NEWS55 AB |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.6 SEK | -5.11% |
|
-0.76% | -20.00% |
| Feb. 28 | News55 AB Reports Earnings Results for the Fourth Quarter Ended December 31, 2023 | CI |
| Feb. 28 | News55 AB Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 3.628 | 19.17 | 18.36 | 29.26 | 37.92 | 36.72 |
| Enterprise Value (EV) 1 | 5.858 | 19.18 | 18.82 | 30.55 | 37.86 | 34.27 |
| P/E ratio | -0.54 x | -3.61 x | -14.4 x | 2,184 x | -20.2 x | -9.84 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 0.29 x | 2.33 x | 1.94 x | 2.61 x | 3.48 x | 4.57 x |
| EV / Revenue | 0.47 x | 2.33 x | 1.99 x | 2.73 x | 3.48 x | 4.27 x |
| EV / EBITDA | -1.02 x | -6.35 x | 53.5 x | 35.8 x | -39.9 x | -9.49 x |
| EV / FCF | - | -10,070,110 x | -43,025,985 x | -31,131,350 x | -75,149,806 x | -39,152,356 x |
| FCF Yield | - | -0% | -0% | -0% | -0% | -0% |
| Price to Book | 3.02 x | 5.49 x | 8.26 x | 13.1 x | 12.2 x | 1.19 x |
| Nbr of stocks (in thousands) | 2,451 | 10,090 | 10,090 | 10,090 | 10,897 | 11,297 |
| Reference price 2 | 1.480 | 1.900 | 1.820 | 2.900 | 3.480 | 3.250 |
| Announcement Date | 5/3/19 | 5/4/20 | 5/4/21 | 5/4/22 | 4/14/23 | 4/17/24 |
1SEK in Million2SEK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 12.54 | 8.227 | 9.446 | 11.21 | 10.89 | 8.031 |
| EBITDA 1 | -5.745 | -3.023 | 0.3518 | 0.8544 | -0.9481 | -3.612 |
| EBIT 1 | -7.892 | -4.613 | -0.1294 | 0.1533 | -1.687 | -3.824 |
| Operating Margin | -62.95% | -56.07% | -1.37% | 1.37% | -15.49% | -47.62% |
| Earnings before Tax (EBT) 1 | -8.154 | -3.723 | -1.271 | 0.0134 | -1.818 | -3.918 |
| Net income 1 | -8.154 | -3.723 | -1.271 | 0.0134 | -1.818 | -3.697 |
| Net margin | -65.04% | -45.25% | -13.46% | 0.12% | -16.7% | -46.04% |
| EPS 2 | -2.718 | -0.5260 | -0.1260 | 0.001328 | -0.1721 | -0.3302 |
| Free Cash Flow | - | -1.905 | -0.4374 | -0.9814 | -0.5038 | -0.8753 |
| FCF margin | - | -23.16% | -4.63% | -8.75% | -4.63% | -10.9% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 5/3/19 | 5/4/20 | 5/4/21 | 5/4/22 | 4/14/23 | 4/17/24 |
1SEK in Million2SEK
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 2.23 | 0.01 | 0.46 | 1.29 | - | - |
| Net Cash position 1 | - | - | - | - | 0.06 | 2.45 |
| Leverage (Debt/EBITDA) | -0.3882 x | -0.003701 x | 1.295 x | 1.509 x | - | - |
| Free Cash Flow | - | -1.9 | -0.44 | -0.98 | -0.5 | -0.88 |
| ROE (net income / shareholders' equity) | -596% | -126% | -44.5% | 0.6% | -68.2% | -23.1% |
| ROA (Net income/ Total Assets) | -58.1% | -40.6% | -1.18% | 1.5% | -17.7% | -10.8% |
| Assets 1 | 14.05 | 9.179 | 107.9 | 0.8963 | 10.28 | 34.37 |
| Book Value Per Share 2 | 0.4900 | 0.3500 | 0.2200 | 0.2200 | 0.2800 | 2.730 |
| Cash Flow per Share 2 | 0.0300 | 0.2000 | 0.1300 | 0.0100 | 0.0600 | 0.2800 |
| Capex | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - |
| Announcement Date | 5/3/19 | 5/4/20 | 5/4/21 | 5/4/22 | 4/14/23 | 4/17/24 |
1SEK in Million2SEK
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -20.00% | 5.65M | |
| +33.51% | 371M | |
| +4.32% | 357M | |
| -8.73% | 126M | |
| +8.52% | 109M | |
| -16.08% | 51.53M |
- Stock Market
- Equities
- N55 Stock
- Financials News55 AB
