Stock PAYs SILEON AB
Add to a list
To use this feature you must be a member
Log inSign up

Financials Sileon AB

Equities

PAYs

SE0013108867

Internet Services

Market Closed - Nasdaq Stockholm
Other stock markets
 11:24:46 2024-06-04 am EDT 		5-day change 1st Jan Change
0.6 SEK -23.08% Intraday chart for Sileon AB +4.53% -65.32%
Apr. 23 Sileon AB Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 15 Sileon Signs Agreement with Bankaool CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 71.4 181.8 119 127.1 87.69 30.41 - -
Enterprise Value (EV) 1 71.4 181.8 173.3 156.7 87.69 100.4 105.4 87.41
P/E ratio -1.36 x -3.03 x -2.31 x -3.03 x -1.2 x -1.33 x 8.57 x 0.91 x
Yield - - - - - - - -
Capitalization / Revenue - - 3.02 x 1.86 x - 0.36 x 0.24 x 0.16 x
EV / Revenue - - 4.4 x 2.29 x - 1.2 x 0.82 x 0.45 x
EV / EBITDA - - -6.9 x -14.5 x - 50.2 x 3.4 x 1.37 x
EV / FCF - - -3.93 x -4.65 x - -9.13 x -35.1 x 4.37 x
FCF Yield - - -25.4% -21.5% - -11% -2.85% 22.9%
Price to Book - - - 2.44 x - 6 x 6 x 0.75 x
Nbr of stocks (in thousands) 7,516 12,984 16,897 33,794 50,690 50,690 - -
Reference price 2 9.500 14.00 7.040 3.760 1.730 0.6000 0.6000 0.6000
Announcement Date 2/20/20 4/15/21 2/18/22 2/17/23 2/16/24 - - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 - - 39.4 68.33 - 84 128 194
EBITDA 1 - - -25.12 -10.81 - 2 31 64
EBIT 1 - - -46.56 -29.34 - -18 10 43
Operating Margin - - -118.18% -42.93% - -21.43% 7.81% 22.16%
Earnings before Tax (EBT) 1 - - -49.17 -31.91 - -23 5 37
Net income 1 -38.24 -49.5 -49.17 -31.91 -54.19 -23 3 34
Net margin - - -124.8% -46.69% - -27.38% 2.34% 17.53%
EPS 2 -6.960 -4.620 -3.050 -1.240 -1.440 -0.4500 0.0700 0.6600
Free Cash Flow 1 - - -44.05 -33.71 - -11 -3 20
FCF margin - - -111.8% -49.33% - -13.1% -2.34% 10.31%
FCF Conversion (EBITDA) - - - - - - - 31.25%
FCF Conversion (Net income) - - - - - - - 58.82%
Dividend per Share - - - - - - - -
Announcement Date 2/20/20 4/15/21 2/18/22 2/17/23 2/16/24 - - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3
Net sales 1 11.92 11.49 12.89 12.87
EBITDA 1 -6.673 -4.463 -1.756 0.223
EBIT 1 -12.35 -8.761 -6.048 -4.567
Operating Margin -103.6% -76.26% -46.91% -35.48%
Earnings before Tax (EBT) - - - -
Net income - - - -
Net margin - - - -
EPS 2 -0.7900 -0.5700 -0.3800 -0.1400
Dividend per Share - - - -
Announcement Date 2/18/22 5/5/22 8/25/22 11/18/22
1SEK in Million2SEK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - 54.4 29.6 - 70 75 57
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) - - -2.164 x -2.74 x - 35 x 2.419 x 0.8906 x
Free Cash Flow 1 - - -44 -33.7 - -11 -3 20
ROE (net income / shareholders' equity) - - - - - - 70.5% 143%
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share 2 - - - 1.540 - 0.1000 0.1000 0.8000
Cash Flow per Share - - - - - - - -
Capex 1 - - 0.39 - - - 1 2
Capex / Sales - - 0.99% - - - 0.78% 1.03%
Announcement Date 2/20/20 4/15/21 2/18/22 2/17/23 2/16/24 - - -
1SEK in Million2SEK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Internet Security & Transactions Services

1st Jan change Capi.
SILEON AB Stock Sileon AB
-65.32% 3.8M
VISA, INC. Stock Visa, Inc.
+4.64% 541B
MASTERCARD, INC. Stock MasterCard, Inc.
+4.28% 412B
VENUSTECH GROUP INC. Stock Venustech Group Inc.
-32.52% 3.02B
TOPSEC TECHNOLOGIES GROUP INC. Stock Topsec Technologies Group Inc.
-45.71% 871M
BEIJING VRV SOFTWARE CORPORATION LIMITED Stock Beijing VRV Software Corporation Limited
-16.00% 819M
BEIJING CERTIFICATE AUTHORITY CO.,LTD. Stock BEIJING CERTIFICATE AUTHORITY Co.,Ltd.
-29.12% 701M
NHN KCP CORP. Stock NHN KCP Corp.
-4.09% 282M
CLEARSALE S.A. Stock ClearSale S.A.
+94.67% 269M
KGINICIS CO.,LTD Stock Kginicis Co.,Ltd
-7.67% 218M
Internet Security & Transactions Services
  1. Stock Market
  2. Equities
  3. PAYs Stock
  4. Financials Sileon AB