WISE GROUP AB |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 23.2 SEK | 0.00% |
|
+1.31% | -18.02% |
| Feb. 22 | Wise Group AB Reports Earnings Results for the Fourth Quarter Ended December 31, 2023 | CI |
| Feb. 22 | Wise Group 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 | 368.8 | 258.7 | 210.6 | 297.1 | 272 | 209.2 |
| Enterprise Value (EV) 1 | 355.6 | 284.5 | 291.6 | 278.1 | 258.1 | 226.8 |
| P/E ratio | 10.8 x | -347 x | -97.1 x | 7.19 x | 14.2 x | -12.9 x |
| Yield | 7.01% | - | - | 7.46% | 10.9% | - |
| Capitalization / Revenue | 0.4 x | 0.28 x | 0.26 x | 0.4 x | 0.3 x | 0.26 x |
| EV / Revenue | 0.38 x | 0.31 x | 0.36 x | 0.37 x | 0.28 x | 0.28 x |
| EV / EBITDA | 5.91 x | 12.9 x | 20.4 x | 6.4 x | 4.97 x | 108 x |
| EV / FCF | 8.92 x | 7.38 x | 8.74 x | 28.5 x | 5.13 x | 10.9 x |
| FCF Yield | 11.2% | 13.6% | 11.4% | 3.5% | 19.5% | 9.18% |
| Price to Book | 2.86 x | 2.52 x | 2.1 x | 2.1 x | 2.05 x | 2.41 x |
| Nbr of stocks (in thousands) | 7,391 | 7,391 | 7,391 | 7,391 | 7,391 | 7,391 |
| Reference price 2 | 49.90 | 35.00 | 28.50 | 40.20 | 36.80 | 28.30 |
| Announcement Date | 4/24/19 | 4/23/20 | 4/19/21 | 4/19/22 | 4/13/23 | 4/19/24 |
1SEK in Million2SEK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 929.8 | 932.3 | 820.2 | 744.6 | 910.5 | 803.1 |
| EBITDA 1 | 60.13 | 22.02 | 14.33 | 43.44 | 51.94 | 2.091 |
| EBIT 1 | 47.62 | 8.406 | 3.959 | 38.26 | 48.6 | -1.398 |
| Operating Margin | 5.12% | 0.9% | 0.48% | 5.14% | 5.34% | -0.17% |
| Earnings before Tax (EBT) 1 | 46.91 | 1.312 | 2.32 | 69.09 | 26.77 | -19.7 |
| Net income 1 | 35.3 | -0.746 | -2.17 | 41.37 | 19.14 | -16.19 |
| Net margin | 3.8% | -0.08% | -0.26% | 5.56% | 2.1% | -2.02% |
| EPS 2 | 4.610 | -0.1009 | -0.2936 | 5.593 | 2.590 | -2.191 |
| Free Cash Flow 1 | 39.85 | 38.56 | 33.36 | 9.745 | 50.34 | 20.82 |
| FCF margin | 4.29% | 4.14% | 4.07% | 1.31% | 5.53% | 2.59% |
| FCF Conversion (EBITDA) | 66.27% | 175.1% | 232.81% | 22.43% | 96.92% | 995.55% |
| FCF Conversion (Net income) | 112.87% | - | - | 23.55% | 262.98% | - |
| Dividend per Share 2 | 3.500 | - | - | 3.000 | 4.000 | - |
| Announcement Date | 4/24/19 | 4/23/20 | 4/19/21 | 4/19/22 | 4/13/23 | 4/19/24 |
1SEK in Million2SEK
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | 25.8 | 81 | - | - | 17.7 |
| Net Cash position 1 | 13.2 | - | - | 19 | 13.9 | - |
| Leverage (Debt/EBITDA) | - | 1.172 x | 5.652 x | - | - | 8.454 x |
| Free Cash Flow 1 | 39.8 | 38.6 | 33.4 | 9.75 | 50.3 | 20.8 |
| ROE (net income / shareholders' equity) | 27.9% | -0.64% | -2.14% | 49.3% | 14% | -14.8% |
| ROA (Net income/ Total Assets) | 8.6% | 1.5% | 0.66% | 5.86% | 7.46% | -0.24% |
| Assets 1 | 410.7 | -49.77 | -330.7 | 706.2 | 256.6 | 6,636 |
| Book Value Per Share 2 | 17.50 | 13.90 | 13.60 | 19.20 | 17.90 | 11.80 |
| Cash Flow per Share 2 | 4.300 | 0.8100 | 5.600 | 15.50 | 14.10 | 7.270 |
| Capex 1 | 3.65 | 2.55 | 7.21 | 1.86 | 4.78 | 0.93 |
| Capex / Sales | 0.39% | 0.27% | 0.88% | 0.25% | 0.53% | 0.12% |
| Announcement Date | 4/24/19 | 4/23/20 | 4/19/21 | 4/19/22 | 4/13/23 | 4/19/24 |
1SEK in Million2SEK
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -18.02% | 15.87M | |
| -15.57% | 1.83B | |
| -8.99% | 1.75B | |
| +1.02% | 603M |
- Stock Market
- Equities
- WISE Stock
- Financials Wise Group AB
