BONESUPPORT HOLDING AB |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 232 SEK | -2.36% |
|
-5.92% | +23.27% |
| Apr. 25 | Transcript : Bonesupport Holding AB, Q1 2024 Earnings Call, Apr 25, 2024 | |
| Apr. 25 | Bonesupport Holding AB Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,689 | 4,945 | 2,823 | 5,191 | 12,243 | 15,247 | - | - |
| Enterprise Value (EV) 1 | 1,607 | 4,602 | 2,638 | 4,989 | 12,076 | 15,008 | 14,759 | 14,438 |
| P/E ratio | -10.5 x | -45.1 x | -32.8 x | -75.9 x | 50.3 x | 89.2 x | 48.8 x | 32.2 x |
| Yield | - | - | - | - | - | - | 0.42% | - |
| Capitalization / Revenue | 10.9 x | 27.3 x | 13.3 x | 15.8 x | 20.7 x | 17.8 x | 12.8 x | 9.87 x |
| EV / Revenue | 10.3 x | 25.4 x | 12.4 x | 15.2 x | 20.4 x | 17.5 x | 12.4 x | 9.35 x |
| EV / EBITDA | -10.7 x | -46.7 x | -32.7 x | -77.3 x | 867 x | 76.6 x | 40.6 x | 23.7 x |
| EV / FCF | -9,536,783 x | -44,704,928 x | -30,380,063 x | -99,415,185 x | -633,019,249 x | - | 44,563,171 x | 43,099,454 x |
| FCF Yield | -0% | -0% | -0% | -0% | -0% | - | 0% | 0% |
| Price to Book | 13.6 x | 12.4 x | 10.6 x | 19.3 x | 22.6 x | 22.7 x | 17.2 x | - |
| Nbr of stocks (in thousands) | 51,956 | 63,723 | 64,162 | 64,521 | 65,056 | 65,721 | - | - |
| Reference price 2 | 32.50 | 77.60 | 44.00 | 80.45 | 188.2 | 232.0 | 232.0 | 232.0 |
| Announcement Date | 2/26/20 | 2/17/21 | 2/17/22 | 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 | 155.5 | 180.9 | 212.9 | 328.8 | 591.1 | 856.8 | 1,188 | 1,545 |
| EBITDA 1 | -150.4 | -98.56 | -80.67 | -64.54 | 13.93 | 196 | 363.8 | 609 |
| EBIT 1 | -158.1 | -98.56 | -80.67 | -64.54 | 13.93 | 186.8 | 356.5 | 598.5 |
| Operating Margin | -101.67% | -54.5% | -37.89% | -19.63% | 2.36% | 21.8% | 30% | 38.74% |
| Earnings before Tax (EBT) 1 | -158.3 | -99 | -81.84 | -64.69 | 15.75 | 186 | 357.5 | 597 |
| Net income 1 | -161.1 | -101.4 | -85.53 | -68.17 | 245 | 174 | 311.4 | 474 |
| Net margin | -103.58% | -56.07% | -40.18% | -20.73% | 41.45% | 20.31% | 26.2% | 30.68% |
| EPS 2 | -3.100 | -1.720 | -1.340 | -1.060 | 3.740 | 2.600 | 4.757 | 7.200 |
| Free Cash Flow | -168.5 | -102.9 | -86.84 | -50.19 | -19.08 | - | 331.2 | 335 |
| FCF margin | -108.36% | -56.91% | -40.79% | -15.26% | -3.23% | - | 27.87% | 21.69% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | 91.03% | 55.01% |
| FCF Conversion (Net income) | - | - | - | - | - | - | 106.38% | 70.68% |
| Dividend per Share 2 | - | - | - | - | - | - | 0.9800 | - |
| Announcement Date | 2/26/20 | 2/17/21 | 2/17/22 | 2/16/23 | 2/15/24 | - | - | - |
1SEK in Million2SEK
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 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 | 61.4 | 66.34 | 74.6 | 84.62 | 103.2 | 119.7 | 140.4 | 158.2 | 172.7 | 184.4 | 200 | 220.1 | 246.9 | 263.2 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | -21.77 | -16.46 | -14.9 | -13.94 | -19.28 | 0.768 | 5.952 | 14.87 | -7.658 | 32.29 | 38.7 | 49.2 | 66.7 | 80.7 |
| Operating Margin | -35.46% | -24.8% | -19.97% | -16.47% | -18.68% | 0.64% | 4.24% | 9.4% | -4.43% | 17.51% | 19.35% | 22.35% | 27.01% | 30.66% |
| Earnings before Tax (EBT) | -22.05 | -16.67 | - | - | - | - | - | - | - | - | - | - | - | - |
| Net income | -24.2 | -16.37 | - | - | - | - | - | - | - | - | - | - | - | - |
| Net margin | -39.42% | -24.68% | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 2/17/22 | 5/4/22 | 7/14/22 | 10/27/22 | 2/16/23 | 4/27/23 | 7/13/23 | 10/26/23 | 2/15/24 | 4/25/24 | - | - | - | - |
1SEK in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | 81.7 | 343 | 185 | 201 | 167 | 239 | 488 | 809 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow | -168 | -103 | -86.8 | -50.2 | -19.1 | - | 331 | 335 |
| ROE (net income / shareholders' equity) | -80% | -38.8% | -25.7% | -25.5% | 60.2% | 28% | 32.4% | 37% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share 2 | 2.390 | 6.260 | 4.140 | 4.170 | 8.310 | 10.20 | 13.50 | - |
| Cash Flow per Share | - | - | -1.300 | - | - | - | - | - |
| Capex 1 | 4.23 | 2.66 | 3.42 | 2.23 | 0.82 | 8 | 7.12 | 14 |
| Capex / Sales | 2.72% | 1.47% | 1.6% | 0.68% | 0.14% | 0.93% | 0.6% | 0.91% |
| Announcement Date | 2/26/20 | 2/17/21 | 2/17/22 | 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
D+
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
232
SEK
Average target price
292.7
SEK
Spread / Average Target
+26.15%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +23.27% | 1.39B | |
| -4.66% | 86.13B | |
| +1.32% | 39.82B | |
| -19.27% | 30.42B | |
| +57.86% | 25.23B | |
| -16.09% | 15.36B | |
| -9.14% | 11.95B | |
| -17.69% | 11.6B | |
| -43.00% | 11.51B | |
| +5.24% | 8.71B |
- Stock Market
- Equities
- BONEX Stock
- Financials Bonesupport Holding AB
