Metacon
0.477 SEK +3.7%51 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 (adj.) (24e)
-4.8
EV/EBIT (adj.) (24e)
-5.56
P/B (24e)
3.87
Dividend yield-% (24e)
-
Target price
0.48 SEK
Recommendation
Reduce
Updated
23.8.2024
First North Stockholm
META
Daily low / high price
0.456 / 0.478
SEK
Market cap
327.9M SEK
Turnover
252.81K SEK
Volume
544K
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
2024-11-07
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 % |
Aaron Michelin | 2.9 % | 2.9 % |
Nordea Liv & Pension | 2.2 % | 2.2 % |
Dan Sandberg | 2.1 % | 2.1 % |
Nordnet Pensionsförsäkring | 2.0 % | 2.0 % |
Swedbank Försäkring | 1.3 % | 1.3 % |
East Benefit AB | 1.2 % | 1.2 % |
Forest Peak AB | 1.2 % | 1.2 % |
Creative Consul&Ting AB | 1.0 % | 1.0 % |
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 4.1 | 10.2 | 63.8 | 60.1 | 28.1 | 335.0 | 770.5 | 1,541.0 |
growth-% | 111.5 % | 150.2 % | 526.6 % | -5.8 % | -53.2 % | 1,090.9 % | 130.0 % | 100.0 % |
EBITDA | -11.4 | -22.4 | -35.2 | -62.1 | -64.2 | -21.8 | -11.6 | 92.5 |
EBIT (adj.) | -12.5 | -23.2 | -45.3 | -62.7 | -65.2 | -33.0 | -28.7 | 69.7 |
EBIT | -19.7 | -39.1 | -47.4 | -73.4 | -75.6 | -43.8 | -32.3 | 69.7 |
Profit before taxes | -19.8 | -34.4 | -50.4 | -77.8 | -78.8 | -55.3 | -62.7 | 22.8 |
Net income | -17.6 | -30.5 | -50.4 | -77.8 | -78.8 | -55.3 | -62.7 | 22.8 |
EPS (adj.) | -0.05 | -0.06 | -0.16 | -0.20 | -0.10 | -0.06 | -0.07 | 0.03 |
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 % | -228.1 % | -6.5 % | -1.5 % | 6.0 % |
EBIT-% (adj.) | -306.0 % | -228.2 % | -70.9 % | -104.3 % | -231.6 % | -9.8 % | -3.7 % | 4.5 % |
EBIT-% | -482.8 % | -383.9 % | -74.2 % | -122.1 % | -268.7 % | -13.1 % | -4.2 % | 4.5 % |
ROE | -28.2 % | -19.0 % | -25.1 % | -58.4 % | -87.7 % | -76.4 % | -218.4 % | 260.0 % |
ROI | -28.9 % | -23.7 % | -23.1 % | -49.6 % | -62.4 % | -25.2 % | -11.7 % | 18.4 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (SEK) | 5.15 | 3.04 | 1.13 | 0.83 | 0.48 | 0.48 | 0.48 | 0.48 |
Shares | 233.2 | 265.4 | 342.6 | 342.6 | 687.4 | 802.4 | 802.4 | 802.4 |
Market cap | 1,201.0 | 806.8 | 387.1 | 284.3 | 327.9 | 382.7 | 382.7 | 382.7 |
Enterprise value | 1,129.2 | 767.6 | 285.1 | 284.0 | 362.0 | 531.7 | 663.0 | 739.9 |
EV/S | 277.4 | 75.4 | 4.5 | 4.7 | 12.9 | 1.6 | 0.9 | 0.5 |
EV/EBITDA | - | - | - | - | - | - | - | 8.0 |
EV/EBIT (adj.) | - | - | - | - | - | - | - | 10.6 |
EV/EBIT | - | - | - | - | - | - | - | 10.6 |
P/E (adj.) | - | - | - | - | - | - | - | 16.8 |
P/E | - | - | - | - | - | - | - | 16.8 |
P/B | 13.3 | 3.5 | 2.3 | 3.0 | 3.9 | 6.4 | - | 19.0 |
P/S | 295.0 | 79.2 | 6.1 | 4.7 | 11.7 | 1.1 | 0.5 | 0.2 |
Dividend yield | ||||||||
Equity ratio | 90.1 % | 95.5 % | 90.3 % | 69.7 % | 66.6 % | 22.0 % | -0.6 % | 2.9 % |
Gearing ratio | -79.3 % | -17.0 % | -59.5 % | -0.3 % | 40.2 % | 248.1 % | -10,640.3 % | 1,769.3 % |
Quarter data
Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24e | Q4/24e | 2024e | Q1/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 20.1 | 0.7 | 60.1 | 7.3 | 11.3 | 6.0 | 3.5 | 28.1 | |
EBITDA | -16.9 | -17.5 | -62.1 | -14.5 | -28.6 | -7.7 | -13.2 | -64.2 | |
EBIT | -19.6 | -20.7 | -73.4 | -17.2 | -31.6 | -10.7 | -16.1 | -75.6 | |
Profit before taxes | -19.9 | -24.4 | -77.8 | -18.1 | -32.0 | -11.6 | -17.1 | -78.8 | |
Net income | -19.9 | -24.4 | -77.8 | -18.1 | -32.0 | -11.6 | -17.1 | -78.8 |
ShowingAll content types
Metacon AB: Metacon Changes Certified Adviser to Bergs Securities
Metacon AB: Metacon has hired Nikolett Sipöcz as Chief Business Officer, Electrolysis
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