Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
20 SEK | -0.50% | -5.66% | +50.94% |
Apr. 05 | Maven Wireless Secures SEK15 Million Call-Off Order in Austria | MT |
Apr. 05 | Maven Wireless Receives Call-Off Order of Circa SEK 15 Million for New Product Variant | CI |
Valuation
Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|
Capitalization 1 | 687.2 | 1,038 | - | - |
Enterprise Value (EV) 1 | 687.2 | 976.1 | 937.1 | 864.1 |
P/E ratio | - | 16.4 x | 9.71 x | 6.37 x |
Yield | 0.75% | 3.5% | 6% | 9.5% |
Capitalization / Revenue | 2.89 x | 3.04 x | 2.13 x | 1.52 x |
EV / Revenue | 2.89 x | 2.85 x | 1.92 x | 1.27 x |
EV / EBITDA | 15.6 x | 12.1 x | 6.42 x | 3.95 x |
EV / FCF | - | 32.5 x | 12.2 x | 6.31 x |
FCF Yield | - | 3.07% | 8.22% | 15.9% |
Price to Book | - | 5.88 x | 4.26 x | 3.03 x |
Nbr of stocks (in thousands) | 51,867 | 51,907 | - | - |
Reference price 2 | 13.25 | 20.00 | 20.00 | 20.00 |
Announcement Date | 2/23/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|
Net sales 1 | 237.6 | 342 | 488 | 683 |
EBITDA 1 | 43.96 | 81 | 146 | 219 |
EBIT 1 | 37.1 | 73 | 135 | 206 |
Operating Margin | 15.61% | 21.35% | 27.66% | 30.16% |
Earnings before Tax (EBT) 1 | - | 72 | 135 | 206 |
Net income 1 | 36.45 | 63 | 107 | 163 |
Net margin | 15.34% | 18.42% | 21.93% | 23.87% |
EPS 2 | - | 1.220 | 2.060 | 3.140 |
Free Cash Flow 1 | - | 30 | 77 | 137 |
FCF margin | - | 8.77% | 15.78% | 20.06% |
FCF Conversion (EBITDA) | - | 37.04% | 52.74% | 62.56% |
FCF Conversion (Net income) | - | 47.62% | 71.96% | 84.05% |
Dividend per Share 2 | 0.1000 | 0.7000 | 1.200 | 1.900 |
Announcement Date | 2/23/24 | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|
Net Debt 1 | - | - | - | - |
Net Cash position 1 | - | 62 | 101 | 174 |
Leverage (Debt/EBITDA) | - | - | - | - |
Free Cash Flow 1 | - | 30 | 77 | 137 |
ROE (net income / shareholders' equity) | - | 42.8% | 50.6% | 55.2% |
ROA (Net income/ Total Assets) | - | - | - | - |
Assets 1 | - | - | - | - |
Book Value Per Share 2 | - | 3.400 | 4.700 | 6.600 |
Cash Flow per Share | - | - | - | - |
Capex 1 | - | 3 | 3 | 3 |
Capex / Sales | - | 0.88% | 0.61% | 0.44% |
Announcement Date | 2/23/24 | - | - | - |
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. | |
---|---|---|
+50.94% | 95.09M | |
-3.53% | 2.24B | |
-13.94% | 826M | |
-0.22% | 762M | |
-20.15% | 709M | |
+16.12% | 487M | |
+23.81% | 441M | |
-19.20% | 434M | |
-12.69% | 194M | |
-32.71% | 182M |
- Stock Market
- Equities
- MAVEN Stock
- Financials Maven Wireless Sweden AB