Scibase Holding
0.398
SEK
+2.05 %
SCIB
First North Stockholm
Medical Equipment & Services
Health Care
45 following
+2.05%
-0.5%
-20.4%
0%
+42.14%
-52.28%
-55.28%
-92.68%
-86.8%
-98.58%
investors.scibase.se/en
SciBase Holding is a medical technology company. The Group specializes in the management of cancer diagnostics, mainly focused on the treatment and detection of various melanomas. The company has developed an electric handheld probe that analyzes the measurement signal to detect specific changes in the body's skin tissue. The head office is located in Stockholm.
P/E (adj.) (24e)
-1.25
EV/EBIT (adj.) (24e)
-1.32
P/B (24e)
2.59
Dividend yield-% (24e)
-
Target price
0.45 SEK
Recommendation
Reduce
Updated
12.11.2024
First North Stockholm
SCIB
Daily low / high price
0.39 / 0.406
SEK
Market cap
87.38M SEK
Turnover
14.77K SEK
Volume
37K
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 Luiro
Head of Nordic ER Development, Analyst
Latest videos
Financial calendar
Extraordinary general meeting
13.12.2024
Annual report
25.02.2025
Interim report
13.05.2025
Interim report
19.08.2025
Interim report
07.11.2025
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Ribbskottet AB | 13.7 % | 13.7 % |
P-O Ejendal AB | 8.7 % | 8.7 % |
SIX SIS AG (CH) | 8.6 % | 8.6 % |
Gell Group | 6.9 % | 6.9 % |
Avanza Pension | 6.0 % | 6.0 % |
Stockholms Elbolag AB | 3.9 % | 3.9 % |
Swedbank försäkring | 3.1 % | 3.1 % |
Kåre Gilstring | 2.2 % | 2.2 % |
Morningside Group | 2.2 % | 2.2 % |
Eric Terhaerdt (USA) | 2.2 % | 2.2 % |
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 9.5 | 11.7 | 17.9 | 23.2 | 30.1 | 46.6 | 77.6 | 124.5 |
growth-% | 2.6 % | 23.2 % | 52.6 % | 29.9 % | 29.6 % | 54.8 % | 66.4 % | 60.4 % |
EBITDA | -32.2 | -38.7 | -42.8 | -50.6 | -55.4 | -46.4 | -26.3 | 5.2 |
EBIT (adj.) | -34.8 | -41.6 | -46.4 | -53.9 | -58.7 | -49.5 | -29.5 | 1.7 |
EBIT | -34.8 | -41.6 | -46.4 | -53.9 | -58.7 | -49.5 | -29.5 | 1.7 |
Profit before taxes | -35.0 | -41.8 | -43.2 | -53.9 | -59.1 | -50.0 | -30.0 | 1.2 |
Net income | -35.0 | -41.8 | -43.2 | -53.9 | -59.1 | -50.0 | -30.0 | 1.2 |
EPS (adj.) | -1.12 | -0.67 | -0.63 | -0.50 | -0.32 | -0.19 | -0.11 | 0.00 |
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-% | -337.7 % | -329.6 % | -239.1 % | -217.5 % | -183.9 % | -99.5 % | -33.9 % | 4.2 % |
EBIT-% (adj.) | -365.2 % | -354.8 % | -259.5 % | -232.0 % | -194.8 % | -106.0 % | -38.0 % | 1.4 % |
EBIT-% | -365.2 % | -354.8 % | -259.5 % | -232.0 % | -194.8 % | -106.0 % | -38.0 % | 1.4 % |
ROE | -88.7 % | -71.0 % | -89.9 % | -158.0 % | -139.9 % | -303.2 % | 127.7 % | -3.2 % |
ROI | -88.2 % | -70.7 % | -96.7 % | -158.0 % | -138.9 % | -143.4 % | -79.5 % | 2.7 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (SEK) | 4.62 | 5.52 | 3.82 | 0.83 | 0.40 | 0.40 | 0.40 | 0.40 |
Shares | 54.8 | 68.5 | 68.5 | 119.8 | 269.5 | 269.5 | 269.5 | 269.5 |
Market cap | 253.1 | 378.0 | 261.6 | 99.5 | 107.3 | 107.3 | 107.3 | 107.3 |
Enterprise value | 211.7 | 312.4 | 242.7 | 65.3 | 77.6 | 134.0 | 177.0 | 198.5 |
EV/S | 22.2 | 26.6 | 13.6 | 2.8 | 2.6 | 2.9 | 2.3 | 1.6 |
EV/EBITDA | - | - | - | - | - | - | - | 38.3 |
EV/EBIT (adj.) | - | - | - | - | - | - | - | 116.8 |
EV/EBIT | - | - | - | - | - | - | - | 116.8 |
P/E (adj.) | - | - | - | - | - | - | - | 89.4 |
P/E | - | - | - | - | - | - | - | 89.4 |
P/B | 5.4 | 5.3 | 10.4 | 2.3 | 2.6 | - | - | - |
P/S | 26.6 | 32.2 | 14.6 | 4.3 | 3.6 | 2.3 | 1.4 | 0.9 |
Dividend yield | ||||||||
Equity ratio | 79.1 % | 82.8 % | 50.6 % | 66.9 % | 60.8 % | -13.2 % | -38.0 % | -23.7 % |
Gearing ratio | -88.4 % | -92.7 % | -74.6 % | -79.2 % | -71.6 % | -314.0 % | -181.1 % | -244.6 % |
Quarter data
Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 5.8 | 23.2 | 6.1 | 6.6 | 8.4 | 9.0 | 30.1 | ||
EBITDA | -15.7 | -50.6 | -13.4 | -13.9 | -13.8 | -14.3 | -55.4 | ||
EBIT | -16.6 | -53.9 | -14.3 | -14.7 | -14.6 | -15.2 | -58.7 | ||
Profit before taxes | -16.6 | -53.9 | -10.9 | -15.1 | -18.0 | -15.3 | -59.1 | ||
Net income | -16.6 | -53.9 | -10.9 | -15.1 | -18.0 | -15.3 | -59.1 |
ShowingAll content types
Redeye: Scibase Q3’2024 - Financing to accelarate US
SciBase Q3'24: Approaching a turning point
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