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

Introduce me >

Social media

facebook   Follow us on Twitter

Addtech

SEKm 2018 2019e 2020e
Sales 10148 11617 12344
Sales growth (%) 26,5 14,5 6,3
EBITDA 1139 1328 1401
EBITDA margin (%) 11,2 11,4 11,3
EBIT adj 910 1076 1119
EBIT adj margin (%) 9 9,3 9,1
Pretax profit 865 1039 1076
EPS rep 9,81 11,96 12,33
EPS growth (%) 28,2 21,9 3,1
EPS adj 11,84 14,26 14,87
DPS 5 5 4,7
EV/EBITDA (x) 11,1 14,8 13,6
EV/EBIT adj (x) 13,9 18,3 17
P/E (x) 16,1 22,3 21,7
P/E adj (x) 13,4 18,7 18
EV/sales (x) 1,2 1,7 1,5
FCF yield (%) -1,9 0,2 3
Dividend yield (%) 3,2 1,9 1,8
Net IB debt/EBITDA 1,7 1,2 0,7
SEKm 2018 2019e 2020e
Sales 10148 11617 12344
COGS -7025 -8038 -8511
Gross profit 3123 3579 3833
Other operating items -1984 -2251 -2432
EBITDA 1139 1328 1401
Depreciation on tangibles -54 -56 -65
Depreciation on intangibles 0 0 0
EBITA 1085 1272 1336
Goodwill impairment charges 0 0 0
Other impairment and amortisation -175 -196 -217
EBIT 910 1076 1119
Other financial items 0 0 0
Net financial items -45 -37 -43
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 865 1039 1076
Tax -193 -221 -233
Net profit 672 818 843
Minority interest -13 -15 -15
Net profit discontinued 0 0 0
Net profit to shareholders 659 804 828
EPS 9,81 11,96 12,33
EPS Adj 11,84 14,26 14,87
Total extraordinary items after tax -0,2 -0,2 -0,2
Tax rate (%) -22,3 -21,2 -21,6
Gross margin (%) 30,8 30,8 31
EBITDA margin (%) 11,2 11,4 11,3
EBITA margin (%) 10,7 10,9 10,8
EBIT margin (%) 9 9,3 9,1
Pretax margin (%) 8,5 8,9 8,7
Net margin (%) 6,6 7 6,8
Growth rates Y/Y 2018 2019 2020
Sales growth (%) 26,5 14,5 6,3
EBITDA growth (%) 29,1 16,6 5,5
EBIT growth (%) 29,8 18,2 3,9
Net profit growth (%) 27,8 21,8 3
EPS growth (%) 28,2 21,9 3,1
Profitability 2018 2019 2020
ROE (%) 29,1 29,9 26,1
ROE Adj (%) 35,1 35,6 31,5
ROCE (%) 21,4 19,9 17,4
ROCE Adj(%) 25,5 23,5 20,8
ROIC (%) 16,1 17 17,6
ROIC Adj (%) 16,1 17 17,6
Adj earnings numbers 2018 2019 2020
EBITDA Adj 1139 1328 1401
EBITDA Adj margin (%) 11,2 11,4 11,3
EBITA Adj 1085 1272 1336
EBITA Adj margin (%) 10,7 10,9 10,8
EBIT Adj 910 1076 1119
EBIT Adj margin (%) 9 9,3 9,1
Pretax profit Adj 1040 1235 1293
Net profit Adj 808 973 1014
Net profit to shareholders Adj 795 958 999
Net Adj margin (%) 8 8,4 8,2
SEKm 2018 2019e 2020e
EBITDA 1139 1328 1401
Net financial items -45 -37 -43
Paid tax -193 -221 -233
Non-cash items 49 60 0
Cash flow before change in WC 950 1130 1125
Change in WC -426 -318 -28
Operating cash flow 524 813 1097
CAPEX tangible fixed assets -80 -109 -99
CAPEX intangible fixed assets 0 0 0
Acquisitions and disposals -645 -661 -462
Free cash flow -201 43 536
Dividend paid -268 -335 -335
Share issues and buybacks -35 0 0
Other non cash items -99 0 0
Decrease in net IB debt -555 -292 201
Balance Sheet (SEKm) 2018 2019 2020
Goodwill 1767 1810 1850
Indefinite intangible assets 0 0 0
Definite intangible assets 1186 1028 842
Tangible fixed assets 270 241 205
Other fixed assets 45 45 45
Fixed assets 3268 3125 2941
Inventories 1417 1851 1724
Receivables 2065 2203 2506
Other current assets 0 0 0
Cash and liquid assets 295 1374 2301
Total assets 7045 8553 9472
Shareholders equity 2455 2924 3417
Minority 65 80 94
Total equity 2520 3003 3511
Long-term debt 2027 2797 3061
Pension debt 229 229 229
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 1857 2112 2259
Other current liabilities 412 412 412
Total liabilities and equity 4515 5519 7045
Net IB debt 1961 1652 989
Net IB debt excl. pension debt 1732 1423 760
Capital invested 4893 5067 4912
Working capital 1625 1943 1971
EV breakdown 2018 2019 2020
Market cap. diluted (m) 10629 17939 17939
Net IB debt Adj 1961 1652 989
Market value of minority 65 80 94
Reversal of shares and participations 0 0 0
Reversal of conv. debt assumed equity 0 0 0
EV 12655 19671 19023
Capital efficiency (%) 2018 2019 2020
Total assets turnover (%) 161,5 149 137
Capital invested turnover (%) 230,8 233,3 247,4
Capital employed turnover (%) 238,6 215 192,4
Inventories / sales (%) 12,5 14,1 14,5
Customer advances / sales (%) 0 0 0
Payables / sales (%) 16,2 17,1 17,7
Working capital / sales (%) 13,9 15,4 15,9
Financial risk and debt service 2018 2019 2020
Net debt / equity (%) 77,8 55 28,2
Net debt / market cap (%) 15,7 9,2 5,5
Equity ratio (%) 35,8 35,1 37,1
Net IB debt adj. / equity (%) 77,8 55 28,2
Current ratio (%) 166,5 215,1 244,5
EBITDA / net interest (%) 2531,6 3578,1 3284,5
Net IB debt / EBITDA (%) 172,1 124,4 70,6
Interest cover (%) 2411,6 3426,2 3132,1
SEKm 2018 2019e 2020e
Shares outstanding adj. 67 67 67
Fully diluted shares Adj 67 67 67
EPS 9,81 11,96 12,33
Dividend per share Adj 5 5 4,7
EPS Adj 11,84 14,26 14,87
BVPS 36,62 43,6 50,96
BVPS Adj -7,43 1,27 10,82
Net IB debt / share 29,2 24,6 14,7
Share price 186,82 267 267
Market cap. (m) 12526 17902 17902
Valuation 2018 2019 2020
P/E 16,1 22,3 21,7
EV/sales 1,25 1,69 1,54
EV/EBITDA 11,1 14,8 13,6
EV/EBITA 11,7 15,5 14,2
EV/EBIT 13,9 18,3 17
Dividend yield (%) 3,2 1,9 1,8
FCF yield (%) -1,9 0,2 3
P/BVPS 4,32 6,12 5,24
P/BVPS Adj -21,3 209,83 24,69
P/E Adj 13,4 18,7 18
EV/EBITDA Adj 11,1 14,8 13,6
EV/EBITA Adj 11,7 15,5 14,2
EV/EBIT Adj 13,9 18,3 17
EV/cap. employed 2,6 3,3 2,8
Investment ratios 2018 2019 2020
Capex / sales 0,8 0,9 0,8
Capex / depreciation 148,1 192,4 151,9
Capex tangibles / tangible fixed assets 29,6 45 48,3
Capex intangibles / definite intangibles 0 0 0
Depreciation on intangibles / definite intangibles 0 0 0
Depreciation on tangibles / tangibles 20 23,4 31,8

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.

21,7

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.

(
)
16,9

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.

(
)
1,5

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. 

 

(
)
5,2