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

Motion Display

SEKm 2018 2019e 2020e
Sales 50 45 52
Sales growth (%) 71,1 -10,3 15
EBITDA 12 5 7
EBITDA margin (%) 23 11,7 12,8
EBIT adj 9 2 4
EBIT adj margin (%) 17,1 4,9 6,8
Pretax profit 8 2 3
EPS rep 0,81 0,2 0,32
EPS growth (%) 409,1 -75,3 59,1
EPS adj 0,81 0,2 0,32
DPS 0 0 0
EV/EBITDA (x) 9 15,2 11,2
EV/EBIT adj (x) 12,1 36,2 21
P/E (x) 12 36,1 22,7
P/E adj (x) 12 36,1 22,7
EV/sales (x) 2,1 1,8 1,4
FCF yield (%) -1,8 1,1 7,8
Dividend yield (%) 0 0 0
Net IB debt/EBITDA 0,3 1 -0,1
SEKm 2018 2019e 2020e
Sales 50 45 52
COGS 0 0 0
Gross profit 50 45 52
Other operating items -39 -40 -45
EBITDA 12 5 7
Depreciation on tangibles 0 0 0
Depreciation on intangibles -3 -3 -3
EBITA 9 2 4
Goodwill impairment charges 0 0 0
Other impairment and amortisation 0 0 0
EBIT 9 2 4
Other financial items 0 0 0
Net financial items 0 0 0
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 8 2 3
Tax 0 0 0
Net profit 8 2 3
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 8 2 3
EPS 0,81 0,2 0,32
EPS Adj 0,81 0,2 0,32
Total extraordinary items after tax 0 0 0
Tax rate (%) 0 0 0
Gross margin (%) 100 100 100
EBITDA margin (%) 23 11,7 12,8
EBITA margin (%) 17,1 4,9 6,8
EBIT margin (%) 17,1 4,9 6,8
Pretax margin (%) 16,6 4,6 6,3
Net margin (%) 16,6 4,6 6,3
Growth rates Y/Y 2018 2019 2020
Sales growth (%) 71,1 -10,3 15
EBITDA growth (%) 3084,6 -54,5 26,1
EBIT growth (%) 447,1 -74,3 60,2
Net profit growth (%) 409,1 -75,3 59,1
EPS growth (%) 409,1 -75,3 59,1
Profitability 2018 2019 2020
ROE (%) 67,9 11,8 16,3
ROE Adj (%) 67,9 11,8 16,3
ROCE (%) 59,2 10,1 15,7
ROCE Adj(%) 59,2 10,1 15,7
ROIC (%) 59,2 10,1 15,7
ROIC Adj (%) 59,2 10,1 15,7
Adj earnings numbers 2018 2019 2020
EBITDA Adj 12 5 7
EBITDA Adj margin (%) 23 11,7 12,8
EBITA Adj 9 2 4
EBITA Adj margin (%) 17,1 4,9 6,8
EBIT Adj 9 2 4
EBIT Adj margin (%) 17,1 4,9 6,8
Pretax profit Adj 8 2 3
Net profit Adj 8 2 3
Net profit to shareholders Adj 8 2 3
Net Adj margin (%) 16,6 4,6 6,3
SEKm 2018 2019e 2020e
EBITDA 12 5 7
Net financial items 0 0 0
Paid tax 0 0 0
Non-cash items 0 0 0
Cash flow before change in WC 11 5 6
Change in WC -10 -3 3
Operating cash flow 2 4 9
CAPEX tangible fixed assets 0 0 0
CAPEX intangible fixed assets -3 -4 -3
Acquisitions and disposals 0 0 0
Free cash flow -2 1 6
Dividend paid 0 0 0
Share issues and buybacks 0 0 0
Other non cash items -1 -3 0
Decrease in net IB debt -2 -2 6
Balance Sheet (SEKm) 2018 2019 2020
Goodwill 0 0 0
Indefinite intangible assets 0 0 0
Definite intangible assets 8 8 8
Tangible fixed assets 1 1 1
Other fixed assets 0 0 0
Fixed assets 9 9 9
Inventories 12 13 8
Receivables 13 14 16
Other current assets 0 0 0
Cash and liquid assets 0 1 7
Total assets 34 37 41
Shareholders equity 17 19 22
Minority 0 0 0
Total equity 17 19 22
Long-term debt 4 6 6
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 0 0 0
Accounts payable 14 12 12
Other current liabilities 0 0 0
Total liabilities and equity 25 26 34
Net IB debt 3 5 -1
Net IB debt excl. pension debt 3 5 -1
Capital invested 20 24 21
Working capital 11 15 12
EV breakdown 2018 2019 2020
Market cap. diluted (m) 101 75 75
Net IB debt Adj 3 5 -1
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 104 80 74
Capital efficiency (%) 2018 2019 2020
Total assets turnover (%) 168,9 126,9 133,5
Capital invested turnover (%) 345,9 206,1 229,8
Capital employed turnover (%) 345,9 206,1 229,8
Inventories / sales (%) 20,4 27,8 20,4
Customer advances / sales (%) 0 0 0
Payables / sales (%) 29 29,2 24
Working capital / sales (%) 11,8 28,4 25,5
Financial risk and debt service 2018 2019 2020
Net debt / equity (%) 20,7 28,5 -2,6
Net debt / market cap (%) 2,9 7,1 -0,8
Equity ratio (%) 48,7 49,9 54
Net IB debt adj. / equity (%) 20,7 28,5 -2,6
Current ratio (%) 180,3 223,5 249,9
EBITDA / net interest (%) 4830 3764,6 2686,2
Net IB debt / EBITDA (%) 29,5 100,5 -8,5
Interest cover (%) 3592,1 1580,7 1433,2
SEKm 2018 2019e 2020e
Shares outstanding adj. 10 10 10
Fully diluted shares Adj 10 10 10
EPS 0,81 0,2 0,32
Dividend per share Adj 0 0 0
EPS Adj 0,81 0,2 0,32
BVPS 1,59 1,79 2,11
BVPS Adj 0,83 0,98 1,3
Net IB debt / share 0,3 0,5 -0,1
Share price 11,18 7,2 7,2
Market cap. (m) 116 75 75
Valuation 2018 2019 2020
P/E 12 36,1 22,7
EV/sales 2,06 1,77 1,43
EV/EBITDA 9 15,2 11,2
EV/EBITA 12,1 36,2 21
EV/EBIT 12,1 36,2 21
Dividend yield (%) 0 0 0
FCF yield (%) -1,8 1,1 7,8
P/BVPS 6,08 4,02 3,42
P/BVPS Adj 11,6 7,33 5,55
P/E Adj 12 36,1 22,7
EV/EBITDA Adj 9 15,2 11,2
EV/EBITA Adj 12,1 36,2 21
EV/EBIT Adj 12,1 36,2 21
EV/cap. employed 5,2 3,4 3,5
Investment ratios 2018 2019 2020
Capex / sales 6,8 8 6
Capex / depreciation 115,3 117,7 100,6
Capex tangibles / tangible fixed assets 0 0 0
Capex intangibles / definite intangibles 43,6 42,8 37
Depreciation on intangibles / definite intangibles 37,8 36,4 36,8
Depreciation on tangibles / tangibles 0 0 0

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.

22,5

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.

(
)
17,8

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.

(
)
1,4

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. 

 

(
)
3,3