MIRIS HOLDING AB |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.672 SEK | -2.04% |
|
-.--% | -2.61% |
| Apr. 22 | Miris Holding AB Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| Feb. 29 | Miris Holding AB Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 63.69 | 94.58 | 98.25 | 65.47 | 40.8 | 23.91 |
| Enterprise Value (EV) 1 | 64.15 | 108.6 | 99.62 | 72.43 | 36.52 | 23.05 |
| P/E ratio | -4 x | -5.4 x | -4.26 x | -4.77 x | -2.3 x | -1.81 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 4.59 x | 6.63 x | 8.34 x | 6.07 x | 2.31 x | 1.05 x |
| EV / Revenue | 4.62 x | 7.62 x | 8.46 x | 6.71 x | 2.07 x | 1.01 x |
| EV / EBITDA | -4.5 x | -12.4 x | -8.18 x | -7.57 x | -3.57 x | -2.93 x |
| EV / FCF | -3.72 x | -10.8 x | -22.5 x | -9.46 x | -2.96 x | -3.88 x |
| FCF Yield | -26.9% | -9.25% | -4.44% | -10.6% | -33.8% | -25.8% |
| Price to Book | 6.62 x | 67.7 x | 6.18 x | 36.2 x | 2.42 x | 2.03 x |
| Nbr of stocks (in thousands) | 3,981 | 4,379 | 4,816 | 6,547 | 14,166 | 19,132 |
| Reference price 2 | 16.00 | 21.60 | 20.40 | 10.00 | 2.880 | 1.250 |
| Announcement Date | 4/11/18 | 4/17/19 | 5/4/20 | 5/4/21 | 5/4/22 | 5/24/23 |
1SEK in Million2SEK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales 1 | 13.89 | 14.26 | 11.78 | 10.79 | 17.68 | 22.87 |
| EBITDA 1 | -14.27 | -8.728 | -12.18 | -9.563 | -10.24 | -7.871 |
| EBIT 1 | -14.28 | -8.744 | -15.4 | -12.78 | -13.63 | -11.27 |
| Operating Margin | -102.8% | -61.33% | -130.69% | -118.45% | -77.09% | -49.26% |
| Earnings before Tax (EBT) 1 | -14.63 | -9.185 | -22.56 | -13.45 | -13.36 | -11.37 |
| Net income 1 | -14.63 | -9.185 | -22.56 | -13.45 | -13.36 | -11.37 |
| Net margin | -105.3% | -64.42% | -191.55% | -124.67% | -75.57% | -49.73% |
| EPS 2 | -4.000 | -4.000 | -4.794 | -2.097 | -1.250 | -0.6890 |
| Free Cash Flow 1 | -17.25 | -10.04 | -4.422 | -7.659 | -12.35 | -5.941 |
| FCF margin | -124.17% | -70.44% | -37.54% | -70.99% | -69.85% | -25.97% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 4/11/18 | 4/17/19 | 5/4/20 | 5/4/21 | 5/4/22 | 5/24/23 |
1SEK in Million2SEK
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 0.46 | 14 | 1.36 | 6.95 | - | - |
| Net Cash position 1 | - | - | - | - | 4.28 | 0.87 |
| Leverage (Debt/EBITDA) | -0.0324 x | -1.605 x | -0.1118 x | -0.7271 x | - | - |
| Free Cash Flow 1 | -17.2 | -10 | -4.42 | -7.66 | -12.4 | -5.94 |
| ROE (net income / shareholders' equity) | -98% | -153% | -261% | -152% | -143% | -79.4% |
| ROA (Net income/ Total Assets) | -30.2% | -22.7% | -33.9% | -30.3% | -35.1% | -28.2% |
| Assets 1 | 48.39 | 40.52 | 66.54 | 44.39 | 38.09 | 40.39 |
| Book Value Per Share 2 | 2.420 | 0.3200 | 3.300 | 0.2800 | 1.190 | 0.6100 |
| Cash Flow per Share 2 | 1.090 | 0.0700 | 0.6900 | 0.0700 | 0.6300 | 0.1400 |
| Capex | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - |
| Announcement Date | 4/11/18 | 4/17/19 | 5/4/20 | 5/4/21 | 5/4/22 | 5/24/23 |
1SEK in Million2SEK
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -2.61% | 1.19M | |
| +73.17% | 12.38B | |
| -15.87% | 8.2B | |
| +17.74% | 7.3B | |
| +10.58% | 5.32B | |
| +33.33% | 4.78B | |
| -19.37% | 4.16B | |
| -35.55% | 2.43B | |
| +2.35% | 2.05B | |
| +9.66% | 1.98B |
- Stock Market
- Equities
- MIR Stock
- Financials Miris Holding AB