Financials Midsummer AB

Equities

MIDS

SE0011281757

Renewable Energy Equipment & Services

Market Closed - Nasdaq Stockholm 16:29:57 10/05/2024 BST 5-day change 1st Jan Change
2.08 SEK -1.65% Intraday chart for Midsummer AB -0.95% +81.50%

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 365.1 1,036 781.7 237.3 436.2 - -
Enterprise Value (EV) 1 365.1 1,036 1,024 453.3 657.2 660.2 615.2
P/E ratio -4.08 x - -8.13 x -0.53 x -6.12 x 41.6 x -29.7 x
Yield - - - - - - -
Capitalization / Revenue - 9.3 x 5.02 x 3.52 x 1.62 x 0.72 x 0.68 x
EV / Revenue - 9.3 x 6.58 x 6.73 x 2.44 x 1.08 x 0.97 x
EV / EBITDA - -14.2 x -15.3 x -3.46 x -14.6 x 220 x 22 x
EV / FCF - - -5.98 x -3.36 x -9.66 x -220 x 13.7 x
FCF Yield - - -16.7% -29.8% -10.3% -0.45% 7.31%
Price to Book - 4.1 x 4.26 x 0.66 x 2.34 x 2.21 x 2.39 x
Nbr of stocks (in thousands) 33,802 67,741 67,741 207,067 209,714 - -
Reference price 2 10.80 15.30 11.54 1.146 2.080 2.080 2.080
Announcement Date 15/04/21 25/02/22 24/02/23 23/02/24 - - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net sales 1 - 111.4 155.6 67.34 269 609 637
EBITDA 1 - -72.78 -66.79 -131 -45 3 28
EBIT 1 - -111 -101.1 -200.8 -84 -37 -12
Operating Margin - -99.64% -64.98% -298.14% -31.23% -6.08% -1.88%
Earnings before Tax (EBT) 1 - - -97.03 -225.3 -72 11 -15
Net income 1 -92.3 - -95.9 -222.2 -72 11 -15
Net margin - - -61.61% -329.96% -26.77% 1.81% -2.35%
EPS 2 -2.650 - -1.420 -2.150 -0.3400 0.0500 -0.0700
Free Cash Flow 1 - - -171.2 -135 -68 -3 45
FCF margin - - -109.98% -200.42% -25.28% -0.49% 7.06%
FCF Conversion (EBITDA) - - - - - - 160.71%
FCF Conversion (Net income) - - - - - - -
Dividend per Share - - - - - - -
Announcement Date 15/04/21 25/02/22 24/02/23 23/02/24 - - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q2 2022 Q3 2022 Q4
Net sales 1 21.94 - 15.99 9.723
EBITDA 1 - - -32.43 -56.51
EBIT 1 - - -41.17 -65.43
Operating Margin - - -257.51% -672.91%
Earnings before Tax (EBT) - - - -
Net income - -52.12 - -
Net margin - - - -
EPS - -0.7700 - -
Dividend per Share - - - -
Announcement Date 25/02/22 31/08/22 16/11/22 24/02/23
1SEK in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - 243 216 221 224 179
Net Cash position 1 - - - - - - -
Leverage (Debt/EBITDA) - - -3.631 x -1.649 x -4.911 x 74.67 x 6.393 x
Free Cash Flow 1 - - -171 -135 -68 -3 45
ROE (net income / shareholders' equity) - -50.9% -43.9% - - - -
ROA (Net income/ Total Assets) - -25.6% -20% - - - -
Assets 1 - - 480.3 - - - -
Book Value Per Share 2 - 3.730 2.710 1.730 0.8900 0.9400 0.8700
Cash Flow per Share - - - - - - -
Capex 1 - 90.3 49.6 43.7 50 20 15
Capex / Sales - 81.1% 31.87% 64.85% 18.59% 3.28% 2.35%
Announcement Date 15/04/21 25/02/22 24/02/23 23/02/24 - - -
1SEK in Million2SEK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
C-
More Ratings

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. MIDS Stock
  4. Financials Midsummer AB