XSTOSFTR
Market cap24mUSD
Dec 23, Last price
7.10SEK
1D
2.16%
1Q
-11.25%
Jan 2017
-13.41%
IPO
42.00%
Name
Safeture AB
Chart & Performance
Profile
Safeture AB (publ) provides a cloud-based IT platform designed to manage risk, safety, and crises involving employees. The company offers Safeture Enterprise platform that has various functions and components, such as mobile apps, travel tracking, flight updates, global real time alerts, e-learning, bulk messaging, and country and medical information; and allows clients to adopt internal processes and integrate it with external suppliers. It also provides Safeture Travel Risk Management software, which offers real-time status on warnings, alerts, security information, and travel plans. The company was formerly known as GWS Production AB (publ) and changed its name to Safeture AB (publ) in June 2019. Safeture AB (publ) was founded in 2009 and is headquartered in Lund, Sweden.
Valuation
Title SEK in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 56,352 57.30% | 35,825 33.70% | 26,796 24.40% | |||||||
Cost of revenue | 46,949 | 4,623 | 16,796 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 9,403 | 31,202 | 10,000 | |||||||
NOPBT Margin | 16.69% | 87.10% | 37.32% | |||||||
Operating Taxes | 99 | 3 | 27 | |||||||
Tax Rate | 1.05% | 0.01% | 0.27% | |||||||
NOPAT | 9,304 | 31,199 | 9,973 | |||||||
Net income | (6,452) -62.33% | (17,128) -26.55% | (23,319) -8.46% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 89 | 26,468 | 39,116 | |||||||
BB yield | -0.03% | -15.86% | -14.95% | |||||||
Debt | ||||||||||
Debt current | (9,438) | 857 | ||||||||
Long-term debt | ||||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | (1,000) | 2,473 | ||||||||
Net debt | (19,141) | (35,863) | (18,562) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (13) | (10,578) | (15,000) | |||||||
CAPEX | (8,115) | (6,360) | ||||||||
Cash from investing activities | (7,272) | (8,115) | (6,360) | |||||||
Cash from financing activities | 89 | 26,965 | 38,137 | |||||||
FCF | 9,592 | 31,490 | 8,034 | |||||||
Balance | ||||||||||
Cash | 19,141 | 26,337 | 18,065 | |||||||
Long term investments | 88 | 1,354 | ||||||||
Excess cash | 16,323 | 24,634 | 18,079 | |||||||
Stockholders' equity | 37,864 | 3,132 | 2,409 | |||||||
Invested Capital | 11,341 | 21,331 | 23,000 | |||||||
ROIC | 56.95% | 140.75% | 13.39% | |||||||
ROCE | 33.99% | 127.55% | 39.36% | |||||||
EV | ||||||||||
Common stock shares outstanding | 40,376 | 34,630 | 29,461 | |||||||
Price | 7.30 51.45% | 4.82 -45.72% | 8.88 -10.30% | |||||||
Market cap | 294,741 76.58% | 166,917 -36.20% | 261,616 2.44% | |||||||
EV | 275,600 | 289,055 | 383,936 | |||||||
EBITDA | 15,225 | 36,123 | 14,160 | |||||||
EV/EBITDA | 18.10 | 8.00 | 27.11 | |||||||
Interest | 123 | 80 | ||||||||
Interest/NOPBT | 0.39% | 0.80% |