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

Introduce me >

UPCOMING EVENTS

We arrange several open investor events with our covered companies each year. Please subscribe to get information about our upcoming Introduce events. 

Sign up >

Social media

facebook   Meet us at Facebook

facebook   Follow us on Twitter

   Follow us on LinkedIn

Eurocon

SEKm 2018 2019e 2020e
Sales 253 283 298
Sales growth (%) 5,8 11,9 5,3
EBITDA 28 32 34
EBITDA margin (%) 11,3 11,3 11,5
EBIT adj 25 28 31
EBIT adj margin (%) 9,8 10 10,2
Pretax profit 31 28 30
EPS rep 0,6 0,5 0,54
EPS growth (%) 18,8 -15,7 8
EPS adj 0,6 0,5 0,54
DPS 0,35 0,4 0,45
EV/EBITDA (x) 8,7 8,9 8,1
EV/EBIT adj (x) 10 10,1 9,1
P/E (x) 10,1 13,2 12,3
P/E adj (x) 10,1 13,2 12,3
EV/sales (x) 1 1 0,9
FCF yield (%) 5,8 7,4 8,1
Dividend yield (%) 5,8 6 6,8
Net IB debt/EBITDA -0,3 -0,2 -0,3
SEKm 2018 2019e 2020e
Sales 253 283 298
COGS -20 -21 -21
Gross profit 233 262 277
Other operating items -205 -230 -243
EBITDA 28 32 34
Depreciation on tangibles -4 -4 -4
Depreciation on intangibles 0 0 0
EBITA 25 28 31
Goodwill impairment charges 0 0 0
Other impairment and amortisation 0 0 0
EBIT 25 28 31
Other financial items 0 0 0
Net financial items 6 0 0
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 31 28 30
Tax -6 -6 -7
Net profit 26 22 24
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 26 22 24
EPS 0,6 0,5 0,54
EPS Adj 0,6 0,5 0,54
Total extraordinary items after tax 0 0 0
Tax rate (%) -18,4 -22 -22
Gross margin (%) 92,3 92,7 93,1
EBITDA margin (%) 11,3 11,3 11,5
EBITA margin (%) 9,8 10 10,2
EBIT margin (%) 9,8 10 10,2
Pretax margin (%) 12,4 9,9 10,2
Net margin (%) 10,1 7,8 8
Growth rates Y/Y 2018 2019 2020
Sales growth (%) 5,8 11,9 5,3
EBITDA growth (%) -7,9 11,9 7,4
EBIT growth (%) -10,7 14 8
Net profit growth (%) 18,8 -14 8
EPS growth (%) 18,8 -15,7 8
Profitability 2018 2019 2020
ROE (%) 30,6 23,8 24
ROE Adj (%) 30,6 23,8 24
ROCE (%) 33,4 33,2 33,8
ROCE Adj(%) 33,4 33,2 33,8
ROIC (%) 26,5 26,8 27,2
ROIC Adj (%) 26,5 26,8 27,2
Adj earnings numbers 2018 2019 2020
EBITDA Adj 28 32 34
EBITDA Adj margin (%) 11,3 11,3 11,5
EBITA Adj 25 28 31
EBITA Adj margin (%) 9,8 10 10,2
EBIT Adj 25 28 31
EBIT Adj margin (%) 9,8 10 10,2
Pretax profit Adj 31 28 30
Net profit Adj 26 22 24
Net profit to shareholders Adj 26 22 24
Net Adj margin (%) 10,1 7,8 8
SEKm 2018 2019e 2020e
EBITDA 28 32 34
Net financial items 6 0 0
Paid tax -6 -6 -7
Non-cash items 0 0 0
Cash flow before change in WC 29 26 27
Change in WC -3 -1 -1
Operating cash flow 6 24 27
CAPEX tangible fixed assets 9 -3 -3
CAPEX intangible fixed assets 0 0 0
Acquisitions and disposals 0 0 0
Free cash flow 15 22 24
Dividend paid -15 -15 -17
Share issues and buybacks 0 0 0
Other non cash items -1 -10 0
Decrease in net IB debt -1 -3 6
Balance Sheet (SEKm) 2018 2019 2020
Goodwill 52 59 59
Indefinite intangible assets 0 0 0
Definite intangible assets 4 4 4
Tangible fixed assets 7 9 8
Other fixed assets 4 4 4
Fixed assets 66 76 75
Inventories 0 0 0
Receivables 82 91 92
Other current assets 0 0 0
Cash and liquid assets 12 8 14
Total assets 160 174 182
Shareholders equity 89 96 102
Minority 0 0 0
Total equity 89 96 102
Long-term debt 3 3 3
Pension debt 0 0 0
Convertible debt 0 0 0
Deferred tax 0 0 0
Other long-term liabilities 1 1 1
Short-term debt 0 0 0
Accounts payable 67 75 76
Other current liabilities 0 0 0
Total liabilities and equity 120 154 160
Net IB debt -9 -6 -12
Net IB debt excl. pension debt -9 -6 -12
Capital invested 77 88 88
Working capital 14 16 16
EV breakdown 2018 2019 2020
Market cap. diluted (m) 257 291 291
Net IB debt Adj -9 -6 -12
Market value of minority 0 0 0
Reversal of shares and participations 0 0 0
Reversal of conv. debt assumed equity 0 0 0
EV 248 285 279
Capital efficiency (%) 2018 2019 2020
Total assets turnover (%) 161,4 169,5 167,5
Capital invested turnover (%) 331,9 343,6 340,1
Capital employed turnover (%) 341 333 330,2
Inventories / sales (%) 0 0 0
Customer advances / sales (%) 0 0 0
Payables / sales (%) 25 25,1 25,3
Working capital / sales (%) 5,1 5,3 5,4
Financial risk and debt service 2018 2019 2020
Net debt / equity (%) -10,1 -5,8 -11,5
Net debt / market cap (%) -3,2 -1,9 -4
Equity ratio (%) 55,6 54,9 56,2
Net IB debt adj. / equity (%) -10,1 -5,8 -11,5
Current ratio (%) 138,5 131,6 140,4
EBITDA / net interest (%) -438,8 31865,2 34221,2
Net IB debt / EBITDA (%) -31,5 -17,4 -34,3
Interest cover (%) -381,9 28246,2 30506,3
SEKm 2018 2019e 2020e
Shares outstanding adj. 43 44 44
Fully diluted shares Adj 43 44 44
EPS 0,6 0,5 0,54
Dividend per share Adj 0,3 0,4 0,5
EPS Adj 0,6 0,5 0,54
BVPS 2,08 2,19 2,34
BVPS Adj 0,77 0,75 0,9
Net IB debt / share -0,2 -0,1 -0,3
Share price 6,6 6,66 6,66
Market cap. (m) 282 291 291
Valuation 2018 2019 2020
P/E 10,1 13,2 12,3
EV/sales 0,98 1,01 0,94
EV/EBITDA 8,7 8,9 8,1
EV/EBITA 10 10,1 9,1
EV/EBIT 10 10,1 9,1
Dividend yield (%) 5,8 6 6,8
FCF yield (%) 5,8 7,4 8,1
P/BVPS 2,9 3,03 2,85
P/BVPS Adj 7,82 8,84 7,42
P/E Adj 10,1 13,2 12,3
EV/EBITDA Adj 8,7 8,9 8,1
EV/EBITA Adj 10 10,1 9,1
EV/EBIT Adj 10 10,1 9,1
EV/cap. employed 3,1 3,2 3,1
Investment ratios 2018 2019 2020
Capex / sales -3,4 1 1
Capex / depreciation -234,2 78,2 80,2
Capex tangibles / tangible fixed assets -125 31 35,5
Capex intangibles / definite intangibles 0 0 0
Depreciation on intangibles / definite intangibles 0 0 0
Depreciation on tangibles / tangibles 53,4 39,7 44,3

Key Figure Counter

It is not always easy to generate comparative valuations. Therefore, in order to make it easier for you as an investor, we have created this key figure calculator. Enter share price in the field below and then select the year in which you want to retrieve the financial data.

Update

P/E

Learn more

A common valuation multiple, the share price is divided by earnings per share.

P/E ratio stands for Price and Earnings. By dividing a company's market cap to its earnings, investors get a key ratio which they are able to compare between different companies. The ratio can either be calculated on historical or forward-looking numbers. 

It is important to notice that earnings are calculated after taxes, which mean that they can vary between companies due to different accounting standards.

12,3

EV/EBIT

Learn more

EV stands for Enterprise Value and is calculated as a company's markets cap in addition to its net debt. The net debt itself is computed through the company's interest-bearing debt minus total cash and cash equivalents. 

EBIT is the Earnings Before Interest and Taxes which is the operating income. This result, in comparison to the P/E ratio, is not affected by any financial items.

(
)
9,1

EV/Sales

Learn more

EV stands for Enterprise Value and is calculated as a company's market cap adjusted for its net debt. The net debt itself is computed through the company's interest-bearing debt minus total cash and cash equivalents. S is the company's total sales.

(
)
0,9

P/BVPS

Learn more

P/B stands for Price to Book, which is used to compare a share's market cap to its book value. A P/B ratio that is below one is considered to be valued below its assets.

Companies with high return on equity are usually associated with high P/B ratios, and vice versa. 

 

(
)
2,9