Modulight
1.09 EUR +0.93%2,665 investors are following this company
Modulight operates in the technology industry. The company designs, markets, and produces biomedical laser products used in oncology, genetics, and ophthalmology. The customers primarily consist of hospitals and corporate customers operating in medical technology. In addition to the main business, various value-added services are also offered. Their main market is the US.
P/E (adj.) (24e)
-6.31
EV/EBIT (adj.) (24e)
-4.58
EV/S (24e)
7.07
Dividend yield-% (24e)
-
Target price
0.90 EUR
Recommendation
Reduce
Updated
19.8.2024
First North Finland
MODU
Daily low / high price
1.08 / 1.1
EUR
Market cap
46.45M EUR
Turnover
5.52K EUR
Volume
5.1K
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
Antti Siltanen
Analyst
Latest videos
Financial calendar
Interim report
2024-10-18
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 10.1 | 9.1 | 4.6 | 4.0 | 5.0 | 8.4 | 11.1 | 14.4 |
growth-% | 39.9 % | -9.8 % | -49.3 % | -12.5 % | 24.8 % | 67.2 % | 32.0 % | 30.0 % |
EBITDA | 5.8 | 0.4 | -5.9 | -8.5 | -5.4 | -2.6 | -0.2 | 2.9 |
EBIT (adj.) | 4.7 | -0.8 | -7.8 | -12.1 | -7.8 | -5.8 | -3.3 | |
EBIT | 4.7 | -0.8 | -7.8 | -12.1 | -7.8 | -5.8 | -3.3 | |
Profit before taxes | 4.6 | -5.1 | -8.6 | -11.8 | -7.4 | -5.5 | -3.2 | -0.1 |
Net income | 3.7 | -5.1 | -8.6 | -11.8 | -7.4 | -5.5 | -2.5 | -0.1 |
EPS (adj.) | 0.12 | -0.12 | -0.20 | -0.28 | -0.17 | -0.13 | -0.06 | -0.00 |
growth-% | -98.9 % | -197.8 % | ||||||
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-% | 57.8 % | 4.9 % | -129.0 % | -212.0 % | -108.2 % | -30.5 % | -1.5 % | 20.1 % |
EBIT-% (adj.) | 46.8 % | -8.3 % | -169.5 % | -301.4 % | -154.5 % | -68.6 % | -29.5 % | |
EBIT-% | 46.8 % | -8.3 % | -169.5 % | -301.4 % | -154.5 % | -68.6 % | -29.5 % | |
ROE | 46.7 % | -11.8 % | -11.9 % | -19.1 % | -14.2 % | -12.0 % | -6.1 % | -0.2 % |
ROI | 35.0 % | -1.5 % | -9.6 % | -17.6 % | -13.2 % | -11.0 % | -6.7 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 11.35 | 2.95 | 0.90 | 1.09 | 1.09 | 1.09 | 1.09 | |
Shares | 30.7 | 42.6 | 42.6 | 42.6 | 42.6 | 42.6 | 42.6 | 42.6 |
Market cap | 483.7 | 125.7 | 38.4 | 46.5 | 46.5 | 46.5 | 46.5 | |
Enterprise value | 430.3 | 90.1 | 19.8 | 35.5 | 41.8 | 44.1 | 44.1 | |
EV/S | - | 47.4 | 19.6 | 4.9 | 7.1 | 5.0 | 4.0 | 3.1 |
EV/EBITDA | - | 962.6 | - | - | - | - | - | 15.2 |
EV/EBIT (adj.) | - | - | - | - | - | - | - | - |
EV/EBIT | - | - | - | - | - | - | - | - |
P/E (adj.) | - | - | - | - | - | - | - | - |
P/E | - | - | - | - | - | - | - | - |
P/B | - | 6.4 | 1.9 | 0.7 | 1.0 | 1.1 | 1.2 | 1.2 |
P/S | - | 53.3 | 27.3 | 9.5 | 9.2 | 5.5 | 4.2 | 3.2 |
Dividend yield | ||||||||
Equity ratio | 48.6 % | 87.0 % | 86.3 % | 87.1 % | 86.0 % | 83.8 % | 82.5 % | 81.9 % |
Gearing ratio | 41.1 % | -70.1 % | -52.7 % | -33.4 % | -22.6 % | -10.9 % | -5.9 % | -5.9 % |
Quarter data
Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24e | Q4/24e | 2024e | Q1/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 0.5 | 1.0 | 4.0 | 1.1 | 1.0 | 1.3 | 1.7 | 5.0 | |
EBITDA | -4.8 | -2.2 | -8.5 | -1.3 | -1.2 | -1.1 | -1.0 | -5.4 | 0.8 |
EBIT | -5.0 | -5.1 | -12.1 | -2.0 | -2.0 | -1.9 | -1.8 | -7.8 | |
Profit before taxes | -4.9 | -5.0 | -11.8 | -1.9 | -1.9 | -1.8 | -1.7 | -7.4 | 0.1 |
Net income | -4.9 | -5.0 | -11.8 | -1.9 | -1.9 | -1.8 | -1.7 | -7.4 | 0.1 |
ShowingAll content types
Modulight Corporation: Managers' Transactions – Virpi Sillanpää
Modulight Corporation: Managers' Transactions – Jari Hopsu
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