Hexicon
0.159
SEK
+6.14 %
HEXI
First North Stockholm
Renewable
Energy
Hexicon is a project developer in floating wind that opens up new markets in countries with deep water. The company is also a technology supplier with TwinWind, a patented floating wind design. The technology enables increased use of global wind power and can thus contribute to increased access to renewable energy. Hexicon operates in several markets in Europe, Africa, Asia and North America.
Latest research
Extensive report
Analyst
Latest videos
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Ilija Batljan | 10.1 % | 10.1 % |
Gulfstream Investment Group | 9.6 % | 9.6 % |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 4.4 | 23.1 | 11.6 | 5.7 | 3.0 | 384.7 | 769.3 | 902.6 |
growth-% | -55.7 % | 430.3 % | -49.9 % | -50.6 % | -47.9 % | 12,829.6 % | 100.0 % | 17.3 % |
EBITDA | -17.8 | -45.7 | -125.6 | -159.9 | -98.3 | 262.6 | 635.6 | 727.7 |
EBIT (adj.) | -35.9 | -49.8 | -161.1 | -180.3 | -114.5 | 227.8 | 594.0 | 673.7 |
EBIT | -35.9 | -49.8 | -161.1 | -180.3 | -114.5 | 227.8 | 594.0 | 673.7 |
Profit before taxes | -36.9 | -51.0 | -170.8 | -187.9 | -174.8 | 162.3 | 546.7 | 659.1 |
Net income | -36.9 | -51.2 | -166.9 | -187.3 | -174.6 | 162.3 | 546.7 | 659.1 |
EPS (adj.) | -0.19 | -0.16 | -0.46 | -0.51 | -0.48 | 0.45 | 1.50 | 1.81 |
growth-% | 236.8 % | 20.6 % | ||||||
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-% | -409.0 % | -197.9 % | -1,085.1 % | -2,798.5 % | -3,303.4 % | 68.3 % | 82.6 % | 80.6 % |
EBIT-% (adj.) | -824.1 % | -215.3 % | -1,391.8 % | -3,156.0 % | -3,849.7 % | 59.2 % | 77.2 % | 74.6 % |
EBIT-% | -824.1 % | -215.3 % | -1,391.8 % | -3,156.0 % | -3,849.7 % | 59.2 % | 77.2 % | 74.6 % |
ROE | -76.4 % | -24.7 % | -63.5 % | -183.1 % | 204.4 % | -177.2 % | 208.0 % | 76.1 % |
ROI | -74.3 % | -23.9 % | -52.4 % | -53.8 % | -26.6 % | 40.5 % | 80.7 % | 66.6 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (SEK) | 3.00 | 1.46 | 0.69 | 0.16 | 0.16 | 0.16 | 0.16 | |
Shares | 254.3 | 363.8 | 363.8 | 363.8 | 363.8 | 363.8 | 363.8 | 363.8 |
Market cap | 1,090.7 | 529.7 | 251.8 | 57.8 | 57.8 | 57.8 | 57.8 | |
Enterprise value | 803.0 | 533.6 | 510.3 | 712.5 | 674.7 | 273.3 | -181.0 | |
EV/S | - | 34.8 | 46.1 | 89.3 | 239.5 | 1.8 | 0.4 | - |
EV/EBITDA | - | - | - | - | - | 2.6 | 0.4 | - |
EV/EBIT (adj.) | - | - | - | - | - | 3.0 | 0.5 | - |
EV/EBIT | - | - | - | - | - | 3.0 | 0.5 | - |
P/E (adj.) | - | - | - | - | - | 0.4 | 0.1 | 0.1 |
P/E | - | - | - | - | - | 0.4 | 0.1 | 0.1 |
P/B | - | 3.4 | 2.6 | 134.3 | - | - | 0.1 | 0.0 |
P/S | - | 47.2 | 45.8 | 44.1 | 19.4 | 0.2 | 0.1 | 0.1 |
Dividend yield | ||||||||
Equity ratio | 77.9 % | 74.7 % | 44.1 % | 0.2 % | -30.6 % | -1.4 % | 50.3 % | 81.9 % |
Gearing ratio | -116.1 % | -89.1 % | 2.0 % | 21,424.1 % | -377.5 % | -5,548.7 % | 40.2 % | -20.0 % |
Login required
This content is only available for logged in users
Quarter data
Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24e | Q4/24e | 2024e | Q1/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 0.8 | 0.7 | 5.7 | 0.5 | 0.9 | 0.8 | 0.7 | 3.0 | |
EBITDA | -23.3 | -16.6 | -159.9 | -16.3 | -23.1 | -27.3 | -31.6 | -98.3 | |
EBIT | -27.6 | -22.3 | -180.3 | -19.9 | -26.7 | -31.4 | -36.5 | -114.5 | |
Profit before taxes | -44.3 | -30.7 | -187.9 | -32.2 | -47.7 | -46.4 | -48.5 | -174.8 | |
Net income | -44.3 | -30.3 | -187.3 | -32.1 | -47.6 | -46.4 | -48.5 | -174.6 |
Login required
This content is only available for logged in users
Swedish government rejects two of Hexicon’s projects
Two of Hexicon AB’s (publ) offshore wind power projects in Sweden are rejected
Join Inderes community
Don't miss out - create an account and get all the possible benefits