Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
0.303 SEK | -9.28% | -12.17% | -32.37% |
Valuation
Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
---|---|---|---|---|---|---|
Capitalization 1 | 389 | 380.2 | 188.9 | 985.8 | 360.3 | 99.09 |
Enterprise Value (EV) 1 | 339.2 | 333.7 | 167.5 | 912.4 | 310.8 | 24.13 |
P/E ratio | -12.3 x | -8.53 x | -3.62 x | -15.4 x | -4.79 x | -0.77 x |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | 68 x | 34.7 x | 9.31 x | 23.8 x | 6.95 x | 3.87 x |
EV / Revenue | 59.3 x | 30.5 x | 8.25 x | 22.1 x | 6 x | 0.94 x |
EV / EBITDA | -14.5 x | -7.77 x | -3.32 x | -20.9 x | -4.24 x | -0.33 x |
EV / FCF | -16.9 x | -11.7 x | -5.12 x | -25.3 x | -6.26 x | -0.57 x |
FCF Yield | -5.9% | -8.54% | -19.5% | -3.95% | -16% | -176% |
Price to Book | 8.6 x | 7.45 x | 6.36 x | 11 x | 5.11 x | 1.59 x |
Nbr of stocks (in thousands) | 9,775 | 12,383 | 14,533 | 20,537 | 22,520 | 225,200 |
Reference price 2 | 39.80 | 30.70 | 13.00 | 48.00 | 16.00 | 0.4400 |
Announcement Date | 4/13/18 | 4/12/19 | 4/15/20 | 4/27/21 | 5/10/22 | 5/9/23 |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
---|---|---|---|---|---|---|
Net sales 1 | 5.717 | 10.95 | 20.3 | 41.35 | 51.81 | 25.58 |
EBITDA 1 | -23.41 | -42.95 | -50.5 | -43.72 | -73.36 | -72.19 |
EBIT 1 | -25.45 | -45.16 | -52.81 | -45.8 | -75.14 | -72.45 |
Operating Margin | -445.15% | -412.37% | -260.18% | -110.77% | -145.03% | -283.3% |
Earnings before Tax (EBT) 1 | -23.02 | -45.93 | -52.23 | -54.65 | -71.74 | -64.44 |
Net income 1 | -23.19 | -45.84 | -52.17 | -54.58 | -71.68 | -64.44 |
Net margin | -405.63% | -418.65% | -257% | -132.01% | -138.35% | -251.98% |
EPS 2 | -3.240 | -3.600 | -3.589 | -3.113 | -3.343 | -0.5723 |
Free Cash Flow 1 | -20.02 | -28.5 | -32.71 | -36.03 | -49.61 | -42.57 |
FCF margin | -350.12% | -260.3% | -161.14% | -87.15% | -95.75% | -166.47% |
FCF Conversion (EBITDA) | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - |
Announcement Date | 4/13/18 | 4/12/19 | 4/15/20 | 4/27/21 | 5/10/22 | 5/9/23 |
Balance Sheet Analysis
Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - |
Net Cash position 1 | 49.9 | 46.5 | 21.5 | 73.3 | 49.5 | 75 |
Leverage (Debt/EBITDA) | - | - | - | - | - | - |
Free Cash Flow 1 | -20 | -28.5 | -32.7 | -36 | -49.6 | -42.6 |
ROE (net income / shareholders' equity) | -74.8% | -81.8% | -124% | -91.2% | -89.3% | -125% |
ROA (Net income/ Total Assets) | -36.9% | -42% | -60.8% | -38.3% | -46.9% | -59.8% |
Assets 1 | 62.88 | 109.1 | 85.82 | 142.7 | 153 | 107.8 |
Book Value Per Share 2 | 4.630 | 4.120 | 2.040 | 4.380 | 3.130 | 0.2800 |
Cash Flow per Share 2 | 4.030 | 3.500 | 1.480 | 3.570 | 2.190 | 0.3300 |
Capex 1 | 0.31 | 0.84 | 0.19 | 0.18 | 0.16 | 0.08 |
Capex / Sales | 5.33% | 7.63% | 0.96% | 0.42% | 0.3% | 0.31% |
Announcement Date | 4/13/18 | 4/12/19 | 4/15/20 | 4/27/21 | 5/10/22 | 5/9/23 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
-32.37% | 7.03M | |
+6.20% | 67.5B | |
+3.25% | 14.21B | |
+30.42% | 8.58B | |
-1.04% | 6.28B | |
-14.83% | 5.02B | |
-20.93% | 4.14B | |
+13.94% | 3.98B | |
-2.82% | 3.85B | |
+1.55% | 3.37B |
- Stock Market
- Equities
- SCOUT Stock
- Financials Scout Gaming Group AB