Metacon
0,507 SEK -1,36%41 investorer følger denne virksomhed
Metacon is an energy technology company that develops and sells small and large energy systems for the production of hydrogen, electricity and heat. The company was founded in 2011 and has patented technology for the production of hydrogen gas from biogas or other hydrocarbons. The range consists, for example, of gas stations and larger CHP systems. The company has its headquarters in Örebro.
P/E (24e)
-5,43
EV/EBIT (adj.) (24e)
-6,39
P/B (24e)
3,91
Udbytteafkast, % (24e)
-
Kursmål
0.21 SEK
Anbefaling
Reducer
Opdateret
17.5.2024
First North Stockholm
META
Daglig lav / høj pris
0,493 / 0,515
SEK
Markedsværdi
348,53 mio. SEK
Aktieomsætning
537,9 t SEK
Volumen
1,1 mio.
Business risk
Valuation risk
Current
Previous
Seneste analyser
Extensive report
Inderes' extensive report is an investor's handbook on customer companies covered by our research.
The latest extensive report was released
Read the reportAnalyst
![Lucas Mattsson Lucas Mattsson](https://www.inderes.se/cdn-cgi/image/format=auto,width=128,height=128,quality=90,fit=cover/https://content.inderes.se/assets/e0da094f-9c33-4203-a18a-d77d043f28b7.png)
Lucas Mattsson
Analytiker
Seneste videoer
Finanskalender
Delårsrapport
22.08.2024
Delårsrapport
07.11.2024
Årsrapport
19.02.2025
Større aktionærerKilde: Millistream Market Data AB
Ejer | Kapital | Stemmer |
---|---|---|
Lennart Larsson (privat och gm bolag) | 9,2 % | 9,2 % |
Avanza Pension | 6,0 % | 6,0 % |
Premium
This content is for our Premium customers only.
Resultatopgørelse
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Omsætning | 4,1 | 10,2 | 63,8 | 60,1 | 108,4 | 238,5 | 596,3 | 1.311,8 |
vækst-% | 111,5 % | 150,2 % | 526,6 % | -5,8 % | 80,4 % | 120,0 % | 150,0 % | 120,0 % |
EBITDA | -11,4 | -22,4 | -35,2 | -62,1 | -58,9 | -34,6 | -20,9 | 78,7 |
EBIT (adj.) | -12,5 | -23,2 | -45,3 | -62,7 | -60,1 | -45,7 | -38,0 | 55,9 |
EBIT | -19,7 | -39,1 | -47,4 | -73,4 | -70,5 | -56,6 | -41,6 | 55,9 |
Overskud før skat | -19,8 | -34,4 | -50,4 | -77,8 | -74,6 | -68,1 | -70,1 | 10,0 |
Netto indkomst | -17,6 | -30,5 | -50,4 | -77,8 | -74,6 | -68,1 | -70,1 | 10,0 |
EPS (adj.) | -0,05 | -0,06 | -0,16 | -0,20 | -0,09 | -0,07 | -0,08 | 0,01 |
vækst-% | ||||||||
Udbytte | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 |
Udbytte ratio |
Lønsomhed og afkast på kapital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | -281,1 % | -219,8 % | -55,1 % | -103,3 % | -54,4 % | -14,5 % | -3,5 % | 6,0 % |
EBIT-% (adj.) | -306,0 % | -228,2 % | -70,9 % | -104,3 % | -55,5 % | -19,2 % | -6,4 % | 4,3 % |
EBIT-% | -482,8 % | -383,9 % | -74,2 % | -122,1 % | -65,1 % | -23,7 % | -7,0 % | 4,3 % |
ROE | -28,2 % | -19,0 % | -25,1 % | -58,4 % | -81,1 % | -108,1 % | -3.689,1 % | -35,5 % |
ROI | -28,9 % | -23,7 % | -23,1 % | -49,6 % | -55,9 % | -35,6 % | -18,0 % | 16,8 % |
Værdiansættelse
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Aktiekurs (SEK) | 3,60 | 2,12 | 0,95 | 0,61 | 0,51 | 0,51 | 0,51 | 0,51 |
Aktier | 233,2 | 265,4 | 342,6 | 342,6 | 687,4 | 802,4 | 802,4 | 802,4 |
Markedsværdi | 838,4 | 563,1 | 323,7 | 209,7 | 348,5 | 406,8 | 406,8 | 406,8 |
Enterprise value | 766,6 | 523,9 | 221,7 | 209,4 | 384,4 | 544,9 | 680,9 | 772,8 |
EV/S | 188,3 | 51,4 | 3,5 | 3,5 | 3,5 | 2,3 | 1,1 | 0,6 |
EV/EBITDA | - | - | - | - | - | - | - | 9,8 |
EV/EBIT (adj.) | - | - | - | - | - | - | - | 13,8 |
EV/EBIT | - | - | - | - | - | - | - | 13,8 |
P/E (adj.) | - | - | - | - | - | - | - | 40,7 |
P/E | - | - | - | - | - | - | - | 40,7 |
P/B | 9,3 | 2,4 | 1,9 | 2,2 | 3,9 | 11,0 | - | - |
P/S | 205,9 | 55,3 | 5,1 | 3,5 | 3,2 | 1,7 | 0,7 | 0,3 |
Udbytteprocent | ||||||||
Equity ratio | 90,1 % | 95,5 % | 90,3 % | 69,7 % | 60,6 % | 16,7 % | -9,1 % | -3,8 % |
Gearing ratio | -79,3 % | -17,0 % | -59,5 % | -0,3 % | 40,3 % | 373,5 % | -826,4 % | -1.579,6 % |
Kvartalsdata
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Omsætning | 25,1 | 20,1 | 0,7 | 60,1 | 7,3 | 22,8 | 34,2 | 44,1 | 108,4 |
EBITDA | -15,0 | -16,9 | -17,5 | -62,1 | -14,5 | -13,9 | -13,4 | -17,1 | -58,9 |
EBIT | -17,7 | -19,6 | -20,7 | -73,4 | -17,2 | -16,8 | -16,4 | -20,1 | -70,5 |
Overskud før skat | -18,0 | -19,9 | -24,4 | -77,8 | -18,1 | -17,9 | -17,4 | -21,1 | -74,6 |
Netto indkomst | -18,0 | -19,9 | -24,4 | -77,8 | -18,1 | -17,9 | -17,4 | -21,1 | -74,6 |
ViserAlle indholdstyper
![European factory is taking shape](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/2321b63b-405e-4f16-8ba7-79733bb17ccc.png)
European factory is taking shape
Metacon AB: Metacon publishes interim report for Q1 2024
Join Inderes community
Don't miss out - create an account and get all the possible benefits
Inderes account
Followings and notifications on followed companies
Analyst comments and recommendations
Stock comparison tool & other popular tools
![Metacon Q1 on Thursday: Progress of projects in focus](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=contain/https://content.inderes.se/assets/f59aba3b-838a-4c1a-866f-5abbd3c004da.png)
Metacon Q1 on Thursday: Progress of projects in focus
Metacon enters strategic collaboration with Siemens to support its factory project
Notice to attend the Annual General Meeting in Metacon AB (Publ)
Metacon AB: Metacon and Siemens enter into collaboration for the manufacture of systems for green hydrogen production
Metacon AB: Metacon publishes annual report for 2023
Metacon hires Mattias Jansson as Chief Financial Officer
Metacon AB: Mattias Jansson has been hired as Chief Financial Officer of Metacon
![Q4 revenues disappoint amid shift towards larger projects](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/2321b63b-405e-4f16-8ba7-79733bb17ccc.png)
Q4 revenues disappoint amid shift towards larger projects
![Metacon Q4 morning result: Shift in focus led to markedly lower revenue than our estimate](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=contain/https://content.inderes.se/assets/96a55e83-4117-41ba-a33a-7bc18fdc46d2.png)
Metacon Q4 morning result: Shift in focus led to markedly lower revenue than our estimate
Metacon AB: Metacon publishes Year-end report for 2023
![Metacon Q4 on Thursday: Outlook on current and future projects in focus](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=contain/https://content.inderes.se/assets/2bdc6581-6d1f-4a1d-9fc3-b182d8d45db1.png)
Metacon Q4 on Thursday: Outlook on current and future projects in focus
![Metacon: Providing 'picks and shovels' for the green hydrogen industry](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/a125e976-cb3f-4d95-bce0-343ea6e552a0.png)