Projected Income Statement: SANA AB

Forecast Balance Sheet: SANA AB

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - -293 - - - -
Change - - - - - - - -
Announcement Date 24/02/22 23/02/23 29/02/24 27/02/25 26/02/26 - - -
Estimates

Cash Flow Forecast: SANA AB

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 4.999 1.484 0.985 0.129 0.124 73.56
Change - -70.31% -33.63% -86.9% -3.88% 59,218.55%
Free Cash Flow (FCF) 1 -103.6 -202.4 -162.8 -47.94 231.3 59.56
Change - -95.27% 19.56% 70.55% 582.46% -74.25%
Announcement Date 29/04/21 30/04/22 28/04/23 30/04/24 30/04/25 30/04/26
1SEK in Million
Estimates

Forecast Financial Ratios: SANA AB

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

         
EBITDA Margin (%) - - -1,425.77% -424.07% 74.56% 63.94% 20.67% 42.06% 10.59%
EBIT Margin (%) - - -1,476.93% -481.38% 72.28% 62.39% 18.46% 40.72% 8.69%
EBT Margin (%) - - -1,648.67% -619.24% - - - - -
Net margin (%) - - -1,605.42% -568.94% - - - - -
FCF margin (%) - - -1,848.6% -508.67% 74.42% - - - -
FCF / Net Income (%) - - 115.15% 89.41% - - - - -

Profitability

         
ROA -25.09% -45.43% -40.2% -45.53% 74.01% 33.68% - - -
ROE -22.34% -92.81% -146.61% -622.79% 179.82% 65.67% - - -

Financial Health

         
Leverage (Debt/EBITDA) - - - - - - - - -
Debt / Free cash flow - - - - - - - - -

Capital Intensity

         
CAPEX / Current Assets (%) - - - - 0.04% - - - -
CAPEX / EBITDA (%) - - - - 0.05% - - - -
CAPEX / FCF (%) - - - - 0.05% - - - -

Items per share

         
Cash flow per share 1 9.201 5.72 1.791 0.4828 2.695 4.208 - - -
Change - -37.83% -68.7% -73.04% 458.14% 56.15% - - -
Dividend per Share 1 - - - - - - - - -
Change - - - - - - - - -
Book Value Per Share 1 9.675 4.52 0.8449 -0.3421 2.06 4.602 - - -
Change - -53.28% -81.31% -140.5% 702.11% 123.38% - - -
EPS 1 -1.791 -6.59 -3.933 -1.519 1.76 2.15 - - -
Change - -267.95% 40.32% 61.37% 215.85% 22.16% - - -
Nbr of stocks (in thousands) 62,373 62,386 62,386 64,127 112,533 138,030 - - -
Announcement Date 29/04/21 30/04/22 28/04/23 30/04/24 30/04/25 30/04/26 - - -
1SEK
Estimates
2026 *2027 *
P/E - -
PBR - -
EV / Sales 6.86x 4.72x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Net sales - Rate of surprise