EQNR323.30-4.60%
MOWI187.80-1.57%
YARA432.10+0.30%
TEL144.40+1.69%
Brent$74.12-2.61%
USD/NOK9,8084−0,34 %
EUR/NOK11,2140−0,18 %
LIVE · 16:42 UTC
MODEL$8.0060

Modelon AB (publ)

SoftwareLatest Reported

Modelon AB (publ) has a market capitalization of 145.8 million SEK and trades at a price-to-book ratio of 4.38, indicating a premium valuation relative to its book value. The company has no long-term debt and a debt-to-equity ratio of 0.0, suggesting a conservative capital structure. However, the company has negative operating and free cash flows, with operating cash flow at -37.5 million SEK and free cash flow at -32.1 million SEK, signaling liquidity constraints. Profitability metrics are negative, with a return on equity of -9.8% and a return on assets of -4.1%. These figures are below the industry median for software companies, which typically exhibit positive returns. The company is currently unprofitable, with a net loss of 32.6 million SEK and an operating loss of 32.2 million SEK. This performance is not aligned with the industry's preferred metrics of consistent revenue growth and positive operating margins. The company's revenue is concentrated in a single business segment, with no disclosed geographic breakdown. This lack of diversification increases exposure to sector-specific risks. The absence of detailed segment reporting limits the ability to assess the performance of different product lines or customer bases. Looking ahead, the company is expected to see a modest increase in revenue, with analysts forecasting 80 million SEK for the current fiscal year, compared to 71.5 million SEK in the previous year. However, the operating loss is expected to widen, with EBIT estimates at -7 million SEK. The company's growth trajectory is constrained by its current financial performance and lack of positive cash flow. Risk factors include the company's negative cash flows and lack of profitability, which could lead to liquidity challenges. The risk assessment indicates low dilution risk, with no immediate filing-based flags detected. However, the company's reliance on external financing to fund operations could increase dilution risk in the future. Recent events include the publication of the latest financial results, which show continued losses and negative cash flows. Analysts have set a mean price target of 16.00 SEK, suggesting a potential upside from the current market price of 8.00 SEK. However, the lack of positive earnings and cash flow remains a concern for investors.

30-day price · MODEL-1.70 (-17.9%)
Low$7.00High$9.70Close$7.80As of15 May, 00:00 UTC
Profile
CompanyModelon AB (publ)
TickerMODEL.ST
SectorTechnology
BusinessSoftware & IT Services
Industry groupSoftware & IT Services
IndustrySoftware
AI analysis

Business. Modelon AB (publ) develops and sells software for modeling and simulation of complex systems, primarily serving industries such as automotive, aerospace, and energy.

Classification. Modelon is classified under the Technology sector, specifically in the Software & IT Services business sector, with a high confidence level of 0.92.

Modelon AB (publ) has a market capitalization of 145.8 million SEK and trades at a price-to-book ratio of 4.38, indicating a premium valuation relative to its book value. The company has no long-term debt and a debt-to-equity ratio of 0.0, suggesting a conservative capital structure. However, the company has negative operating and free cash flows, with operating cash flow at -37.5 million SEK and free cash flow at -32.1 million SEK, signaling liquidity constraints. Profitability metrics are negative, with a return on equity of -9.8% and a return on assets of -4.1%. These figures are below the industry median for software companies, which typically exhibit positive returns. The company is currently unprofitable, with a net loss of 32.6 million SEK and an operating loss of 32.2 million SEK. This performance is not aligned with the industry's preferred metrics of consistent revenue growth and positive operating margins. The company's revenue is concentrated in a single business segment, with no disclosed geographic breakdown. This lack of diversification increases exposure to sector-specific risks. The absence of detailed segment reporting limits the ability to assess the performance of different product lines or customer bases. Looking ahead, the company is expected to see a modest increase in revenue, with analysts forecasting 80 million SEK for the current fiscal year, compared to 71.5 million SEK in the previous year. However, the operating loss is expected to widen, with EBIT estimates at -7 million SEK. The company's growth trajectory is constrained by its current financial performance and lack of positive cash flow. Risk factors include the company's negative cash flows and lack of profitability, which could lead to liquidity challenges. The risk assessment indicates low dilution risk, with no immediate filing-based flags detected. However, the company's reliance on external financing to fund operations could increase dilution risk in the future. Recent events include the publication of the latest financial results, which show continued losses and negative cash flows. Analysts have set a mean price target of 16.00 SEK, suggesting a potential upside from the current market price of 8.00 SEK. However, the lack of positive earnings and cash flow remains a concern for investors.
Key takeaways
  • Modelon AB (publ) is a software company with a premium valuation but negative cash flows and profitability.
  • The company has no long-term debt and a conservative capital structure, but its liquidity is constrained by negative operating and free cash flows.
  • Profitability metrics are below industry medians, with a return on equity of -9.8% and a return on assets of -4.1%.
  • Revenue is expected to increase modestly, but the operating loss is projected to widen.
  • The company faces liquidity and profitability risks, with no immediate dilution flags detected.
  • Analysts have set a mean price target of 16.00 SEK, indicating potential upside despite current financial challenges.
Financial snapshot
PeriodLatest reported
CurrencySEK
Revenue$71.5M
Gross profit
Operating income-$32.2M
Net income-$32.6M
R&D
SG&A
D&A
SBC
Operating cash flow-$37.5M
CapEx-$198.0k
Free cash flow-$32.1M
Total assets$79.1M
Total liabilities$45.8M
Total equity$33.3M
Cash & equivalents
Long-term debt$0.00
Valuation
Market price$8.00
Market cap$145.8M
Enterprise value
P/E
Reported non-GAAP P/E
EV/Revenue
EV/Op income
EV/OCF
P/B4.4
P/Tangible book4.4
Tangible book$33.3M
Net cash
Current ratio1.3
Debt/Equity0.0
ROA-41.2%
ROE-98.0%
Cash conversion1.1%
CapEx/Revenue-0.3%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskLow
  • No immediate filing-based liquidity or dilution flags were detected.
Industry benchmarks
Activity: Software · cohort 779 companies
MetricMODELActivity
Op margin-45.0%1.9% medp25 -17.3% · p75 13.3%bottom quartile
Net margin-45.7%2.4% medp25 -16.3% · p75 12.7%bottom quartile
Gross margin55.8% medp25 32.4% · p75 76.0%
R&D / revenue24.3% medp25 12.6% · p75 50.3%
CapEx / revenue-0.3%-3.6% medp25 -9.9% · p75 -0.9%top quartile
Debt / equity0.0%5.4% medp25 0.2% · p75 31.9%bottom quartile
Observations
IR observations
Mean price target16.00 SEK
Median price target16.00 SEK
High price target16.00 SEK
Low price target16.00 SEK
Mean revenue estimate80,000,000 SEK
Last actual revenue71,500,000 SEK
Mean EBIT estimate-7,000,000 SEK
Competitor context
MSFTMicrosoftUSPeer
Derived from classification anchor Software.
Software, Software & IT Services, Technology
CRMSalesforceUSPeer
Derived from classification anchor Software.
Software, Software & IT Services, Technology
NOWServiceNowUSPeer
Derived from classification anchor Software.
Software, Software & IT Services, Technology
Source data
Underlying data the analysis-pipeline pulls and audits. Fetch timestamps + content hashes show when each source was last refreshed.
Company fundamentalsperiod financials
no public URL
2026-05-16 21:26 UTC#838e7764
Market quoteclose SEK 7.35 · shares 0.02B diluted
no public URL
2026-05-04 06:55 UTC#b549a57e
Source: analysis-pipeline (hybrid)Generated: 2026-05-28 15:05 UTCJob: 459b28b0