STORYTEL AB |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 52.75 SEK | +2.43% |
|
+2.63% | +31.02% |
| Mar. 20 | Storytel Chairman to Step Down | MT |
| Mar. 20 | Storytel's Chairman Hans-Holger Albrecht to Not Stand for Re-Election | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 8,035 | 16,882 | 11,273 | 3,409 | 3,104 | 4,067 | - | - |
| Enterprise Value (EV) 1 | 8,069 | 16,458 | 10,280 | 3,848 | 2,847 | 4,471 | 4,369 | 3,519 |
| P/E ratio | -25.6 x | -90.3 x | -27 x | -8.03 x | -3.79 x | 227 x | 17.8 x | 11.5 x |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 4.3 x | 6.45 x | 3.65 x | 1.07 x | 0.89 x | 1.06 x | 0.93 x | 0.86 x |
| EV / Revenue | 4.32 x | 6.29 x | 3.33 x | 1.2 x | 0.82 x | 1.17 x | 1 x | 0.75 x |
| EV / EBITDA | -27.5 x | -194 x | -55.8 x | 41.7 x | 11.5 x | 11 x | 8.24 x | 4.77 x |
| EV / FCF | -20.9 x | -35.2 x | -18.8 x | -10.8 x | 58.4 x | 26.3 x | 15 x | 9.21 x |
| FCF Yield | -4.77% | -2.84% | -5.31% | -9.28% | 1.71% | 3.8% | 6.68% | 10.9% |
| Price to Book | 23.5 x | 14.4 x | 5.53 x | 1.55 x | 2.44 x | 2.57 x | 2.32 x | 1.89 x |
| Nbr of stocks (in thousands) | 56,109 | 62,526 | 68,282 | 77,073 | 77,108 | 77,108 | - | - |
| Reference price 2 | 143.2 | 270.0 | 165.1 | 44.23 | 40.26 | 52.75 | 52.75 | 52.75 |
| Announcement Date | 2/20/20 | 2/19/21 | 2/18/22 | 2/16/23 | 2/15/24 | - | - | - |
1SEK in Million2SEK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,867 | 2,617 | 3,088 | 3,200 | 3,489 | 3,824 | 4,372 | 4,702 |
| EBITDA 1 | -293.3 | -84.74 | -184.3 | 92.19 | 247.8 | 407.6 | 530.6 | 738.4 |
| EBIT 1 | -360.6 | -191.7 | -361.8 | -389 | -70.8 | 205.4 | 317.7 | 470.1 |
| Operating Margin | -19.31% | -7.33% | -11.72% | -12.16% | -2.03% | 5.37% | 7.27% | 10% |
| Earnings before Tax (EBT) 1 | -380.2 | -210.3 | -383.4 | -383.7 | -807.5 | 221.5 | 294.3 | 454.1 |
| Net income 1 | -312.7 | -183.5 | -410.1 | -383 | -819.2 | 17.72 | 228.9 | 353.4 |
| Net margin | -16.74% | -7.01% | -13.28% | -11.97% | -23.48% | 0.46% | 5.24% | 7.52% |
| EPS 2 | -5.590 | -2.990 | -6.110 | -5.510 | -10.63 | 0.2319 | 2.969 | 4.582 |
| Free Cash Flow 1 | -385.3 | -468.1 | -546.3 | -357 | 48.78 | 170 | 292 | 382 |
| FCF margin | -20.63% | -17.89% | -17.69% | -11.15% | 1.4% | 4.45% | 6.68% | 8.12% |
| FCF Conversion (EBITDA) | - | - | - | - | 19.69% | 41.71% | 55.04% | 51.73% |
| FCF Conversion (Net income) | - | - | - | - | - | 959.4% | 127.57% | 108.1% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Announcement Date | 2/20/20 | 2/19/21 | 2/18/22 | 2/16/23 | 2/15/24 | - | - | - |
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 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 801.6 | 862.9 | 747.2 | 780.7 | 805.8 | 866.7 | 796.3 | 851.1 | 895.8 | 946.1 | 907.2 | 925.1 | 969.2 | 1,023 | 998 |
| EBITDA 1 | -12.38 | -78.23 | -32.9 | 12.84 | 59 | 53.03 | 30.49 | 40 | 91.6 | 86 | 70.71 | 112.2 | 140.1 | 137.2 | 128 |
| EBIT 1 | -56.02 | -121.6 | -93.4 | -48.91 | -20.86 | -46.76 | -48.05 | -29.35 | 15.02 | -8.4 | 7.206 | 48.69 | 76.61 | 73.23 | 50 |
| Operating Margin | -6.99% | -14.09% | -12.5% | -6.26% | -2.59% | -5.4% | -6.03% | -3.45% | 1.68% | -0.89% | 0.79% | 5.26% | 7.9% | 7.16% | 5.01% |
| Earnings before Tax (EBT) 1 | -60.09 | -115.7 | -233.3 | -62.93 | 4.27 | -91.68 | -64.27 | -17.98 | 0.676 | -725.9 | -27.29 | 38.19 | 68.11 | 65.73 | 45 |
| Net income 1 | -62.65 | -134.8 | -233.9 | -54.36 | -2.948 | -91.71 | -62.79 | -31.72 | -4.675 | -720 | -27 | 29.95 | 54.34 | 51.88 | 36 |
| Net margin | -7.81% | -15.63% | -31.31% | -6.96% | -0.37% | -10.58% | -7.89% | -3.73% | -0.52% | -76.1% | -2.98% | 3.24% | 5.61% | 5.07% | 3.61% |
| EPS 2 | -0.9200 | -1.970 | -3.430 | -0.8000 | -0.0400 | -1.260 | -0.8100 | -0.4100 | -0.0600 | -9.340 | -0.3475 | 0.3877 | 0.7057 | 0.6760 | 0.4600 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/5/21 | 2/18/22 | 5/5/22 | 8/5/22 | 11/3/22 | 2/16/23 | 5/3/23 | 8/1/23 | 10/31/23 | 2/15/24 | - | - | - | - | - |
1SEK in Million2SEK
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 34 | - | - | 440 | - | 404 | 302 | - |
| Net Cash position 1 | - | 424 | 993 | - | 257 | - | - | 549 |
| Leverage (Debt/EBITDA) | -0.116 x | - | - | 4.767 x | - | 0.9901 x | 0.5691 x | - |
| Free Cash Flow 1 | -385 | -468 | -546 | -357 | 48.8 | 170 | 292 | 382 |
| ROE (net income / shareholders' equity) | -64.7% | -24.2% | -25.5% | -18.7% | -48.1% | 3.23% | 15.4% | 19.5% |
| ROA (Net income/ Total Assets) | -23.4% | -11.5% | -16.8% | -10.4% | -21.8% | 1.6% | 6.4% | 9.3% |
| Assets 1 | 1,337 | 1,603 | 2,441 | 3,699 | 3,765 | 1,107 | 3,577 | 3,800 |
| Book Value Per Share 2 | 6.100 | 18.80 | 29.90 | 28.50 | 16.50 | 20.50 | 22.80 | 28.00 |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex 1 | 13.1 | 268 | 328 | 257 | 193 | 218 | 229 | 232 |
| Capex / Sales | 0.7% | 10.26% | 10.61% | 8.02% | 5.54% | 5.7% | 5.23% | 4.93% |
| Announcement Date | 2/20/20 | 2/19/21 | 2/18/22 | 2/16/23 | 2/15/24 | - | - | - |
1SEK in Million2SEK
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C+
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
52.75
SEK
Average target price
71.67
SEK
Spread / Average Target
+35.86%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +31.02% | 371M | |
| +3.78% | 357M | |
| -8.73% | 126M | |
| +3.42% | 109M | |
| -16.08% | 51.53M |
- Stock Market
- Equities
- STORY B Stock
- Financials Storytel AB
