Loading...
XSTOSAFETY B
Market cap13mUSD
Nov 21, Last price  
12.10SEK
Name

Empir Group AB

Chart & Performance

D1W1MN
XSTO:SAFETY B chart
P/E
—
P/S
163.94
EPS
—
Div Yield, %
13.29%
Shrs. gr., 5y
15.47%
Rev. gr., 5y
-66.75%
Revenues
889k
-94.58%
50,884,00041,444,00031,185,00041,910,00041,837,00053,220,00051,508,00072,948,000156,474,000218,810,000264,112,000255,820,000201,633,00016,398,000889,000
Net income
-28m
L-28.60%
-2,188,0001,750,000-12,623,000-171,000-3,261,0001,278,000-1,407,000-2,605,000-3,674,0004,512,000-1,131,000-12,156,000-21,936,000-39,372,000-28,113,000
CFO
-13m
L+150.34%
4,466,000-2,846,000-5,667,000-2,191,000-2,863,0004,315,000-1,498,000-1,458,000-6,305,0005,627,00010,807,0007,128,00015,502,000-5,276,000-13,208,000
Dividend
Oct 07, 20222 SEK/sh

Profile

Empir Group AB, together with its subsidiaries, provides IT consulting services in Sweden. The company operates through three segments: Solve, Apply, and Serve. It offers system development, test and project management; and develops, sells, and markets micro-pumps in gas and air analysis. Further, it develops and sells IT applications, service desk, operations and management. The company also offers fleet management services. It serves public sector, banking and finance; pharmaceuticals, and telecom retail industries; as well as municipality. The company was formerly known as MSC Group AB and changed its name to Empir Group AB in January 2018. Empir Group AB was founded in 1987 and is headquartered in Stockholm, Sweden.
URL
https://www.empir.se/
IPO date
May 19, 1998
Employees
Domiciled in
SE
Incorporated in
SE

Valuation

Title
SEK in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFY
2022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
889
-94.58%
16,398
-91.87%
Cost of revenue
4,811
31,310
Unusual Expense (Income)
NOPBT
(3,922)
(14,912)
NOPBT Margin
Operating Taxes
(1,000)
862
Tax Rate
NOPAT
(3,921)
(15,774)
Net income
(28,113)
-28.60%
(39,372)
79.49%
Dividends
(19,376)
(9,873)
Dividend yield
49.43%
7.43%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
1,804
32,342
Long-term debt
2,692
7,221
Deferred revenue
Other long-term liabilities
Net debt
(18,241)
(57,605)
Cash flow
Cash from operating activities
(13,208)
(5,276)
CAPEX
(446)
(2,918)
Cash from investing activities
(7,911)
55,993
Cash from financing activities
(21,664)
(28,339)
FCF
18,193
(17,491)
Balance
Cash
13,423
56,206
Long term investments
9,314
40,962
Excess cash
22,693
96,348
Stockholders' equity
(142,784)
(67,267)
Invested Capital
165,502
197,539
ROIC
ROCE
EV
Common stock shares outstanding
5,536
5,536
Price
7.08
-70.50%
24.00
95.92%
Market cap
39,195
-70.50%
132,866
95.92%
EV
20,954
82,694
EBITDA
(3,368)
13,782
EV/EBITDA
6.00
Interest
200
200
Interest/NOPBT