Coverage

Vitec

Vitec

SEKm 2019 2020e 2021e
Sales 1156 1310 1376
Sales growth (%) 13.7 13.3 5
EBITDA 354 449 453
EBITDA margin (%) 30.6 34.3 32.9
EBIT adj 124 194 199
EBIT adj margin (%) 10.7 14.8 14.4
Pretax profit 110 181 187
EPS rep 2.5 4.45 4.63
EPS growth (%) -20.1 77.9 4.1
EPS adj 5.28 7.8 8.17
DPS 1.2 1.35 1.45
EV/EBITDA (x) 18.6 22.4 21.9
EV/EBIT adj (x) 53.2 51.8 49.9
P/E (x) 74 64.8 62.2
P/E adj (x) 35 36.9 35.3
EV/sales (x) 5.7 7.7 7.2
FCF yield (%) -1.5 0.4 2.1
Dividend yield (%) 0.6 0.5 0.5
Net IB debt/EBITDA 1.4 1.1 0.9
N/A N/A N/A
SEKm 2019 2020e 2021e
Sales 1156 1310 1376
COGS 0 0 0
Gross profit 1156 1310 1376
Other operating items -802 -862 -923
EBITDA 354 449 453
Depreciation on tangibles -45 -51 -48
Depreciation on intangibles -67 -73 -69
EBITA 216 305 316
Goodwill impairment charges 0 0 0
Other impairment and amortisation -92 -111 -117
EBIT 124 194 199
Other financial items 0 0 0
Net financial items -14 -13 -12
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 110 181 187
Tax -28 -34 -34
Net profit 82 147 153
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 82 147 153
EPS 2.5 4.45 4.63
EPS Adj 5.28 7.8 8.17
Total extraordinary items after tax 0 0 0
Tax rate (%) -25.3 -18.6 -18
Gross margin (%) 100 100 100
EBITDA margin (%) 30.6 34.3 32.9
EBITA margin (%) 18.6 23.3 22.9
EBIT margin (%) 10.7 14.8 14.4
Pretax margin (%) 9.5 13.8 13.6
Net margin (%) 7.1 11.2 11.1
Growth rates Y/Y 2019 2020 2021
Sales growth (%) 13.7 13.3 5
EBITDA growth (%) 23.4 26.8 0.9
EBIT growth (%) -3.5 56.4 2.6
Net profit growth (%) -15.2 78.9 4.1
EPS growth (%) -20.1 77.9 4.1
Profitability 2019 2020 2021
ROE (%) 11.6 17.4 15.3
ROE Adj (%) 24.5 30.5 27.1
ROCE (%) 10.2 14.1 13
ROCE Adj(%) 17.6 22.2 20.6
ROIC (%) 7.1 9.8 9.6
ROIC Adj (%) 7.1 9.8 9.6
Adj earnings numbers 2019 2020 2021
EBITDA Adj 354 449 453
EBITDA Adj margin (%) 30.6 34.3 32.9
EBITA Adj 216 305 316
EBITA Adj margin (%) 18.6 23.3 22.9
EBIT Adj 124 194 199
EBIT Adj margin (%) 10.7 14.8 14.4
Pretax profit Adj 202 292 304
Net profit Adj 174 258 270
Net profit to shareholders Adj 174 258 270
Net Adj margin (%) 15 19.7 19.6
N/A N/A N/A
SEKm 2019 2020e 2021e
EBITDA 354 449 453
Net financial items -14 -13 -12
Paid tax -25 -47 -47
Non-cash items 0 0 0
Cash flow before change in WC 316 389 394
Change in WC -38 -11 8
Operating cash flow 278 378 402
CAPEX tangible fixed assets -16 -25 -28
CAPEX intangible fixed assets -141 -168 -172
Acquisitions and disposals -214 -148 0
Free cash flow -92 37 202
Dividend paid -39 -44 -47
Share issues and buybacks 0 0 0
Other non cash items 18 -45 -61
Decrease in net IB debt -238 -11 116
Balance Sheet (SEKm) 2019 2020 2021
Goodwill 615 775 775
Indefinite intangible assets 0 0 0
Definite intangible assets 820 915 1018
Tangible fixed assets 73 68 67
Other fixed assets 9 9 9
Fixed assets 1575 1823 1926
Inventories 5 5 5
Receivables 228 190 172
Other current assets 58 63 65
Cash and liquid assets 17 10 126
Total assets 1883 2092 2295
Shareholders equity 751 938 1058
Minority 0 0 0
Total equity 751 938 1058
Long-term debt 467 467 467
Pension debt 0 0 0
Convertible debt 0 0 0
Deferred tax 174 174 174
Other long-term liabilities 79 79 79
Short-term debt 3 7 7
Accounts payable 35 39 41
Other current liabilities 316 330 411
Total liabilities and equity 1883 2092 2295
Net IB debt 502 513 397
Net IB debt excl. pension debt 502 513 397
Capital invested 1506 1704 1707
Working capital -59 -110 -210
EV breakdown 2019 2020 2021
Market cap. diluted (m) 6087 9529 9529
Net IB debt Adj 502 513 397
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 6590 10042 9926
Capital efficiency (%) 2019 2020 2021
Total assets turnover (%) 65 65.9 62.7
Capital invested turnover (%) 89 81.6 80.7
Capital employed turnover (%) 94.1 95.3 90
Inventories / sales (%) 0.5 0.4 0.4
Customer advances / sales (%) 11.5 9.3 8.6
Payables / sales (%) 2.8 2.8 2.9
Working capital / sales (%) -5.9 -6.5 -11.6
Financial risk and debt service 2019 2020 2021
Net debt / equity (%) 66.8 54.6 37.5
Net debt / market cap (%) 13.3 5.5 4.2
Equity ratio (%) 39.9 44.9 46.1
Net IB debt adj. / equity (%) 66.8 54.6 37.5
Current ratio (%) 87.2 71.4 80.2
EBITDA / net interest (%) 2547.1 3431.4 3773.1
Net IB debt / EBITDA (%) 141.9 114.3 87.6
Interest cover (%) 1438.2 2222.8 2631.6
N/A N/A N/A
SEKm 2019 2020e 2021e
Shares outstanding adj. 32 33 33
Fully diluted shares Adj 33 33 33
EPS 2.5 4.45 4.63
Dividend per share Adj 1.2 1.4 1.5
EPS Adj 5.28 7.8 8.17
BVPS 23.16 28.81 32.47
BVPS Adj -21.06 -23.05 -22.56
Net IB debt / share 15.5 15.7 12.2
Share price 116.61 288 288
Market cap. (m) 3783 9381 9381
Valuation 2019 2020 2021
P/E 74 64.8 62.2
EV/sales 5.7 7.66 7.21
EV/EBITDA 18.6 22.4 21.9
EV/EBITA 30.6 33 31.4
EV/EBIT 53.2 51.8 49.9
Dividend yield (%) 0.6 0.5 0.5
FCF yield (%) -1.5 0.4 2.1
P/BVPS 7.99 10 8.87
P/BVPS Adj -8.79 -12.49 -12.77
P/E Adj 35 36.9 35.3
EV/EBITDA Adj 18.6 22.4 21.9
EV/EBITA Adj 30.6 33 31.4
EV/EBIT Adj 53.2 51.8 49.9
EV/cap. employed 5.2 6.8 6.2
Investment ratios 2019 2020 2021
Capex / sales 13.5 14.7 14.5
Capex / depreciation 140.6 155.5 171
Capex tangibles / tangible fixed assets 21.3 37 41.6
Capex intangibles / definite intangibles 17.2 18.4 16.9
Depreciation on intangibles / definite intangibles 8.1 8 6.8
Depreciation on tangibles / tangibles 60.8 75.4 71.5
N/A N/A N/A

Key Figure Counter

To calculate and to make comparative evaluations is not always easy. 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. You can change our estimates and enter your own values. By clicking on the plus sign next to the key figure you will also find a short explanation of these.

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.

62,2

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.

(
)
49,8

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.

(
)
7,2

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. 

 

(
)
9,0