Loading...
XSTO
INT
Market cap245mUSD
Jun 16, Last price  
79.70SEK
1D
-3.98%
1Q
104.36%
IPO
1,599.36%
Name

Intellego Technologies AB

Chart & Performance

D1W1MN
XSTO:INT chart
No data to show
P/E
32.69
P/S
8.91
EPS
2.44
Div Yield, %
Shrs. gr., 5y
10.50%
Rev. gr., 5y
222.71%
Revenues
265m
+42.25%
757,9567,455,6129,148,21857,783,808186,493,000265,281,000
Net income
72m
+21.32%
-2,857,2553,277,804-3,961,704-9,962,21259,604,00072,311,000
CFO
36m
P
-2,629,275883,900-8,463,2492,180,269-20,144,00035,707,000

Profile

Intellego Technologies AB manufactures and sells colorimetric ultraviolet indicators in Sweden. The company offers UVC Dosimeters, a photochromic indicator that change color based on the accumulated dose of invisible UV-C irradiation on a surface for use in healthcare, hospitality, retail, transportation, and commercial applications. It also provides SmartSun Bands, which allows individuals to know when to reapply sunscreen or head indoors to prevent sunburn and long-term skin damage. The company was founded in 2011 and is headquartered in Solna, Sweden.
IPO date
Jun 24, 2021
Employees
68
Domiciled in
SE
Incorporated in
SE

Valuation

Title
SEK in thousands, except ratios and share amounts
FYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑12
Income
Revenues
265,281
42.25%
186,493
222.74%
57,784
531.64%
Cost of revenue
50,149
33,847
26,704
Unusual Expense (Income)
NOPBT
215,132
152,646
31,079
NOPBT Margin
81.10%
81.85%
53.79%
Operating Taxes
22,531
9,226
(1,566)
Tax Rate
10.47%
6.04%
NOPAT
192,601
143,420
32,645
Net income
72,311
21.32%
59,604
-698.30%
(9,962)
151.46%
Dividends
Dividend yield
Proceeds from repurchase of equity
66,480
81,071
10,408
BB yield
-5.68%
-18.58%
-4.58%
Debt
Debt current
9,586
9,173
4,435
Long-term debt
40,672
29,456
22,241
Deferred revenue
1,000
Other long-term liabilities
20,840
24,837
51,583
Net debt
38,787
23,086
(116,572)
Cash flow
Cash from operating activities
35,707
(20,144)
2,180
CAPEX
(65,368)
(26,193)
(1,580)
Cash from investing activities
(75,560)
(36,255)
3,122
Cash from financing activities
42,994
19,288
30,215
FCF
57,095
28,951
32,515
Balance
Cash
11,471
8,062
44,761
Long term investments
7,481
98,488
Excess cash
6,218
140,359
Stockholders' equity
113,656
30,805
(20,130)
Invested Capital
363,413
200,456
110,896
ROIC
68.31%
92.13%
46.31%
ROCE
58.81%
73.23%
34.24%
EV
Common stock shares outstanding
28,536
25,817
19,703
Price
41.00
142.60%
16.90
46.45%
11.54
-33.68%
Market cap
1,169,972
168.15%
436,307
91.89%
227,369
-33.37%
EV
1,208,759
459,393
131,667
EBITDA
215,132
156,182
37,824
EV/EBITDA
5.62
2.94
3.48
Interest
4,914
2,826
Interest/NOPBT
3.22%
9.09%