Loading...
XSTO
KEBNI B
Market cap53mUSD
Jun 27, Last price  
2.06SEK
1D
-1.90%
1Q
40.14%
IPO
-52.20%
Name

KebNi AB (publ)

Chart & Performance

D1W1MN
P/E
253.47
P/S
3.88
EPS
0.01
Div Yield, %
—
Shrs. gr., 5y
58.28%
Rev. gr., 5y
30.30%
Revenues
131m
+99.23%
8,000,00012,335,0006,658,0006,403,0004,586,0006,787,00034,754,00038,529,00018,264,00026,278,00065,532,000130,560,000
Net income
2m
P
-30,628,000-32,683,000-39,948,000-7,065,000-11,823,000-13,539,000-18,800,000-37,509,000-37,839,000-64,091,000-39,042,0002,001,000
CFO
8m
P
0-20,072,000-13,685,000-7,071,000-11,713,000-8,381,000-21,861,000-37,213,000-29,484,000-30,182,000-35,656,0007,686,000
Earnings
Aug 13, 2025

Profile

KebNi AB (publ) develops, manufactures, markets, and sells 4-axes stabilizing VSAT antennas for maritime applications under the KebNi Maritime brand. It also provides inertial sensor systems for measuring movements in three dimensions; and communication on the move (COTM) antennas for land and mobile satellite communications systems. The company was formerly known as Advanced Stabilized Technologies Group AB (publ) and changed its name to KebNi AB (publ) in July 2020. KebNi AB (publ) is headquartered in Stockholm, Sweden.
URL
https://www.kebni.com/
IPO date
Jan 29, 2014
Employees
Domiciled in
SE
Incorporated in
SE

Valuation

Title
SEK in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
130,560
99.23%
65,532
149.38%
26,278
43.88%
Cost of revenue
58,984
31,581
22,977
Unusual Expense (Income)
NOPBT
71,576
33,951
3,301
NOPBT Margin
54.82%
51.81%
12.56%
Operating Taxes
236
108
Tax Rate
0.70%
3.27%
NOPAT
71,576
33,715
3,193
Net income
2,001
-105.13%
(39,042)
-39.08%
(64,091)
69.38%
Dividends
Dividend yield
Proceeds from repurchase of equity
51,966
45,666
BB yield
-17.25%
-21.39%
Debt
Debt current
(2,083)
Long-term debt
Deferred revenue
Other long-term liabilities
3,144
671
4,673
Net debt
(17,584)
(23,209)
(13,854)
Cash flow
Cash from operating activities
7,686
(35,656)
(30,182)
CAPEX
(2,500)
(1,615)
(8,380)
Cash from investing activities
(11,024)
(6,664)
(7,343)
Cash from financing activities
51,966
33,666
FCF
70,732
22,975
17,279
Balance
Cash
17,584
20,932
11,285
Long term investments
2,277
486
Excess cash
11,056
19,932
10,457
Stockholders' equity
18,566
(270,296)
(237,542)
Invested Capital
55,221
329,882
280,694
ROIC
37.17%
11.04%
1.18%
ROCE
108.00%
56.98%
7.65%
EV
Common stock shares outstanding
274,817
278,871
215,651
Price
1.11
2.78%
1.08
9.09%
0.99
28.57%
Market cap
305,047
1.28%
301,181
41.07%
213,494
90.36%
EV
287,463
277,972
199,640
EBITDA
71,576
33,951
27,738
EV/EBITDA
4.02
8.19
7.20
Interest
308
77
1,231
Interest/NOPBT
0.43%
0.23%
37.29%