XSTO
HAV B
Market cap17mUSD
Jun 24, Last price
14.00SEK
1D
-1.41%
1Q
-38.60%
Jan 2017
-29.29%
Name
Havsfrun Investment AB
Chart & Performance
Profile
Havsfrun Investment AB (publ) manages a diversified portfolio of hedge funds, mutual funds, and equities in various markets. The company was founded in 1988 and is based in Stockholm, Sweden.
Valuation
Title SEK in thousands, except ratios and share amounts | FY | 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 | 2015‑12 | |
Income | ||||||||||
Revenues | 4,510 -69.93% | 14,999 32.21% | 11,345 -310.25% | |||||||
Cost of revenue | 7,029 | 6,299 | 6,386 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (2,519) | 8,700 | 4,959 | |||||||
NOPBT Margin | 58.00% | 43.71% | ||||||||
Operating Taxes | 10,664 | |||||||||
Tax Rate | 215.04% | |||||||||
NOPAT | (2,519) | 8,700 | (5,705) | |||||||
Net income | (2,521) -357.24% | 980 -106.25% | (15,690) -562.01% | |||||||
Dividends | (12,106) | (12,106) | ||||||||
Dividend yield | 7.91% | 6.69% | ||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | ||||||||||
Long-term debt | ||||||||||
Deferred revenue | 1,297 | 1,298 | ||||||||
Other long-term liabilities | (1,000) | (1,297) | (1,110) | |||||||
Net debt | (111,905) | (96,610) | (136,866) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (8,323) | (743) | 10,676 | |||||||
CAPEX | ||||||||||
Cash from investing activities | ||||||||||
Cash from financing activities | (12,106) | (12,106) | ||||||||
FCF | 25,947 | (19,744) | (5,694) | |||||||
Balance | ||||||||||
Cash | 111,905 | 96,610 | 136,866 | |||||||
Long term investments | ||||||||||
Excess cash | 111,680 | 95,860 | 136,299 | |||||||
Stockholders' equity | 72,415 | 12,316 | (16,812) | |||||||
Invested Capital | 38,034 | 112,760 | 153,014 | |||||||
ROIC | 6.55% | |||||||||
ROCE | 6.96% | 3.64% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 12,106 | 12,106 | 12,106 | |||||||
Price | 12.65 -15.33% | 14.94 0.95% | 14.80 -49.83% | |||||||
Market cap | 153,140 -15.33% | 180,863 0.95% | 179,168 -49.83% | |||||||
EV | 41,235 | (12,357) | (94,563) | |||||||
EBITDA | (2,508) | 8,711 | 4,970 | |||||||
EV/EBITDA | ||||||||||
Interest | 1,000 | 681 | ||||||||
Interest/NOPBT | 13.73% |