Stock HOME B HOMEMAID AB
Add to a list
To use this feature you must be a member
Log inSign up

Financials HomeMaid AB

Equities

HOME B

SE0001426131

Personal Services

End-of-day quote NORDIC GROWTH MARKET
Other stock markets
 06:00:00 2024-05-02 pm EDT 		5-day change 1st Jan Change
14.7 SEK -1.34% Intraday chart for HomeMaid AB -3.92% -4.55%
2023 HomeMaid AB Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI
2023 HomeMaid AB Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2023 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 313.8 127.7 107.3 134.6 328.3 249.9
Enterprise Value (EV) 1 302.1 119.7 103.6 108.1 337.6 253.5
P/E ratio 13.7 x 0.65 x -32.6 x 11.9 x 20.8 x 14.6 x
Yield 3.2% 5.71% 5.1% 6.78% 2.78% 7.01%
Capitalization / Revenue 1.4 x 0.55 x 0.44 x 0.53 x 1.02 x 0.61 x
EV / Revenue 1.34 x 0.51 x 0.42 x 0.43 x 1.05 x 0.62 x
EV / EBITDA 19.9 x 8.23 x 8.74 x 5.17 x 10.9 x 6.53 x
EV / FCF 1.62 x -0.65 x 28.2 x 5.19 x 21.8 x 18.9 x
FCF Yield 61.7% -153% 3.55% 19.3% 4.58% 5.29%
Price to Book -1.94 x 5.06 x 8.05 x 5.47 x 10.5 x 6.2 x
Nbr of stocks (in thousands) 18,241 18,241 18,241 18,241 18,241 18,241
Reference price 2 17.20 7.000 5.880 7.380 18.00 13.70
Announcement Date 5/7/18 4/30/19 6/1/20 5/25/21 5/19/22 5/16/23
1SEK in Million2SEK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 224.9 232.5 245.1 252 322.1 410.3
EBITDA 1 15.21 14.55 11.84 20.9 30.97 38.8
EBIT 1 12.68 11.84 6.604 14.65 21.46 25.28
Operating Margin 5.64% 5.09% 2.69% 5.81% 6.66% 6.16%
Earnings before Tax (EBT) 1 12.53 198.3 -0.764 14.42 20.92 24.08
Net income 1 22.98 196.6 -3.294 11.3 15.75 17.14
Net margin 10.22% 84.57% -1.34% 4.48% 4.89% 4.18%
EPS 2 1.260 10.78 -0.1806 0.6197 0.8635 0.9397
Free Cash Flow 1 186.5 -183.4 3.672 20.83 15.47 13.4
FCF margin 82.95% -78.86% 1.5% 8.27% 4.8% 3.27%
FCF Conversion (EBITDA) 1,226.28% - 31% 99.66% 49.94% 34.55%
FCF Conversion (Net income) 811.69% - - 184.29% 98.2% 78.2%
Dividend per Share 2 0.5500 0.4000 0.3000 0.5000 0.5000 0.9600
Announcement Date 5/7/18 4/30/19 6/1/20 5/25/21 5/19/22 5/16/23
1SEK in Million2SEK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - - - 9.22 3.58
Net Cash position 1 11.6 7.99 3.69 26.6 - -
Leverage (Debt/EBITDA) - - - - 0.2976 x 0.0922 x
Free Cash Flow 1 187 -183 3.67 20.8 15.5 13.4
ROE (net income / shareholders' equity) -19.1% -287% -17.7% 59.6% 56.2% 48.1%
ROA (Net income/ Total Assets) 5.1% 5.68% 5.03% 10.9% 11% 9.77%
Assets 1 450.2 3,465 -65.49 103.4 143.7 175.5
Book Value Per Share 2 -8.850 1.380 0.7300 1.350 1.710 2.210
Cash Flow per Share 2 1.080 0.8800 0.5500 1.790 1.370 1.770
Capex 1 3.9 2.94 1.02 2.09 8.41 4.9
Capex / Sales 1.74% 1.26% 0.42% 0.83% 2.61% 1.19%
Announcement Date 5/7/18 4/30/19 6/1/20 5/25/21 5/19/22 5/16/23
1SEK in Million2SEK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Personal Services

1st Jan change Capi.
HOMEMAID AB Stock HomeMaid AB
-4.55% 25.79M
SERVICE CORPORATION INTERNATIONAL Stock Service Corporation International
-1.26% 9.84B
FRONTDOOR, INC. Stock Frontdoor, Inc.
-1.62% 2.7B
MISTER CAR WASH, INC. Stock Mister Car Wash, Inc.
-15.28% 2.34B
PINELAWN CEMETERY Stock Pinelawn Cemetery
-0.09% 1.98B
VESTIS CORPORATION Stock Vestis Corporation
-55.49% 1.24B
DUSKIN CO., LTD. Stock Duskin Co., Ltd.
-1.73% 1.04B
CATARC AUTOMOTIVE PROVING GROUND CO.,LTD. Stock CATARC Automotive Proving Ground Co.,Ltd.
-14.26% 967M
SUNCAR TECHNOLOGY GROUP INC. Stock SunCar Technology Group Inc.
-0.73% 735M
KEEPER TECHNICAL LABORATORY CO., LTD. Stock KeePer Technical Laboratory Co., Ltd.
-43.69% 701M
Other Personal Services
  1. Stock Market
  2. Equities
  3. HOME B Stock
  4. Financials HomeMaid AB