Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
36.4 SEK | +4.00% | +5.20% | -5.70% |
May. 03 | Transcript : Sleep Cycle AB, Q1 2024 Earnings Call, May 03, 2024 | |
May. 03 | Sleep Cycle AB Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Capitalization 1 | 1,243 | 876 | 782.7 | 738.1 | - | - |
Enterprise Value (EV) 1 | 1,080 | 644.7 | 665.2 | 568.4 | 518.8 | 738.1 |
P/E ratio | 152 x | 24.8 x | 16.9 x | 12.4 x | 12.1 x | - |
Yield | - | 16.2% | 5.96% | 3.63% | 3.74% | - |
Capitalization / Revenue | 6.8 x | 4.11 x | 3.31 x | 2.85 x | 2.62 x | 2.06 x |
EV / Revenue | 5.91 x | 3.02 x | 2.82 x | 2.19 x | 1.84 x | 2.06 x |
EV / EBITDA | 28.1 x | 13.1 x | 9.31 x | 6.7 x | 5.8 x | - |
EV / FCF | 76.3 x | - | 14.5 x | 7.58 x | - | - |
FCF Yield | 1.31% | - | 6.9% | 13.2% | - | - |
Price to Book | 11.4 x | 5.45 x | 12.8 x | 6.97 x | 5.26 x | - |
Nbr of stocks (in thousands) | 19,429 | 20,278 | 20,278 | 20,278 | - | - |
Reference price 2 | 64.00 | 43.20 | 38.60 | 36.40 | 36.40 | 36.40 |
Announcement Date | 2/15/22 | 2/10/23 | 2/8/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net sales 1 | 159.4 | 182.9 | 213.3 | 236.1 | 259.2 | 281.8 | 358 |
EBITDA 1 | - | 38.43 | 49.37 | 71.46 | 84.88 | 89.44 | - |
EBIT 1 | - | 36.39 | 46.91 | 56.61 | 78.81 | 88.94 | 121 |
Operating Margin | - | 19.89% | 22% | 23.97% | 30.41% | 31.56% | 33.8% |
Earnings before Tax (EBT) 1 | - | 10.25 | 44.13 | 58.19 | 79.07 | 77.51 | - |
Net income 1 | 44.04 | 8.11 | 34.98 | 46.14 | 62.18 | 70.12 | 96 |
Net margin | 27.62% | 4.43% | 16.4% | 19.54% | 23.99% | 24.88% | 26.82% |
EPS 2 | - | 0.4200 | 1.740 | 2.280 | 2.930 | 3.020 | - |
Free Cash Flow 1 | - | 14.15 | - | 45.91 | 75 | - | - |
FCF margin | - | 7.74% | - | 19.44% | 28.94% | - | - |
FCF Conversion (EBITDA) | - | 36.83% | - | 64.24% | 88.37% | - | - |
FCF Conversion (Net income) | - | 174.53% | - | 99.5% | 120.62% | - | - |
Dividend per Share 2 | - | - | 7.000 | 2.300 | 1.320 | 1.360 | - |
Announcement Date | 3/11/21 | 2/15/22 | 2/10/23 | 2/8/24 | - | - | - |
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 | 48.04 | 50.09 | 52.5 | 54.98 | 55.7 | - | 58.23 | 61.06 | 61.25 | 63.46 | 64.8 | 67.6 | 69.6 |
EBITDA | 9.11 | 13.98 | - | - | - | - | - | - | - | - | - | - | - |
EBIT | 8.03 | 12.74 | 12.79 | 13.56 | 7.813 | - | 17.27 | 20.43 | 12.69 | - | - | - | - |
Operating Margin | 16.72% | 25.44% | 24.37% | 24.67% | 14.03% | - | 29.65% | 33.45% | 20.72% | - | - | - | - |
Earnings before Tax (EBT) | 8.01 | 12.73 | - | - | - | - | - | - | - | - | - | - | - |
Net income | 6.379 | 10.09 | - | - | - | 9.072 | - | - | - | - | - | - | - |
Net margin | 13.28% | 20.15% | - | - | - | - | - | - | - | - | - | - | - |
EPS | - | - | - | - | - | 0.4500 | - | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 2/15/22 | 4/27/22 | 7/29/22 | 10/28/22 | 2/10/23 | 4/27/23 | 7/27/23 | 10/25/23 | 2/8/24 | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - | - |
Net Cash position 1 | - | 163 | 231 | 118 | 170 | 219 | - |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
Free Cash Flow 1 | - | 14.2 | - | 45.9 | 75 | - | - |
ROE (net income / shareholders' equity) | - | 14.9% | 25.9% | 42.4% | 67.9% | 49.8% | - |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - |
Book Value Per Share 2 | - | 5.610 | 7.930 | 3.010 | 5.220 | 6.920 | - |
Cash Flow per Share | - | - | - | - | - | - | - |
Capex 1 | - | 0.92 | 0.85 | 1.73 | 0.25 | 0.25 | - |
Capex / Sales | - | 0.5% | 0.4% | 0.73% | 0.1% | 0.09% | - |
Announcement Date | 3/11/21 | 2/15/22 | 2/10/23 | 2/8/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
Quarterly revenue - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
-5.70% | 68.33M | |
+4.28% | 81.91B | |
+3.40% | 76.64B | |
-16.54% | 52.31B | |
+35.85% | 51.96B | |
-22.85% | 47.77B | |
+23.11% | 43.3B | |
+64.59% | 38.29B | |
-14.17% | 25.1B | |
-9.36% | 24.89B |
- Stock Market
- Equities
- SLEEP Stock
- Financials Sleep Cycle AB