XSTOTRANS
Market cap58mUSD
Dec 23, Last price
15.18SEK
1D
0.00%
1Q
4.69%
Jan 2017
-35.46%
IPO
212.38%
Name
Transtema Group AB
Chart & Performance
Profile
Transtema Group AB provides services and solutions to customers in the areas of networking and communications in Sweden. It offers design, construction, documentation, maintenance, and other consulting services for communications networks as well as data storage, networking, and IoT solutions. The company offers operation and maintenance services, including network monitoring, consulting, support, and field services; communication network, including fiber, mobile, copper mesh, and real estate network, IoT, wireless networks, mobile indoor coverage, network equipment; electricity, telecommunications and security, including electricity meter, charging stations, telesystem, and electrical installations; and data centers, site services. The company was founded in 1997 and is headquartered in Mölndal, 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 | 2,688,684 9.41% | 2,457,445 45.41% | 1,689,958 20.30% | |||||||
Cost of revenue | 1,287,141 | 1,448,199 | 797,031 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,401,543 | 1,009,246 | 892,927 | |||||||
NOPBT Margin | 52.13% | 41.07% | 52.84% | |||||||
Operating Taxes | 6,686 | 24,625 | 24,206 | |||||||
Tax Rate | 0.48% | 2.44% | 2.71% | |||||||
NOPAT | 1,394,857 | 984,621 | 868,721 | |||||||
Net income | 132,089 2.58% | 128,772 45.58% | 88,452 198.26% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 63,775 | 1,713 | 825 | |||||||
BB yield | -10.07% | -0.14% | -0.04% | |||||||
Debt | ||||||||||
Debt current | 75,815 | 96,814 | 69,262 | |||||||
Long-term debt | 472,557 | 409,342 | 237,221 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 70,292 | 243,269 | 12,205 | |||||||
Net debt | 480,538 | 412,669 | 128,577 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 27,216 | 109,171 | 210,636 | |||||||
CAPEX | (14,659) | (11,128) | (14,347) | |||||||
Cash from investing activities | (62,689) | (208,458) | (13,976) | |||||||
Cash from financing activities | 9,053 | 14,679 | (83,897) | |||||||
FCF | 1,413,474 | 907,050 | 839,851 | |||||||
Balance | ||||||||||
Cash | 67,109 | 93,303 | 177,824 | |||||||
Long term investments | 725 | 184 | 82 | |||||||
Excess cash | 93,408 | |||||||||
Stockholders' equity | 120,248 | 40,107 | (88,670) | |||||||
Invested Capital | 984,830 | 883,080 | 498,121 | |||||||
ROIC | 149.35% | 142.57% | 172.21% | |||||||
ROCE | 135.31% | 108.21% | 212.86% | |||||||
EV | ||||||||||
Common stock shares outstanding | 41,346 | 39,399 | 38,878 | |||||||
Price | 15.32 -49.41% | 30.28 -36.25% | 47.50 333.79% | |||||||
Market cap | 633,428 -46.90% | 1,192,998 -35.40% | 1,846,709 339.87% | |||||||
EV | 1,114,476 | 1,618,274 | 1,976,223 | |||||||
EBITDA | 1,531,471 | 1,112,210 | 970,918 | |||||||
EV/EBITDA | 0.73 | 1.46 | 2.04 | |||||||
Interest | 21,911 | 25,713 | 9,323 | |||||||
Interest/NOPBT | 1.56% | 2.55% | 1.04% |