Metacon
0.423 SEK -4.08%40 investors are following this company
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)
-4.53
EV/EBIT (adj.) (24e)
-5.43
P/B (24e)
3.27
Dividend yield-% (24e)
-
Target price
0.21 SEK
Recommendation
Reduce
Updated
17.5.2024
First North Stockholm
META
Daily low / high price
0.413 / 0.45
SEK
Market cap
290.78M SEK
Turnover
536.94K SEK
Volume
1.3M
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
2024-08-22
Interim report
2024-11-07
Annual report
2025-02-19
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
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.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 4.1 | 10.2 | 63.8 | 60.1 | 108.4 | 238.5 | 596.3 | 1,311.8 |
growth-% | 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 |
Profit before taxes | -19.8 | -34.4 | -50.4 | -77.8 | -74.6 | -68.1 | -70.1 | 10.0 |
Net income | -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 |
growth-% | ||||||||
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-% | -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 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (SEK) | 3.60 | 2.12 | 0.95 | 0.61 | 0.42 | 0.42 | 0.42 | 0.42 |
Shares | 233.2 | 265.4 | 342.6 | 342.6 | 687.4 | 802.4 | 802.4 | 802.4 |
Market cap | 838.4 | 563.1 | 323.7 | 209.7 | 290.8 | 339.4 | 339.4 | 339.4 |
Enterprise value | 766.6 | 523.9 | 221.7 | 209.4 | 326.7 | 477.5 | 613.5 | 705.4 |
EV/S | 188.3 | 51.4 | 3.5 | 3.5 | 3.0 | 2.0 | 1.0 | 0.5 |
EV/EBITDA | - | - | - | - | - | - | - | 9.0 |
EV/EBIT (adj.) | - | - | - | - | - | - | - | 12.6 |
EV/EBIT | - | - | - | - | - | - | - | 12.6 |
P/E (adj.) | - | - | - | - | - | - | - | 33.9 |
P/E | - | - | - | - | - | - | - | 33.9 |
P/B | 9.3 | 2.4 | 1.9 | 2.2 | 3.3 | 9.2 | - | - |
P/S | 205.9 | 55.3 | 5.1 | 3.5 | 2.7 | 1.4 | 0.6 | 0.3 |
Dividend yield | ||||||||
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 % |
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 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 |
Profit before taxes | -18.0 | -19.9 | -24.4 | -77.8 | -18.1 | -17.9 | -17.4 | -21.1 | -74.6 |
Net income | -18.0 | -19.9 | -24.4 | -77.8 | -18.1 | -17.9 | -17.4 | -21.1 | -74.6 |
ShowingAll content types
Bulletin from the Annual General Meeting of Metacon AB (publ)
Metacon Q1´24: Låg visibilitet men strategiska samarbeten lägger god grund
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