Financials ARHT Media Inc.

Equities

ART

CA0403282050

Electronic Equipment & Parts

Delayed Toronto S.E. Other stock markets 14:48:17 10/05/2024 BST			5-day change	1st Jan Change
0.05 ^CAD	0.00%		0.00%	-23.08%

05-06	ARHT Media Inc. Reports Earnings Results for the Full Year Ended December 31, 2023	CI
04-17	ARHT Media Appoints Vasily Ryabov as Chief Financial Officer	MT

Valuation

Fiscal Period: December	2021	2022	2023	2024	2025	2026
Capitalization ¹	33.06	31.73	12.51	9.716	-	-
Enterprise Value (EV) ¹	33.06	31.73	12.51	9.716	9.716	9.716
P/E ratio	-5.38 x	-4.11 x	-1.04 x	-1.26 x	-1.68 x	-
Yield	-	-	-	-	-	-
Capitalization / Revenue	-	4.23 x	2.54 x	1.37 x	1.1 x	0.79 x
EV / Revenue	-	4.23 x	2.54 x	1.37 x	1.1 x	0.79 x
EV / EBITDA	-	-5.32 x	-1.55 x	-1.55 x	-4.22 x	-9.76 x
EV / FCF	-	-3.38 x	-	-1.31 x	-2.35 x	-8.13 x
FCF Yield	-	-29.6%	-	-76.5%	-42.5%	-12.3%
Price to Book	-	-	-	-	-	-
Nbr of stocks (in thousands)	146,936	192,310	192,410	194,322	-	-
Reference price ²	1.610	1.267	0.4947	0.3970	0.3970	0.3970
Announcement Date	31/03/22	18/04/23	06/05/24	-	-	-

¹SEK in Million²SEK

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2021	2022	2023	2024	2025	2026
Net sales ¹	-	7.5	4.92	7.07	8.838	12.37
EBITDA ¹	-	-5.962	-8.094	-6.254	-2.302	-0.995
EBIT	-	-	-	-	-	-
Operating Margin	-	-	-	-	-	-
Earnings before Tax (EBT)	-	-	-	-	-	-
Net income ¹	-5.356	-7.576	-11.26	-8.558	-5.134	-
Net margin	-	-101.01%	-228.86%	-121.05%	-58.09%	-
EPS ²	-0.2992	-0.3082	-0.4736	-0.3160	-0.2370	-
Free Cash Flow ¹	-	-9.382	-	-7.429	-4.127	-1.195
FCF margin	-	-125.1%	-	-105.08%	-46.7%	-9.66%
FCF Conversion (EBITDA)	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-
Dividend per Share	-	-	-	-	-	-
Announcement Date	31/03/22	18/04/23	06/05/24	-	-	-

¹CAD in Million²SEK

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December	2022 Q3	2022 Q4	2023 Q1
Net sales	-	2.1	-
EBITDA	-	-2.368	-
EBIT	-	-	-
Operating Margin	-	-	-
Earnings before Tax (EBT)	-	-	-
Net income ¹	-1.59	-2.891	-2.808
Net margin	-	-137.67%	-
EPS ²	-0.0801	-0.0770	-0.1594
Dividend per Share	-	-	-
Announcement Date	08/11/22	18/04/23	30/05/23

¹CAD in Million²SEK

Estimates

Balance Sheet Analysis

Fiscal Period: December	2021	2022	2023	2024	2025	2026
Net Debt	-	-	-	-	-	-
Net Cash position	-	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-
Free Cash Flow ¹	-	-9.38	-	-7.43	-4.13	-1.2
ROE (net income / shareholders' equity)	-	-	-	-	-	-
ROA (Net income/ Total Assets)	-	-	-	-	-	-
Assets ¹	-	-	-	-	-	-
Book Value Per Share	-	-	-	-	-	-
Cash Flow per Share	-	-	-	-	-	-
Capex ¹	-	2.27	-	0.2	0.2	0.2
Capex / Sales	-	30.25%	-	2.83%	2.26%	1.62%
Announcement Date	31/03/22	18/04/23	06/05/24	-	-	-

¹CAD in Million

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Ratings for ARHT Media Inc.

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

HOLD

Number of Analysts

Last Close Price

0.397 SEK

Average target price

1.028 SEK

Spread / Average Target

+158.95%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Advanced Electronic Equipment

	1st Jan change	Capi.
ARHT MEDIA INC.	-23.08%	7.1M
UBTECH ROBOTICS CORP LTD	+95.93%	2.79B
RAINBOW ROBOTICS CO.,LTD.	-0.06%	2.42B
ZHE JIANG DALI TECHNOLOGY CO.,LTD	+16.39%	1.16B
MAYTRONICS LTD.	-23.70%	923M
QUICK INTELLIGENT EQUIPMENT CO.,LTD.	-23.59%	778M
HESAI GROUP	-43.55%	657M
HANGZHOU JINGYE INTELLIGENT TECHNOLOGY CO., LTD.	-24.01%	532M
SHENZHEN GENVICT TECHNOLOGIES CO., LTD.	-11.76%	444M
NORBIT ASA	+20.53%	386M

Advanced Electronic Equipment