Hexicon
0.56 SEK11 investors are following this company
Hexicon is a project developer in floating wind that opens up new markets in countries with deep water. The company is also a technology supplier with TwinWind, a patented floating wind design. The technology enables increased use of global wind power and can thus contribute to increased access to renewable energy. Hexicon operates in several markets in Europe, Africa, Asia and North America.
P/E (24e)
-1.31
EV/EBIT (adj.) (24e)
-6.31
P/B (24e)
-1.33
Dividend yield-% (24e)
-
Target price
0.56 SEK
Recommendation
Reduce
Updated
30.4.2024
First North Stockholm
HEXI
Daily low / high price
-
Market cap
203.73M SEK
Turnover
-
Volume
-
Business risk
Valuation risk
Current
Previous
Latest research
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
Analyst
Latest videos
Financial calendar
Interim report
29.05.2024
Interim report
21.08.2024
Interim report
20.11.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Ilija Batljan | 10.1 % | 10.1 % |
Gulfstream Investment Group | 9.6 % | 9.6 % |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 4.4 | 23.1 | 11.6 | 5.7 | 80.1 | 453.0 | 983.3 | 303.5 |
growth-% | -55.7 % | 430.3 % | -49.9 % | -50.6 % | 1,301.7 % | 465.6 % | 117.0 % | -69.1 % |
EBITDA | -17.8 | -45.7 | -125.6 | -159.9 | -94.3 | 289.5 | 802.8 | 84.7 |
EBIT (adj.) | -35.9 | -49.8 | -161.1 | -180.3 | -119.3 | 259.3 | 762.5 | 36.3 |
EBIT | -35.9 | -49.8 | -161.1 | -180.3 | -119.3 | 259.3 | 762.5 | 36.3 |
Profit before taxes | -36.9 | -51.0 | -170.8 | -187.9 | -155.3 | 204.5 | 735.6 | 34.6 |
Net income | -36.9 | -51.2 | -166.9 | -187.3 | -155.3 | 204.5 | 735.6 | 34.6 |
EPS (adj.) | -0.19 | -0.16 | -0.46 | -0.51 | -0.43 | 0.56 | 2.02 | 0.10 |
growth-% | 259.7 % | -95.3 % | ||||||
Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Dividend ratio |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | -409.0 % | -197.9 % | -1,085.1 % | -2,798.5 % | -117.7 % | 63.9 % | 81.6 % | 27.9 % |
EBIT-% (adj.) | -824.1 % | -215.3 % | -1,391.8 % | -3,156.0 % | -148.9 % | 57.2 % | 77.5 % | 12.0 % |
EBIT-% | -824.1 % | -215.3 % | -1,391.8 % | -3,156.0 % | -148.9 % | 57.2 % | 77.5 % | 12.0 % |
ROE | -76.4 % | -24.7 % | -63.5 % | -183.1 % | 204.9 % | -399.9 % | 175.6 % | 4.3 % |
ROI | -74.3 % | -23.9 % | -52.4 % | -53.8 % | -30.4 % | 52.3 % | 110.9 % | 4.4 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (SEK) | 2.15 | 1.49 | 0.63 | 0.56 | 0.56 | 0.56 | 0.56 | |
Shares | 254.3 | 363.8 | 363.8 | 363.8 | 363.8 | 363.8 | 363.8 | 363.8 |
Market cap | 782.2 | 541.3 | 229.2 | 203.7 | 203.7 | 203.7 | 203.7 | |
Enterprise value | 494.5 | 545.2 | 487.8 | 753.2 | 696.7 | 100.7 | 206.6 | |
EV/S | - | 21.4 | 47.1 | 85.4 | 9.4 | 1.5 | 0.1 | 0.7 |
EV/EBITDA | - | - | - | - | - | 2.4 | 0.1 | 2.4 |
EV/EBIT (adj.) | - | - | - | - | - | 2.7 | 0.1 | 5.7 |
EV/EBIT | - | - | - | - | - | 2.7 | 0.1 | 5.7 |
P/E (adj.) | - | - | - | - | - | 1.0 | 0.3 | 5.9 |
P/E | - | - | - | - | - | 1.0 | 0.3 | 5.9 |
P/B | - | 2.4 | 2.7 | 122.3 | - | 4.0 | 0.3 | 0.2 |
P/S | - | 33.9 | 46.8 | 40.1 | 2.5 | 0.4 | 0.2 | 0.7 |
Dividend yield | ||||||||
Equity ratio | 77.9 % | 74.7 % | 44.1 % | 0.2 % | -30.6 % | 6.6 % | 73.7 % | 82.2 % |
Gearing ratio | -116.1 % | -89.1 % | 2.0 % | 21,424.1 % | -356.6 % | 977.2 % | -13.1 % | 0.3 % |
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 1.7 | 2.5 | 0.8 | 0.7 | 5.7 | 1.8 | 2.6 | 74.9 | 0.7 |
EBITDA | -50.7 | -69.3 | -23.3 | -16.6 | -159.9 | -45.4 | -42.2 | 32.6 | -39.3 |
EBIT | -54.5 | -75.9 | -27.6 | -22.3 | -180.3 | -51.7 | -48.4 | 26.3 | -45.5 |
Profit before taxes | -47.4 | -65.5 | -44.3 | -30.7 | -187.9 | -60.7 | -57.4 | 17.3 | -54.5 |
Net income | -47.2 | -65.5 | -44.3 | -30.3 | -187.3 | -60.7 | -57.4 | 17.3 | -54.5 |
ShowingAll content types
Annual general meeting held in Hexicon AB (publ)
Propelled forward by floating wind power
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