Financials Svenska Nyttobostäder AB Deutsche Boerse AG

Equities

62W

SE0014808853

Real Estate Services

Delayed Deutsche Boerse AG 08:15:10 01/07/2024 BST 5-day change 1st Jan Change
1.24 EUR +1.64% Intraday chart for Svenska Nyttobostäder AB +5.98% +0.81%

Valuation

Fiscal Period: December 2020 2021 2022 2023
Capitalization 1 7,018 6,353 2,589 1,846
Enterprise Value (EV) 1 8,678 8,625 5,718 5,355
P/E ratio 552 x 14.8 x -17.8 x -1.96 x
Yield - - - -
Capitalization / Revenue 70.2 x 49.6 x 13.8 x 7.99 x
EV / Revenue 86.8 x 67.4 x 30.4 x 23.2 x
EV / EBITDA 166,887,738 x 102,674,369 x 48,875,726 x 69,549,216 x
EV / FCF -3,471,264,960 x 469,368,544 x 189,039,997 x -2,115,252 x
FCF Yield -0% 0% 0% -0%
Price to Book 9.54 x 4.5 x 1.68 x 0.56 x
Nbr of stocks (in thousands) 60,501 60,501 60,501 130,943
Reference price 2 116.0 105.0 42.80 14.10
Announcement Date 28/04/21 28/04/22 20/04/23 26/04/24
1SEK in Million2SEK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023
Net sales 1 35 100 128 188 231
EBITDA - 52 84 117 77
EBIT 1 17 51 83 116 76
Operating Margin 48.57% 51% 64.84% 61.7% 32.9%
Earnings before Tax (EBT) 1 118 73 618 -128 -871
Net income 1 45 46 464 -95 -730
Net margin 128.57% 46% 362.5% -50.53% -316.02%
EPS 2 0.6885 0.2100 7.098 -2.400 -7.179
Free Cash Flow - -2.5 18.38 30.25 -2,532
FCF margin - -2.5% 14.36% 16.09% -1,096%
FCF Conversion (EBITDA) - - 21.88% 25.85% -
FCF Conversion (Net income) - - 3.96% - -
Dividend per Share - - - - -
Announcement Date 03/11/20 28/04/21 28/04/22 20/04/23 26/04/24
1SEK in Million2SEK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023
Net Debt 1 955 1,660 2,272 3,129 3,509
Net Cash position 1 - - - - -
Leverage (Debt/EBITDA) - 31.92 x 27.05 x 26.74 x 45.57 x
Free Cash Flow - -2.5 18.4 30.3 -2,532
ROE (net income / shareholders' equity) - 7.13% 43.6% -7.1% -30.1%
ROA (Net income/ Total Assets) - 1.43% 1.59% 1.61% 0.78%
Assets 1 - 3,206 29,138 -5,916 -93,017
Book Value Per Share 2 4.540 12.20 23.30 25.50 25.30
Cash Flow per Share 2 0.1600 0.3100 0.0800 0.4300 0.3800
Capex - 6 - - 1
Capex / Sales - 6% - - 0.43%
Announcement Date 03/11/20 28/04/21 28/04/22 20/04/23 26/04/24
1SEK in Million2SEK
Estimates
  1. Stock Market
  2. Equities
  3. NYTTO Stock
  4. 62W Stock
  5. Financials Svenska Nyttobostäder AB