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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Addtech

Addtech

Send subscription Close

Financials

SEKm 2019 2020e 2021e
Sales 11735 11508 11874
Sales growth (%) 15,6 -1,9 3,2
EBITDA 1536 1364 1461
EBITDA margin (%) 13,1 11,9 12,3
EBIT adj 1111 1030 1134
EBIT adj margin (%) 9,5 9 9,6
Pretax profit 1105 979 1085
EPS rep 12,83 11,36 12,43
EPS growth (%) -62,4 -11,5 9,4
EPS adj 14,48 13,77 14,73
DPS 5 4,7 5
EV/EBITDA (x) 14,2 19,2 17,4
EV/EBIT adj (x) 19,7 25,4 22,4
P/E (x) 23,6 33,4 30,5
P/E adj (x) 20,9 27,5 25,7
EV/sales (x) 1,9 2,3 2,1
FCF yield (%) 3,8 3,2 4,2
Dividend yield (%) 1,7 1,2 1,3
Net IB debt/EBITDA 0,9 0,4 -0,1
SEKm 2019 2020e 2021e
Sales 11735 11508 11874
COGS -8088 -7952 -8182
Gross profit 3647 3557 3693
Other operating items -2111 -2192 -2232
EBITDA 1536 1364 1461
Depreciation on tangibles -98 -57 -56
Depreciation on intangibles 0 0 0
EBITA 1364 1233 1331
Goodwill impairment charges 0 0 0
Other impairment and amortisation -203 -203 -197
EBIT 1161 1030 1134
Other financial items 0 0 0
Net financial items -56 -52 -49
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 1105 979 1085
Tax -232 -200 -235
Net profit 873 779 850
Minority interest -11 -16 -15
Net profit discontinued 0 0 0
Net profit to shareholders 862 763 835
EPS 12,83 11,36 12,43
EPS Adj 14,48 13,77 14,73
Total extraordinary items after tax 49,8 -0,2 -0,2
Tax rate (%) -21 -20,4 -21,6
Gross margin (%) 31,1 30,9 31,1
EBITDA margin (%) 13,1 11,9 12,3
EBITA margin (%) 11,6 10,7 11,2
EBIT margin (%) 9,9 9 9,6
Pretax margin (%) 9,4 8,5 9,1
Net margin (%) 7,4 6,8 7,2
Growth rates Y/Y 2019 2020 2021
Sales growth (%) 15,6 -1,9 3,2
EBITDA growth (%) 34,8 -11,2 7,1
EBIT growth (%) 27,6 -11,3 10,1
Net profit growth (%) 29,9 -10,8 9,1
EPS growth (%) -62,4 -11,5 9,4
Profitability 2019 2020 2021
ROE (%) 31,6 22,6 20,8
ROE Adj (%) 35,7 27,4 24,6
ROCE (%) 21,5 15,7 15,2
ROCE Adj(%) 24,3 18,8 17,8
ROIC (%) 20,4 18,3 20,4
ROIC Adj (%) 19,6 18,3 20,4
Adj earnings numbers 2019 2020 2021
EBITDA Adj 1486 1364 1461
EBITDA Adj margin (%) 12,7 11,9 12,3
EBITA Adj 1314 1233 1331
EBITA Adj margin (%) 11,2 10,7 11,2
EBIT Adj 1111 1030 1134
EBIT Adj margin (%) 9,5 9 9,6
Pretax profit Adj 1258 1182 1282
Net profit Adj 984 941 1005
Net profit to shareholders Adj 973 925 990
Net Adj margin (%) 8,4 8,2 8,5
SEKm 2019 2020e 2021e
EBITDA 1536 1364 1461
Net financial items -56 -52 -49
Paid tax -232 -200 -235
Non-cash items 50 0 0
Cash flow before change in WC 1298 1113 1177
Change in WC -208 -217 -9
Operating cash flow 1105 896 1169
CAPEX tangible fixed assets -102 -92 -95
CAPEX intangible fixed assets 0 0 0
Acquisitions and disposals -232 0 0
Free cash flow 770 804 1074
Dividend paid -335 -335 -315
Share issues and buybacks 0 0 -35
Other non cash items 126 335 35
Decrease in net IB debt 547 804 758
Balance Sheet (SEKm) 2019 2020 2021
Goodwill 1808 1845 1883
Indefinite intangible assets 0 0 0
Definite intangible assets 986 815 651
Tangible fixed assets 230 197 165
Other fixed assets 45 45 45
Fixed assets 3069 2827 2595
Inventories 1642 1943 1806
Receivables 2261 2224 2411
Other current assets 0 0 0
Cash and liquid assets 1534 2601 3624
Total assets 8506 9596 10436
Shareholders equity 3000 3763 4283
Minority 76 92 107
Total equity 3076 3855 4390
Long-term debt 2616 2880 3144
Pension debt 332 332 332
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 2085 2132 2173
Other current liabilities 397 397 397
Total liabilities and equity 8506 9596 10436
Net IB debt 1414 611 -148
Net IB debt excl. pension debt 1082 279 -480
Capital invested 4490 4466 4242
Working capital 1421 1638 1647
EV breakdown 2019 2020 2021
Market cap. diluted (m) 20358 25465 25465
Net IB debt Adj 1414 611 -148
Market value of minority 76 92 107
Reversal of shares and participations 0 0 0
Reversal of conv. debt assumed equity 0 0 0
EV 21849 26167 25424
Capital efficiency (%) 2019 2020 2021
Total assets turnover (%) 150,9 127,1 118,6
Capital invested turnover (%) 261,6 257 272,7
Capital employed turnover (%) 217,3 175,8 159
Inventories / sales (%) 13 15,6 15,8
Customer advances / sales (%) 0 0 0
Payables / sales (%) 16,8 18,3 18,1
Working capital / sales (%) 11,2 13,3 13,8
Financial risk and debt service 2019 2020 2021
Net debt / equity (%) 46 15,8 -3,4
Net debt / market cap (%) 8,8 2,4 -0,6
Equity ratio (%) 36,2 40,2 42,1
Net IB debt adj. / equity (%) 46 15,8 -3,4
Current ratio (%) 219 267,6 305,1
EBITDA / net interest (%) 2742,3 2633,9 2957,5
Net IB debt / EBITDA (%) 92,1 44,8 -10,1
Interest cover (%) 2435,7 2381 2694,4
SEKm 2019 2020e 2021e
Shares outstanding adj. 67 67 67
Fully diluted shares Adj 67 67 67
EPS 12,83 11,36 12,43
Dividend per share Adj 5 4,7 5
EPS Adj 14,48 13,77 14,73
BVPS 44,74 56,13 63,89
BVPS Adj 3,07 16,46 26,1
Net IB debt / share 21,1 9,1 -2,2
Share price 239,2 379 379
Market cap. (m) 16038 25411 25411
Valuation 2019 2020 2021
P/E 23,6 33,4 30,5
EV/sales 1,86 2,27 2,14
EV/EBITDA 14,2 19,2 17,4
EV/EBITA 16 21,2 19,1
EV/EBIT 18,8 25,4 22,4
Dividend yield (%) 1,7 1,2 1,3
FCF yield (%) 3,8 3,2 4,2
P/BVPS 6,77 6,75 5,93
P/BVPS Adj 98,64 23,03 14,52
P/E Adj 20,9 27,5 25,7
EV/EBITDA Adj 14,7 19,2 17,4
EV/EBITA Adj 16,6 21,2 19,1
EV/EBIT Adj 19,7 25,4 22,4
EV/cap. employed 3,6 3,7 3,2
Investment ratios 2019 2020 2021
Capex / sales 0,9 0,8 0,8
Capex / depreciation 104,4 161,5 169,6
Capex tangibles / tangible fixed assets 44,3 46,8 57,5
Capex intangibles / definite intangibles 0 0 0
Depreciation on intangibles / definite intangibles 0 0 0
Depreciation on tangibles / tangibles 42,4 29 33,9

Key Figure Counter

<p><span>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.</span></p>

Update

P/E

Learn more

<p><span>A common valuation multiple, the share price is divided by earnings per share.</span></p> <p>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.&nbsp;</p> <p>It is important to notice that earnings are calculated after taxes, which mean that they can vary between companies due to different accounting standards.</p>

30,5

EV/EBIT

Learn more

<p>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&nbsp;<span>total cash and cash equivalents.&nbsp;</span></p> <p><span>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.</span></p>

(
)
22,3

EV/Sales

Learn more

<p><span>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&nbsp;</span><span>total cash and cash equivalents. S is the company's total sales.</span></p>

(
)
2,1

P/BVPS

Learn more

<div class="inner"> <p>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.</p> <p>Companies with high return on equity are usually associated with high P/B ratios, and vice versa.&nbsp;</p> <p>&nbsp;</p> </div> <div class="formula-bar-wrapper"> </div>

(
)
5,9