Company Valuation: GomSpace Group AB

Data adjusted to current consolidation scope
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 532.2 587.6 855.2 529 192 618.9
Change - 10.41% 45.55% -38.14% -63.72% 222.45%
Enterprise Value (EV) 1 298.9 539 781.2 476.4 267.8 648.6
Change - 80.3% 44.95% -39.02% -43.8% 142.23%
P/E ratio -2.59x -3.87x -19.6x -19.4x -0.81x -4.83x
PBR 1.2x 1.99x 3.46x 2.35x 1.83x 5.64x
PEG - 0.1x 0.3x 0.5x -0x 0.1x
Capitalization / Revenue 3.47x 4.31x 4.4x 2.48x 0.97x 2.6x
EV / Revenue 1.95x 3.96x 4.02x 2.23x 1.35x 2.73x
EV / EBITDA -2.96x -5.46x -49.1x -28.1x -1.22x -8.83x
EV / EBIT -2.56x -4.73x -25.8x -16.1x -1.15x -7.71x
EV / FCF -1.9x -5.27x 33x -24.3x -1.62x -13.6x
FCF Yield -52.8% -19% 3.03% -4.12% -61.7% -7.38%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -3.931 -2.901 -0.8334 -0.5228 -3.763 -0.9105
Distribution rate - - - - - -
Net sales 1 153.4 136.3 194.6 213.6 198.4 237.8
EBITDA 1 -100.9 -98.66 -15.92 -16.96 -220.4 -73.45
EBIT 1 -116.6 -113.9 -30.26 -29.54 -232.1 -84.17
Net income 1 -112.5 -151.7 -43.57 -27.33 -227.8 -92.6
Net Debt 1 -233.2 -48.6 -73.98 -52.6 75.81 29.65
Reference price 2 10.180 11.240 16.360 10.120 3.060 4.400
Nbr of stocks (in thousands) 52,275 52,275 52,275 52,275 62,730 140,669
Announcement Date 29/03/19 27/03/20 31/03/21 31/03/22 31/03/23 27/04/24
1SEK in Million2SEK
Estimates

Add to a list
P/E ratio (N) EV / Sales (N) EV / EBITDA (N) Yield (N) Capi.($)
20.84x1.76x11.15x2.19% 33.47B
34.97x2.09x11.89x1.49% 4.34B
42.69x - - 0.82% 3.4B
-16.49x6.78x-139.04x-.--% 1.79B
63.17x - - - 1.72B
-24.23x - - - 663M
Average 20.16x 3.54x -38.66x percentage-no-prefix 7.56B
Weighted average by Cap. 23.30x 2.03x 4.43x percentage-no-prefix
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. GOMX Stock
  4. Valuation GomSpace Group AB