PRICER AB |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 11.56 SEK | 0.00% |
|
+24.30% | +48.21% |
| Apr. 25 | Transcript : Pricer AB, Q1 2024 Earnings Call, Apr 25, 2024 | |
| Apr. 25 | Pricer 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 | 2,082 | 4,308 | 2,729 | 1,823 | 1,283 | 1,901 | - | - |
| Enterprise Value (EV) 1 | 1,888 | 4,091 | 2,750 | 1,634 | 1,286 | 1,808 | 1,776 | 1,783 |
| P/E ratio | 21.3 x | 33.7 x | 34.5 x | 409 x | -22.3 x | 19.9 x | 14.1 x | 11.4 x |
| Yield | 4.28% | 2.58% | 4.08% | - | - | - | 4.33% | 6.49% |
| Capitalization / Revenue | 2.08 x | 2.45 x | 1.55 x | 0.8 x | 0.48 x | 0.67 x | 0.57 x | 0.5 x |
| EV / Revenue | 1.88 x | 2.33 x | 1.56 x | 0.72 x | 0.48 x | 0.63 x | 0.53 x | 0.47 x |
| EV / EBITDA | 13.7 x | 20.4 x | 17.9 x | 19.4 x | 17 x | 8.22 x | 6.83 x | 6.09 x |
| EV / FCF | 19.1 x | 20.2 x | -11.4 x | 8.38 x | -6.22 x | 16.4 x | 39.5 x | 20.3 x |
| FCF Yield | 5.25% | 4.96% | -8.78% | 11.9% | -16.1% | 6.08% | 2.53% | 4.94% |
| Price to Book | 2.54 x | 5.2 x | 3.38 x | 2.48 x | 1.33 x | 1.8 x | 1.59 x | 1.49 x |
| Nbr of stocks (in thousands) | 111,347 | 111,175 | 111,404 | 111,433 | 164,446 | 164,446 | - | - |
| Reference price 2 | 18.70 | 38.75 | 24.50 | 16.36 | 7.800 | 11.56 | 11.56 | 11.56 |
| Announcement Date | 2/13/20 | 2/11/21 | 2/11/22 | 2/10/23 | 2/8/24 | - | - | - |
1SEK in Million2SEK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,003 | 1,760 | 1,766 | 2,268 | 2,681 | 2,858 | 3,338 | 3,810 |
| EBITDA 1 | 138.1 | 200.7 | 153.9 | 84.2 | 75.7 | 220 | 260 | 293 |
| EBIT 1 | 100.4 | 155.2 | 97.2 | 21.1 | 49.5 | 149 | 185 | 218 |
| Operating Margin | 10.01% | 8.82% | 5.5% | 0.93% | 1.85% | 5.21% | 5.54% | 5.72% |
| Earnings before Tax (EBT) 1 | 101.3 | 133.6 | 97.6 | 4.418 | -40.8 | 122 | 173 | 212 |
| Net income 1 | 97.7 | 127.5 | 79.1 | 4.8 | -48.3 | 95 | 135 | 166 |
| Net margin | 9.74% | 7.25% | 4.48% | 0.21% | -1.8% | 3.32% | 4.04% | 4.36% |
| EPS 2 | 0.8800 | 1.150 | 0.7100 | 0.0400 | -0.3500 | 0.5800 | 0.8200 | 1.010 |
| Free Cash Flow 1 | 99.1 | 203 | -241.5 | 195 | -206.8 | 110 | 45 | 88 |
| FCF margin | 9.88% | 11.54% | -13.68% | 8.6% | -7.71% | 3.85% | 1.35% | 2.31% |
| FCF Conversion (EBITDA) | 71.76% | 101.15% | - | 231.56% | - | 50% | 17.31% | 30.03% |
| FCF Conversion (Net income) | 101.43% | 159.22% | - | 4,061.88% | - | 115.79% | 33.33% | 53.01% |
| Dividend per Share 2 | 0.8000 | 1.000 | 1.000 | - | - | - | 0.5000 | 0.7500 |
| Announcement Date | 2/13/20 | 2/11/21 | 2/11/22 | 2/10/23 | 2/8/24 | - | - | - |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 487.9 | 465.9 | 530.3 | 575.5 | 696.1 | 571.4 | 687.2 | 621.9 | 800.6 | 670.3 | 704 | 712 | 780 |
| EBITDA 1 | 31.8 | 5.9 | 9.2 | 25.6 | 43.5 | 0.9 | 12.1 | 26.9 | 35.7 | 37.6 | 54 | 61 | 61 |
| EBIT 1 | 17.2 | -9.7 | -6.8 | 9.7 | 27.9 | -13.9 | -2.8 | 12 | 54.2 | 21.4 | 36 | 43 | 43 |
| Operating Margin | 3.53% | -2.08% | -1.28% | 1.69% | 4.01% | -2.43% | -0.41% | 1.93% | 6.77% | 3.19% | 5.11% | 6.04% | 5.51% |
| Earnings before Tax (EBT) 1 | 17.3 | -11.8 | -6.1 | 5.6 | 16.7 | -26 | -14 | -6.9 | 6.1 | 16.2 | 29 | 36 | 38 |
| Net income 1 | 14.2 | -9.5 | -3.5 | 4.4 | 13.3 | -27.2 | -15.8 | -8.9 | 3.6 | 15.1 | 22 | 28 | 30 |
| Net margin | 2.91% | -2.04% | -0.66% | 0.76% | 1.91% | -4.76% | -2.3% | -1.43% | 0.45% | 2.25% | 3.12% | 3.93% | 3.85% |
| EPS 2 | 0.1300 | -0.0900 | -0.0300 | 0.0400 | 0.1200 | -0.2500 | -0.1400 | -0.0500 | 0.0200 | 0.0900 | 0.1000 | 0.2000 | 0.2000 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 2/11/22 | 4/26/22 | 7/21/22 | 10/27/22 | 2/10/23 | 4/20/23 | 7/20/23 | 10/26/23 | 2/8/24 | 4/25/24 | - | - | - |
1SEK in Million2SEK
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 20.3 | - | 3.7 | - | - | - |
| Net Cash position 1 | 194 | 217 | - | 189 | - | 93 | 125 | 118 |
| Leverage (Debt/EBITDA) | - | - | 0.1319 x | - | 0.0489 x | - | - | - |
| Free Cash Flow 1 | 99.1 | 203 | -242 | 195 | -207 | 110 | 45 | 88 |
| ROE (net income / shareholders' equity) | 12.4% | 15.7% | 9.79% | 0.63% | -5.72% | 9.5% | 12% | 13.5% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share 2 | 7.350 | 7.450 | 7.240 | 6.600 | 5.850 | 6.430 | 7.250 | 7.760 |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex 1 | 11 | 16.3 | 21.4 | 32.4 | 43 | 35 | 40 | 25 |
| Capex / Sales | 1.1% | 0.93% | 1.21% | 1.43% | 1.6% | 1.22% | 1.2% | 0.66% |
| Announcement Date | 2/13/20 | 2/11/21 | 2/11/22 | 2/10/23 | 2/8/24 | - | - | - |
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
C-
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +48.21% | 173M | |
| -5.27% | 194B | |
| +12.39% | 82.95B | |
| +61.44% | 66.91B | |
| +10.66% | 57.73B | |
| +11.60% | 27.55B | |
| +12.37% | 20.23B | |
| +63.72% | 20.06B | |
| +8.53% | 17.63B | |
| +17.74% | 11.28B |
- Stock Market
- Equities
- PRIC B Stock
- Financials Pricer AB
