Company Valuation: SCAE TECH

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023
Market Cap 1 70.31 53.3 19.68 26.29
Change - -24.19% -63.08% 33.58%
Enterprise Value (EV) 1 63.48 56.44 20.39 27.7
Change - -11.1% -63.88% 35.85%
P/E -3.06x -3.61x -1x -1.25x
PBR 6.42x 7.34x 1.87x 6.44x
PEG 0.75x 0.1x 0.36x 0.1x
Capitalization / Revenue 15.5x 5.63x 2.13x 3.99x
EV / Revenue 14x 5.96x 2.21x 4.2x
EV / EBITDA -4.22x -6.38x -1.62x -1.74x
EV / EBIT -4.16x -6.22x -1.59x -1.72x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -1.706 -0.6863 -0.6675 -0.5414
Distribution rate - - - -
Net sales 1 4.545 9.462 9.244 6.594
EBITDA 1 -15.03 -8.839 -12.58 -15.88
EBIT 1 -15.25 -9.069 -12.79 -16.09
Net income 1 -24.28 -14.19 -16.51 -18.49
Net Debt 1 -6.824 3.134 0.7061 1.406
Reference price 2 5.2241 2.4758 0.6665 0.6783
Nbr of stocks (in thousands) 13,458 21,529 29,529 38,760
Announcement Date 4/14/21 A 4/20/22 A 4/26/23 A 5/15/24 A
1DKK in Million2DKK
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 255K
30.61x5.34x19.37x0.84% 120B
34.36x5.4x20.49x1.56% 96.45B
42.65x8.64x25.3x-.--% 61.98B
26.86x3.07x17.77x0.78% 58.68B
39.24x6.1x26.94x1.98% 56.84B
26.91x4.95x17.32x2.23% 35.29B
29.71x3.96x14.96x0.11% 29.14B
20.65x1.76x12.72x2.27% 30.04B
20.66x3.57x11.42x1.48% 28.85B
Average 30.18x 4.76x 18.48x 1.25% 51.78B
Weighted average by Cap. 31.84x 5.16x 19.72x 1.16%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA