MAVEN WIRELESS SWEDEN AB |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 18.05 SEK | -2.96% |
|
-12.80% | +36.23% |
| May. 07 | Maven Wireless Sweden AB Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| Apr. 05 | Maven Wireless Secures SEK15 Million Call-Off Order in Austria | MT |
Valuation
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 687.2 | 936.9 | - | - |
| Enterprise Value (EV) 1 | 687.2 | 880.9 | 849.9 | 816.9 |
| P/E ratio | - | 19.2 x | 11.1 x | 8.02 x |
| Yield | 0.75% | 3.1% | 5.37% | 7.48% |
| Capitalization / Revenue | 2.89 x | 3.2 x | 2.32 x | 1.72 x |
| EV / Revenue | 2.89 x | 3.01 x | 2.11 x | 1.5 x |
| EV / EBITDA | 15.6 x | 13.6 x | 7.87 x | 5.11 x |
| EV / FCF | - | 35.2 x | 14.2 x | 9.73 x |
| FCF Yield | - | 2.84% | 7.06% | 10.3% |
| Price to Book | - | 5.82 x | 4.3 x | 3.28 x |
| Nbr of stocks (in thousands) | 51,867 | 51,907 | - | - |
| Reference price 2 | 13.25 | 18.05 | 18.05 | 18.05 |
| Announcement Date | 2/23/24 | - | - | - |
1SEK in Million2SEK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net sales 1 | 237.6 | 293 | 403 | 545 |
| EBITDA 1 | 43.96 | 65 | 108 | 160 |
| EBIT 1 | 37.1 | 56 | 98 | 148 |
| Operating Margin | 15.61% | 19.11% | 24.32% | 27.16% |
| Earnings before Tax (EBT) 1 | - | 56 | 97 | 148 |
| Net income 1 | 36.45 | 49 | 85 | 117 |
| Net margin | 15.34% | 16.72% | 21.09% | 21.47% |
| EPS 2 | - | 0.9400 | 1.620 | 2.250 |
| Free Cash Flow 1 | - | 25 | 60 | 84 |
| FCF margin | - | 8.53% | 14.89% | 15.41% |
| FCF Conversion (EBITDA) | - | 38.46% | 55.56% | 52.5% |
| FCF Conversion (Net income) | - | 51.02% | 70.59% | 71.79% |
| Dividend per Share 2 | 0.1000 | 0.5600 | 0.9700 | 1.350 |
| Announcement Date | 2/23/24 | - | - | - |
1SEK in Million2SEK
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net Debt 1 | - | - | - | - |
| Net Cash position 1 | - | 56 | 87 | 120 |
| Leverage (Debt/EBITDA) | - | - | - | - |
| Free Cash Flow 1 | - | 25 | 60 | 84 |
| ROE (net income / shareholders' equity) | - | 35% | 44% | 47% |
| ROA (Net income/ Total Assets) | - | - | - | - |
| Assets 1 | - | - | - | - |
| Book Value Per Share 2 | - | 3.100 | 4.200 | 5.500 |
| Cash Flow per Share | - | - | - | - |
| Capex 1 | - | 3 | 3 | 3 |
| Capex / Sales | - | 1.02% | 0.74% | 0.55% |
| Announcement Date | 2/23/24 | - | - | - |
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
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +36.23% | 86.46M | |
| -6.41% | 2.18B | |
| -11.35% | 853M | |
| -25.15% | 666M | |
| +14.38% | 477M | |
| +23.81% | 446M | |
| -17.42% | 350M | |
| -11.54% | 197M | |
| +10.04% | 182M | |
| -34.24% | 179M |
- Stock Market
- Equities
- MAVEN Stock
- Financials Maven Wireless Sweden AB
