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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

MedicaNatumin

MedicaNatumin

Innovative self-care company

MedicaNatumin develops, manufactures and markets health and beauty products based on innovative ingredients and research. The company’s patented platforms were developed by its own research group in collaboration with Karolinska Institute and Sahlgrenska Academy. Its leading brands of food supplements, medical devices, and dermatological and cosmetic products are widely sold in the Nordic market, and to consumers around the world. Its sales channels are specialty retail, department stores, pharmacies and e-commerce. Outside the Nordics, MedicaNatumin uses distributors. The group targets SEK 200m in sales for 2020.

We believe that MedicaNatumin will benefit from the solid underlying market growth on the OTC market and develop products in several different indications. By investing more in its commercial infrastructure and continuing to build clinical evidence, we see opportunities for MedicaNatumin to continue to deliver high sales growth and launch Jabushe and other products in new markets.

We note a number of risk factors for MedicaNatumin, including market risk, partnership risk, competition, legal and regulatory risk, product development risk and currency and macroeconomic risk. From a short-term perspective, there is a risk of a destocking effect in China related to large Jabushe orders.

SEKm 2019 2020e 2021e
Sales 149 266 266
Sales growth (%) -18,1 78,7 0,2
EBITDA 14 37 41
EBITDA margin (%) 9,4 13,8 15,5
EBIT adj 2 14 17
EBIT adj margin (%) 1,4 5,3 6,3
Pretax profit 1 11 15
EPS rep 0 0,02 0,03
EPS growth (%) -98,1 1505,5 43,1
EPS adj 0 0,02 0,03
DPS 0 0 0
EV/EBITDA (x) 16,8 5,2 4,4
EV/EBIT adj (x) 116,1 13,8 10,9
P/E (x) 386 16,3 11,4
P/E adj (x) 386 16,3 11,4
EV/sales (x) 1,6 0,7 0,7
FCF yield (%) -0,1 -11,9 14,9
Dividend yield (%) 0 0 0
Net IB debt/EBITDA 2,2 1,5 1,1
SEKm 2019 2020e 2021e
Sales 149 266 266
COGS -55 -112 -114
Gross profit 94 153 152
Other operating items -80 -117 -111
EBITDA 14 37 41
Depreciation on tangibles -5 -6 -7
Depreciation on intangibles -4 -11 -12
EBITA 2 14 17
Goodwill impairment charges 0 0 0
Other impairment and amortisation 0 0 0
EBIT 2 14 17
Other financial items 0 0 0
Net financial items -1 -3 -2
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 1 11 15
Tax -1 -2 -3
Net profit 1 8 12
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 1 8 12
EPS 0 0,02 0,03
EPS Adj 0 0,02 0,03
Total extraordinary items after tax 0 0 0
Tax rate (%) -57,9 -21,4 -20,6
Gross margin (%) 63,1 57,7 57
EBITDA margin (%) 9,4 13,8 15,5
EBITA margin (%) 1,4 5,3 6,3
EBIT margin (%) 1,4 5,3 6,3
Pretax margin (%) 0,8 4 5,7
Net margin (%) 0,4 3,2 4,5
Growth rates Y/Y 2019 2020 2021
Sales growth (%) -18,1 78,7 0,2
EBITDA growth (%) -67,3 164 12,6
EBIT growth (%) -94,2 595,7 20,5
Net profit growth (%) -98,1 1505,5 43,1
EPS growth (%) -98,1 1505,5 43,1
Profitability 2019 2020 2021
ROE (%) 0,5 7,1 9,4
ROE Adj (%) 0,5 7,1 9,4
ROCE (%) 1,4 8,3 9,2
ROCE Adj(%) 1,4 8,3 9,2
ROIC (%) 0,6 6,8 7,4
ROIC Adj (%) 0,6 6,8 7,4
Adj earnings numbers 2019 2020 2021
EBITDA Adj 14 37 41
EBITDA Adj margin (%) 9,4 13,8 15,5
EBITA Adj 2 14 17
EBITA Adj margin (%) 1,4 5,3 6,3
EBIT Adj 2 14 17
EBIT Adj margin (%) 1,4 5,3 6,3
Pretax profit Adj 1 11 15
Net profit Adj 1 8 12
Net profit to shareholders Adj 1 8 12
Net Adj margin (%) 0,4 3,2 4,5
SEKm 2019 2020e 2021e
EBITDA 14 37 41
Net financial items -1 -3 -2
Paid tax -1 -2 -3
Non-cash items 0 0 0
Cash flow before change in WC 12 31 37
Change in WC -10 -13 -5
Operating cash flow 3 11 25
CAPEX tangible fixed assets 0 -5 -2
CAPEX intangible fixed assets -2 -3 -2
Acquisitions and disposals -1 -19 0
Free cash flow 0 -16 20
Dividend paid 0 0 0
Share issues and buybacks 0 0 0
Other non cash items -20 -5 -7
Decrease in net IB debt -22 -25 9
Balance Sheet (SEKm) 2019 2020 2021
Goodwill 76 82 75
Indefinite intangible assets 0 0 0
Definite intangible assets 0 0 0
Tangible fixed assets 5 23 28
Other fixed assets 0 0 0
Fixed assets 99 120 117
Inventories 37 53 59
Receivables 34 48 48
Other current assets 0 0 0
Cash and liquid assets 11 2 4
Total assets 180 223 227
Shareholders equity 115 123 135
Minority 0 0 0
Total equity 115 123 135
Long-term debt 17 38 30
Pension debt 0 0 0
Convertible debt 0 0 0
Deferred tax 0 0 0
Other long-term liabilities 0 0 0
Short-term debt 9 4 4
Accounts payable 25 43 43
Other current liabilities 0 0 0
Total liabilities and equity 180 223 227
Net IB debt 30 55 46
Net IB debt excl. pension debt 30 55 46
Capital invested 145 178 181
Working capital 46 58 64
EV breakdown 2019 2020 2021
Market cap. diluted (m) 203 137 137
Net IB debt Adj 30 55 46
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 233 192 183
Capital efficiency (%) 2019 2020 2021
Total assets turnover (%) 86,1 132 118,4
Capital invested turnover (%) 112 164,5 148,3
Capital employed turnover (%) 101,2 158,4 146
Inventories / sales (%) 24 16,9 21
Customer advances / sales (%) 0 0 0
Payables / sales (%) 17,3 12,6 16
Working capital / sales (%) 27,5 19,6 23
Financial risk and debt service 2019 2020 2021
Net debt / equity (%) 26,3 44,7 33,9
Net debt / market cap (%) 12,1 40,1 33,4
Equity ratio (%) 63,7 55,3 59,5
Net IB debt adj. / equity (%) 26,3 44,7 33,9
Current ratio (%) 223,8 208,1 222,1
EBITDA / net interest (%) 1835,9 1139,1 2564,2
Net IB debt / EBITDA (%) 216,5 149,9 110,8
Interest cover (%) 264,9 433,1 1043,8
SEKm 2019 2020e 2021e
Shares outstanding adj. 376 376 376
Fully diluted shares Adj 376 376 376
EPS 0 0,02 0,03
Dividend per share Adj 0 0 0
EPS Adj 0 0,02 0,03
BVPS 0,3 0,33 0,36
BVPS Adj 0,1 0,11 0,16
Net IB debt / share 0,1 0,1 0,1
Share price 0,66 0,36 0,36
Market cap. (m) 250 137 137
Valuation 2019 2020 2021
P/E 386 16,3 11,4
EV/sales 1,57 0,72 0,69
EV/EBITDA 16,8 5,2 4,4
EV/EBITA 116,1 13,8 10,9
EV/EBIT 116,1 13,8 10,9
Dividend yield (%) 0 0 0
FCF yield (%) -0,1 -11,9 14,9
P/BVPS 1,77 1,11 1,01
P/BVPS Adj 5,26 3,34 2,3
P/E Adj 386 16,3 11,4
EV/EBITDA Adj 16,8 5,2 4,4
EV/EBITA Adj 116,1 13,8 10,9
EV/EBIT Adj 116,1 13,8 10,9
EV/cap. employed 1,5 1,1 1
Investment ratios 2019 2020 2021
Capex / sales 1,5 3,1 1,8
Capex / depreciation 23,3 49,1 25,4
Capex tangibles / tangible fixed assets 4,8 22,8 8,4
Capex intangibles / definite intangibles N/A N/A N/A
Depreciation on intangibles / definite intangibles N/A N/A N/A
Depreciation on tangibles / tangibles 107,4 25,3 23,3

Equity research

Read earlier research

Media

MedicaNatumin - Interview with CEO Ulrika Albers (in Swedish)
MedicaNatumin - Company presentation with CEO Ulrika Albers (in Swedish)

Main shareholders - MedicaNatumin

Main shareholders Share capital % Voting shares % Verified
N.P.H I Habo AB 20.1 % 20.1 % 11 Mar 2020
Avanza Pension 10.2 % 10.2 % 31 Dec 2019
Swedbank Försäkring 10.1 % 10.1 % 31 Dec 2019
Familjen Jakob & Bengt Johansson 8.4 % 8.4 % 30 Sep 2018
TJ Gruppen AB 5.0 % 5.0 % 31 Dec 2019
Jool Invest AB 4.6 % 4.6 % 31 Dec 2019
Lars Johansson 2.4 % 2.4 % 31 Dec 2019
Jesper Pettersson 2.3 % 2.3 % 31 Dec 2019
Jörgen Wehmonen 1.8 % 1.8 % 31 Dec 2019
Karl Olov Eriksson 1.6 % 1.6 % 31 Dec 2019
Source: Holdings by Modular Finance AB

Insider list - MedicaNatumin

Name Quantity Code Date
Lars Kärnerud + 275 000 BUY 11 Mar 2020
Lars Kärnerud + 360 546 BUY 5 Mar 2020
Ulrika Albers + 12 500 BUY 2 Mar 2020
Ulrika Albers + 87 500 BUY 2 Mar 2020
Torbjörn Åke Ingemar Björstrand + 300 000 BUY 28 Feb 2020
Lars Kärnerud +1 000 000 BUY 15 Mar 2019
Ulrika Albers + 10 000 BUY 25 Feb 2019
Ulrika Albers + 44 023 BUY 25 Feb 2019
Ulrika Albers + 45 977 BUY 25 Feb 2019
Erin Gareth Tudor Worrall +1 000 000 SUBS 22 Jan 2019

Show More