PIEZOMOTOR UPPSALA AB |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 10.58 SEK | -0.19% |
|
+11.96% | +24.62% |
| Apr. 23 | Acuvi AB Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| Mar. 06 | Acuvi AB Reports Earnings Results for the Fourth Quarter Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 361.2 | 665.7 | 539.8 | 459.8 | 1,133 | 487.3 |
| Enterprise Value (EV) 1 | 361.1 | 617.6 | 526.3 | 443.6 | 1,141 | 506.4 |
| P/E ratio | -23.5 x | -30.5 x | -33.9 x | -18.6 x | -19.3 x | -5.02 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 14.4 x | 25.6 x | 17.6 x | 16.8 x | 22 x | 2.63 x |
| EV / Revenue | 14.4 x | 23.8 x | 17.1 x | 16.2 x | 22.2 x | 2.74 x |
| EV / EBITDA | -48.6 x | -30.8 x | -39.7 x | -19.6 x | -35.8 x | -23.8 x |
| EV / FCF | -64.7 x | -33.4 x | -18.6 x | -33.3 x | -88.1 x | -93.2 x |
| FCF Yield | -1.54% | -2.99% | -5.39% | -3% | -1.14% | -1.07% |
| Price to Book | 37.3 x | 10.6 x | 11.3 x | 9.45 x | 3.14 x | 1.43 x |
| Nbr of stocks (in thousands) | 12,122 | 14,472 | 14,472 | 15,480 | 22,699 | 25,016 |
| Reference price 2 | 29.80 | 46.00 | 37.30 | 29.70 | 49.90 | 19.48 |
| Announcement Date | 4/5/18 | 4/5/19 | 6/3/20 | 5/25/21 | 5/22/22 | 5/10/23 |
1SEK in Million2SEK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales 1 | 25.02 | 25.96 | 30.7 | 27.38 | 51.44 | 185.1 |
| EBITDA 1 | -7.433 | -20.06 | -13.26 | -22.65 | -31.88 | -21.26 |
| EBIT 1 | -8.199 | -20.77 | -14.07 | -23.96 | -48.84 | -115.9 |
| Operating Margin | -32.77% | -80.02% | -45.83% | -87.51% | -94.95% | -62.61% |
| Earnings before Tax (EBT) 1 | -15.43 | -21.03 | -15.91 | -24.08 | -47.11 | -104.6 |
| Net income 1 | -15.43 | -21.08 | -15.91 | -24.08 | -47.86 | -96.42 |
| Net margin | -61.68% | -81.19% | -51.83% | -87.93% | -93.03% | -52.1% |
| EPS 2 | -1.270 | -1.511 | -1.099 | -1.600 | -2.592 | -3.880 |
| Free Cash Flow 1 | -5.578 | -18.47 | -28.35 | -13.32 | -12.95 | -5.435 |
| FCF margin | -22.29% | -71.15% | -92.35% | -48.64% | -25.17% | -2.94% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 4/5/18 | 4/5/19 | 6/3/20 | 5/25/21 | 5/22/22 | 5/10/23 |
1SEK in Million2SEK
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | 8.06 | 19.1 |
| Net Cash position 1 | 0.12 | 48.1 | 13.5 | 16.1 | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | -0.2529 x | -0.8992 x |
| Free Cash Flow 1 | -5.58 | -18.5 | -28.3 | -13.3 | -12.9 | -5.43 |
| ROE (net income / shareholders' equity) | -88.7% | -58.1% | -28.7% | -49.9% | -22% | -26.6% |
| ROA (Net income/ Total Assets) | -15.9% | -24.7% | -12.6% | -25.2% | -10.2% | -14% |
| Assets 1 | 97.28 | 85.31 | 126.2 | 95.55 | 467.9 | 687.2 |
| Book Value Per Share 2 | 0.8000 | 4.350 | 3.300 | 3.140 | 15.90 | 13.60 |
| Cash Flow per Share 2 | 0.5800 | 3.720 | 1.170 | 1.120 | 0.3500 | 0.6100 |
| Capex 1 | 0.9 | 0.19 | 2.9 | 1.81 | 0.87 | 0.95 |
| Capex / Sales | 3.61% | 0.73% | 9.44% | 6.62% | 1.69% | 0.51% |
| Announcement Date | 4/5/18 | 4/5/19 | 6/3/20 | 5/25/21 | 5/22/22 | 5/10/23 |
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. | |
|---|---|---|
| +24.62% | 24.73M | |
| +8.42% | 8.44B | |
| +6.64% | 1.76B | |
| -42.80% | 1.07B | |
| -28.88% | 781M | |
| -7.81% | 699M | |
| -3.13% | 668M | |
| -22.92% | 447M | |
| -25.54% | 442M | |
| -33.78% | 375M |
- Stock Market
- Equities
- ACUVI Stock
- Financials PiezoMotor Uppsala AB
