No data to show
XCSE
NEXCOM
Market cap10mUSD
Jul 28, Last price
3.02DKK
1D
-0.66%
1Q
-31.05%
IPO
-74.30%
Name
Nexcom A/S
Chart & Performance
P/E
—
P/S
6.90
EPS
—
Div Yield, %
—
Shrs. gr., 5y
13.46%
Rev. gr., 5y
9.70%
Revenues
10m
-13.69%
Net income
-17m
L+78.46%
CFO
0k
-100.00%
Profile
Nexcom A/S designs and delivers big data-driven and AI-powered software platforms in Denmark and internationally. It offers RevealCX, a web-based system that helps companies gain a view of customer service center performance, identify root cause of errors, and achieve improvements in customer satisfaction, sales, and costs and compliance by monitoring support staff performance; eTray, a workflow automation software solution for processing and automating workflows and tasks; and RevealCX Boost, a software that enhances the benefits of RevealCX with AI capabilities by using voice-transcription technology and machine learning. The company was incorporated in 1997 and is headquartered in Copenhagen, Denmark.
Valuation
Title DKK in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | |
| Income | |||||||||
Revenues | 9,901 -13.69% | 11,472 46.44% | 7,834 -28.55% | ||||||
Cost of revenue | 6,398 | 6,551 | 8,350 | ||||||
Unusual Expense (Income) | |||||||||
NOPBT | 3,503 | 4,921 | (516) | ||||||
NOPBT Margin | 35.38% | 42.90% | |||||||
Operating Taxes | 5 | 17 | 2,443 | ||||||
Tax Rate | 0.14% | 0.35% | |||||||
NOPAT | 3,498 | 4,904 | (2,959) | ||||||
Net income | (16,625) 78.46% | (9,316) -56.97% | (21,648) 105.60% | ||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
| Debt | |||||||||
Debt current | 10,056 | 4,290 | 3,821 | ||||||
Long-term debt | 2,291 | 4,590 | 9,266 | ||||||
Deferred revenue | |||||||||
Other long-term liabilities | 270 | 262 | 176 | ||||||
Net debt | 12,251 | 8,794 | 12,549 | ||||||
| Cash flow | |||||||||
Cash from operating activities | 7,216 | ||||||||
CAPEX | |||||||||
Cash from investing activities | |||||||||
Cash from financing activities | |||||||||
FCF | (741) | 1,359 | 5,765 | ||||||
| Balance | |||||||||
Cash | 96 | 38 | 453 | ||||||
Long term investments | 48 | 85 | |||||||
Excess cash | 146 | ||||||||
Stockholders' equity | 5,910 | 6,446 | 1,953 | ||||||
Invested Capital | 17,291 | 15,531 | 14,663 | ||||||
ROIC | 21.31% | 32.48% | |||||||
ROCE | 20.26% | 31.69% | |||||||
| EV | |||||||||
Common stock shares outstanding | 19,700 | 18,805 | 14,066 | ||||||
Price | 4.70 80.77% | 2.60 36.13% | 1.91 -49.07% | ||||||
Market cap | 92,590 89.37% | 48,894 81.99% | 26,867 -34.27% | ||||||
EV | 104,841 | 57,688 | 39,823 | ||||||
EBITDA | 3,503 | 4,921 | 3,092 | ||||||
EV/EBITDA | 29.93 | 11.72 | 12.88 | ||||||
Interest | 8,927 | 1,552 | 1,502 | ||||||
Interest/NOPBT | 254.84% | 31.54% | |||||||