Hexicon
0.159
SEK
+6.14 %
HEXI
First North Stockholm
Renewable
Energy
40 following
+6.14%
-33.61%
-70.39%
-72.59%
-74.76%
-69.42%
-92.79%
-
-94.94%
www.hexicongroup.com
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.
P/E (adj.) (24e)
-0.33
EV/EBIT (adj.) (24e)
-6.22
P/B (24e)
-0.33
Dividend yield-% (24e)
-
Target price
0.23 SEK
Recommendation
Reduce
Updated
10.10.2024
First North Stockholm
HEXI
Daily low / high price
0.147 / 0.16
SEK
Market cap
57.84M SEK
Turnover
82.6K SEK
Volume
534K
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
29.11.2024
Annual report
19.02.2025
Interim report
28.05.2025
Interim report
20.08.2025
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Ilija Batljan | 10.1 % | 10.1 % |
Gulfstream Investment Group | 9.6 % | 9.6 % |
SEB Trygg Life | 5.2 % | 5.2 % |
Helikon Investments | 4.6 % | 4.6 % |
Björn Segerblom | 4.1 % | 4.1 % |
Back In Back Capital Limited | 3.2 % | 3.2 % |
Arne Almerfors | 3.1 % | 3.1 % |
Index Equity Sweden AB | 2.5 % | 2.5 % |
Nordnet Pension Insurance | 2.1 % | 2.1 % |
Avanza Pension | 2.1 % | 2.1 % |
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 |
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 % |
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 % |
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 |
ShowingAll content types
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
Inderes account
Followings and notifications on followed companies
Analyst comments and recommendations
Stock comparison tool & other popular tools