before Tax (EBT) 1 - -12.29 -11.24 -10.67 -10.74 -5.797 -7.437
Net income 1 - -14.57 -11.31 -10.78 -10.81 -5.3 -7.484
Net margin - -248.82% -145.47% -159.91% -164.68% -52.48% -88.12%
EPS 2 -0.8300 -0.7700 -0.6000 -0.5700 -0.5700 -0.2800 -0.4000
Dividend per Share - - - - - - -
Announcement Date 11/10/21 2/10/22 5/5/22 8/11/22 11/10/22 2/9/23 5/4/23
1SEK in Million2SEK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - 6.09 - - 11 14.1
Net Cash position 1 28.9 - 17.5 14.7 - -
Leverage (Debt/EBITDA) - -0.2559 x - - -0.3004 x -0.4824 x
Free Cash Flow 1 -21.3 -14.2 -22.2 -41.9 -22.7 -16.1
ROE (net income / shareholders' equity) -92.9% -88.1% -144% -100% -96.2% -182%
ROA (Net income/ Total Assets) -23.9% -19.7% -31.6% -32.9% -30.4% -30.4%
Assets 1 123 125.5 -18.46 158.8 127.7 105.3
Book Value Per Share 2 2.700 1.180 2.830 3.140 1.130 0.6100
Cash Flow per Share 2 2.010 0.6800 1.450 1.500 0.3300 0.2400
Capex 1 3.74 3.68 0.41 0.37 0.81 0.06
Capex / Sales 4.61% 3.48% 1.5% 1.4% 2.16% 0.12%
Announcement Date 4/4/19 4/2/20 3/18/21 3/17/22 3/16/23 3/14/24
1SEK in Million2SEK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly earnings - Rate of surprise

Company calendar

Sector Enterprise Software

1st Jan change Capi.
FREJA EID GROUP AB Stock Freja eID Group AB
+7.65% 15M
ORACLE CORPORATION Stock Oracle Corporation
+10.49% 322B
SAP SE Stock SAP SE
+22.90% 216B
SERVICENOW, INC. Stock ServiceNow, Inc.
+2.08% 149B
CONSTELLATION SOFTWARE INC. Stock Constellation Software Inc.
+9.95% 56.27B
HUBSPOT, INC. Stock HubSpot, Inc.
+9.58% 32.13B
FAIR ISAAC CORPORATION Stock Fair Isaac Corporation
-1.80% 27.45B
MICROSTRATEGY INCORPORATED Stock MicroStrategy Incorporated
+104.71% 22.62B
WISETECH GLOBAL LIMITED Stock WiseTech Global Limited
+22.50% 19.55B
SAGE GROUP PLC Stock Sage Group plc
-0.90% 14.61B
Enterprise Software
  1. Stock Market
  2. Equities
  3. FREJA Stock
  4. Financials Freja eID Group AB