Press the button and be introduced to a new random company!

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Xplora Technologies

Xplora Technologies

Xplora is a leading provider of kids' smartwatches and sold 457k watches in 2023. The watches enable parents to contact and track their children and are restricted to only showing child-friendly content. The company bundles their smartwatches with mobile subscriptions and premium services, ensuring recurring service revenues in addition to device sales. As of Q3’24 it had 326k subscriptions, and the service segment accounted for 58% of total LTM gross profit in Q2'24. It has established itself as the leading kid's smartwatch player in Europe, with 20% market penetration in Norway and 8% in the Nordics overall. The company will also start to offer senior watches and youth smartphones, with expected product launches in Q4'24 and H2'25, respectively.

Sustainability information

The global market has numerous international competitors. With low barriers to entry, there are few hindrances that shield Xplora’s product proposition from being replicated. This could lead to loss in market share, reduced revenues, pressure on margins, loss of personnel, etc. User preferences change over time, and there is a risk that Xplora will not be able to adapt its offering to meet changing preferences. Xplora is constantly seeking to develop new products, and R&D failures may occur. The company’s subscription churn is 30-40% annually. If Xplora fails to replace the loss in customers, stability in revenue flow would decrease. Xplora has a large digital platform and could thus be subject to hacking, which could damage the company’s reputation.

NOKm 2025 2026e 2027e
Sales 1917,61 1991,15 2186,1
Sales growth (%) 135,8 3,8 9,8
EBITDA 243 279 332
EBITDA margin (%) 12,7 14 15,2
EBIT adj. 166 200 252
EBIT adj. margin (%) 8,7 10 11,5
Pretax profit 6 116 171
EPS -0,68 1,89 2,79
EPS growth (%) N/A N/A 47,1
EPS adj. -0,58 1,89 2,79
Dividend per share 0 0 0
EV/EBITDA (x) 12 9,9 7,8
EV/EBIT adj. (x) 17,5 13,8 10,3
P/E (x) N/A 28,13 19,13
P/E adj. (x) N/A 28,1 19,1
EV/sales (x) 1,52 1,39 1,19
FCF yield (%) -24,3 5,9 6,4
Le. adj. FCF yld. (%) -24,3 5,9 6,4
Dividend yield (%) 0 0 0
Net IB debt/EBITDA (x) 2,2 0,8 0,2
Le. adj. ND/EBITDA (x) 2,2 0,8 0,2
NOKm 2025 2026e 2027e
Sales 1917,61 1991,15 2186,1
COGS -921 -947 -1038
Gross profit 997 1044 1148
Other operating items -754 -765 -817
EBITDA 243 279 332
Depreciation and amortisation -72 -79 -79
Depreciation on leased assets 0 0 0
EBITA 170,59 199,6 252,34
Operating EO items 0 0 0
Impairment and amortisation charges -5 0 0
EBIT 165,98 199,61 252,35
Net financial items -160 -84 -82
Pretax profit 6 116 171
Tax -31 -26 -38
Net profit -25 90 133
Minority interest -6 0 0
Net profit discontinued 0 0 0
Net profit to shareholders -30 90 133
EPS -0,68 1,89 2,79
EPS adj. -0,58 1,89 2,79
Total extraordinary items after tax 0 0 0
Leasing payments 0 0 0
Tax rate (%) 488,2 22 22
Gross margin (%) 52 52,4 52,5
EBITDA margin (%) 12,7 14 15,2
EBITA margin (%) 8,9 10 11,5
EBIT margin (%) 8,7 10 11,5
Pre-tax margin (%) 0,3 5,8 7,8
Net margin (%) -1,3 4,5 6,1
Sales growth (%) 135,8 3,8 9,8
EBITDA growth (%) 237,9 14,8 18,9
EBITA growth (%) 243,1 17 26,4
EBIT growth (%) N/A 20,3 26,4
Net profit growth (%) 315,2 -468,9 47,1
EPS growth (%) N/A N/A 47,1
Profitability N/A N/A N/A
ROE (%) -8,4 18,4 19,8
ROE adj. (%) -7,1 18,4 19,8
ROCE (%) 0,7 8 10,5
ROCE adj. (%) 1,2 8 10,5
ROIC (%) -119,1 18 24,3
ROIC adj. (%) -119,1 18 24,3
Year N/A N/A N/A
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 243 279 332
EBITDA adj. margin (%) 12,7 14 15,2
EBITDA lease adj. 243 279 332
EBITDA lease adj. margin (%) 12,7 14 15,2
EBITA adj. 171 200 252
EBITA adj. margin (%) 8,9 10 11,5
EBIT adj. 166 200 252
EBIT adj. margin (%) 8,7 10 11,5
Pretax profit Adj. 11 116 171
Net profit Adj. -20 90 133
Net profit to shareholders adj. -26 90 133
Net adj. margin (%) -1 4,5 6,1
NOKm 2025 2026e 2027e
EBITDA 243 279 332
Goodwill 454 454 454
Net financial items -160 -84 -82
Other intangible assets 379 347 320
Paid tax 0 0 0
Tangible fixed assets 20 20 20
Non-cash items 77 0 -29
Right-of-use asset 55 55 55
Cash flow before change in WC 160 195 221
Other Fixed Assets All 32 7 5
Change in working capital -126 30 -5
Fixed assets 940 882 853
Operating cash flow 34 226 216
Inventories 354 324 316
Capex tangible fixed assets 0 0 0
Receivables 298 297 330
Capex intangible fixed assets -48 -48 -52
Other current assets 0 0 0
Acquisitions and Disposals -563 -29 0
Cash and liquid assets 423 737 900
Free cash flow -577 149 163
Total assets 2014 2240 2399
Dividend paid 0 0 0
Shareholders equity 377 603 743
Share issues and buybacks 3 145 0
Minority 0 0 0
Leasing liability amortisation 0 0 0
Total equity 377 603 743
Other changes in net debt -208 20 0
Long-term debt 954 954 954
Pension debt 0 0 0
Convertible debt 0 0 0
Leasing liability 0 0 0
Total other long-term liabilities 104 104 104
Short-term debt 0 0 0
Accounts payable 175 174 194
Other current liabilities 403 403 403
Total liabilities and equity 2014 2240 2399
Net IB debt 532 218 54
Net IB debt excl. pension debt 532 218 54
Net IB debt excl. leasing 532 218 54
Capital employed 1332 1558 1698
Capital invested 909 821 798
Working capital 74 43 49
Market cap. diluted (m) 2378 2544 2544
Net IB debt adj. 532 218 54
Market value of minority 0 0 0
Reversal of shares and participations 0 0 0
Reversal of conv. debt assumed equity N/A N/A N/A
EV 2910 2762 2599
Total assets turnover (%) 148 93,6 94,3
Working capital/sales (%) 2,4 2,9 2,1
Year N/A N/A N/A
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) 141 36,1 7,3
Net debt / market cap (%) 22,4 8,6 2,1
Equity ratio (%) 18,7 26,9 31
Net IB debt adj. / equity (%) 141 36,1 7,3
Current ratio 1,86 2,35 2,59
EBITDA/net interest N/A N/A N/A
Net IB debt/EBITDA (x) 2,2 0,8 0,2
Net IB debt/EBITDA lease adj. (x) 2,2 0,8 0,2
Interest coverage N/A N/A N/A
NOKm 2025 2026e 2027e
Shares outstanding adj. 45 48 48
Diluted shares adj. 45 48 48
EPS -0,68 1,89 2,79
Dividend per share 0 0 0
EPS adj. -0,58 1,89 2,79
BVPS 7,81 7,9 12,64
BVPS adj. -10,21 -4,14 -0,64
Net IB debt/share 11,92 4,56 1,14
Share price 53,3 53,3 53,3
Market cap. (m) 2378 2544 2544
P/E (x) N/A 28,13 19,13
EV/sales (x) 1,52 1,39 1,19
EV/EBITDA (x) 12 9,9 7,8
EV/EBITA (x) 17,1 13,8 10,3
EV/EBIT (x) 17,5 13,8 10,3
Dividend yield (%) 0 0 0
FCF yield (%) -24,3 5,9 6,4
Le. adj. FCF yld. (%) -24,3 5,9 6,4
P/BVPS (x) 6,82 6,75 4,22
P/BVPS adj. (x) -31,09 16,99 8,79
P/E adj. (x) N/A 28,1 19,1
EV/EBITDA adj. (x) 12 9,9 7,8
EV/EBITA adj. (x) 17,1 13,8 10,3
EV/EBIT adj. (x) 17,5 13,8 10,3
EV/CE (x) 2,2 1,8 1,5
Year N/A N/A N/A
Investment ratios N/A N/A N/A
Capex/sales (%) -2,5 -2,4 -2,4
Capex/depreciation 0,7 0,6 0,7
Capex tangibles / tangible fixed assets 0 0 0
Capex intangibles / definite intangibles N/A N/A N/A
Depreciation on intang / def. intang N/A N/A N/A
Depreciation on tangibles / tangibles 362,88 398,09 398,09

Equity research

Read earlier research

Media

Xplora Technologies - Company presentation with CEO Sten Kirkbak
Xplora Technologies - Company presentation with Founder & CEO Sten Kirkbak & CFO Knut Stålen

Main shareholders -

Main shareholders Share capital % Voting shares % Verified
Passesta AS 10.0 % 10.0 % 7 Apr 2026
Vinterstua AS 5.3 % 5.3 % 7 Apr 2026
Harald Ulltveit-Moe 5.1 % 5.1 % 7 Apr 2026
Eden AS 4.7 % 4.7 % 7 Apr 2026
MP Pensjon PK 4.2 % 4.2 % 7 Apr 2026
S. Munkhaugen AS 4.2 % 4.2 % 7 Apr 2026
DNB Asset Management AS 3.3 % 3.3 % 7 Apr 2026
Handelsbanken Fonder 3.1 % 3.1 % 31 Mar 2026
Camelback 2.9 % 2.9 % 7 Apr 2026
Mk Capital AS 2.8 % 2.8 % 7 Apr 2026
Source: Holdings by Modular Finance AB