Metacon
0.166 SEK +8.09%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.
Log in to see the recommendation and risk by Inderes
Latest research
Extensive report
Analyst
Latest videos
Financial calendar
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 | 115.4 | 236.5 | 591.2 | 1,300.7 |
growth-% | 111.5 % | 150.2 % | 526.6 % | -5.8 % | 91.9 % | 105.0 % | 150.0 % | 120.0 % |
EBITDA | -11.4 | -22.4 | -35.2 | -62.1 | -59.7 | -34.3 | -20.7 | 78.0 |
EBIT (adj.) | -12.5 | -23.2 | -45.3 | -62.7 | -62.1 | -45.2 | -37.6 | 55.4 |
EBIT | -19.7 | -39.1 | -47.4 | -73.4 | -72.3 | -56.2 | -41.3 | 55.4 |
Profit before taxes | -19.8 | -34.4 | -50.4 | -77.8 | -75.7 | -66.5 | -67.7 | 11.9 |
Net income | -17.6 | -30.5 | -50.4 | -77.8 | -75.7 | -66.5 | -67.7 | 11.9 |
EPS (adj.) | -0.05 | -0.06 | -0.16 | -0.20 | -0.10 | -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 |
Login required
This content is only available for logged in users
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | -281.1 % | -219.8 % | -55.1 % | -103.3 % | -51.7 % | -14.5 % | -3.5 % | 6.0 % |
EBIT-% (adj.) | -306.0 % | -228.2 % | -70.9 % | -104.3 % | -53.9 % | -19.1 % | -6.4 % | 4.3 % |
EBIT-% | -482.8 % | -383.9 % | -74.2 % | -122.1 % | -62.7 % | -23.8 % | -7.0 % | 4.3 % |
ROE | -28.2 % | -19.0 % | -25.1 % | -58.4 % | -76.3 % | -86.5 % | -417.0 % | -102.1 % |
ROI | -28.9 % | -23.7 % | -23.1 % | -49.6 % | -56.7 % | -35.2 % | -18.0 % | 16.7 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (SEK) | 3.60 | 2.12 | 0.95 | 0.61 | 0.17 | 0.17 | 0.17 | 0.17 |
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 | 113.8 | 132.9 | 132.9 | 132.9 |
Enterprise value | 766.6 | 523.9 | 221.7 | 209.4 | 137.4 | 256.2 | 389.6 | 479.1 |
EV/S | 188.3 | 51.4 | 3.5 | 3.5 | 1.2 | 1.1 | 0.7 | 0.4 |
EV/EBITDA | - | - | - | - | - | - | - | 6.1 |
EV/EBIT (adj.) | - | - | - | - | - | - | - | 8.6 |
EV/EBIT | - | - | - | - | - | - | - | 8.6 |
P/E (adj.) | - | - | - | - | - | - | - | 11.2 |
P/E | - | - | - | - | - | - | - | 11.2 |
P/B | 9.3 | 2.4 | 1.9 | 2.2 | 1.1 | 2.7 | - | - |
P/S | 205.9 | 55.3 | 5.1 | 3.5 | 1.0 | 0.6 | 0.2 | 0.1 |
Dividend yield | ||||||||
Equity ratio | 90.1 % | 95.5 % | 90.3 % | 69.7 % | 68.9 % | 22.8 % | -4.9 % | -0.9 % |
Gearing ratio | -79.3 % | -17.0 % | -59.5 % | -0.3 % | 22.7 % | 246.0 % | -1,456.6 % | -6,062.1 % |
Login required
This content is only available for logged in users
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 14.2 | 25.1 | 20.1 | 0.7 | 60.1 | 17.0 | 22.8 | 35.6 | 39.9 |
EBITDA | -12.7 | -15.0 | -16.9 | -17.5 | -62.1 | -11.5 | -14.4 | -15.8 | -18.0 |
EBIT | -15.4 | -17.7 | -19.6 | -20.7 | -73.4 | -14.7 | -17.6 | -19.0 | -21.1 |
Profit before taxes | -15.5 | -18.0 | -19.9 | -24.4 | -77.8 | -15.5 | -18.4 | -19.9 | -22.0 |
Net income | -15.5 | -18.0 | -19.9 | -24.4 | -77.8 | -15.5 | -18.4 | -19.9 | -22.0 |
Login required
This content is only available for logged in users
Metacon AB: Mattias Jansson has been hired as Chief Financial Officer of Metacon
Q4 revenues disappoint amid shift towards larger projects
Join Inderes community
Don't miss out - create an account and get all the possible benefits