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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Alcadon

Alcadon

Send subscription Close

Financials

SEKm 2018 2019e 2020e
Sales 544 496 536
Sales growth (%) -6,2 -8,8 8
EBITDA 58 46 67
EBITDA margin (%) 10,7 9,3 12,5
EBIT adj 58 36 57
EBIT adj margin (%) 10,6 7,3 10,7
Pretax profit 47 31 53
EPS rep 2,14 1,41 2,43
EPS growth (%) -27,3 -34,1 72,4
EPS adj 2,19 1,41 2,43
DPS 0,5 0,5 0,5
EV/EBITDA (x) 10,7 9 5,6
EV/EBIT adj (x) 10,8 11,4 6,6
P/E (x) 14 12,6 7,3
P/E adj (x) 13,7 12,6 7,3
EV/sales (x) 1,1 0,8 0,7
FCF yield (%) -0,7 1,2 15,6
Dividend yield (%) 1,7 2,8 2,8
Net IB debt/EBITDA 2 2,5 1,2
SEKm 2018 2019e 2020e
Sales 544 496 536
COGS -394 -363 -388
Gross profit 151 133 147
Other operating items -92 -87 -80
EBITDA 58 46 67
Depreciation on tangibles -1 -10 -10
Depreciation on intangibles 0 0 0
EBITA 57 36 57
Goodwill impairment charges 0 0 0
Other impairment and amortisation 0 0 0
EBIT 57 36 57
Other financial items 0 0 0
Net financial items -10 -5 -4
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 47 31 53
Tax -11 -7 -12
Net profit 36 24 42
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 36 24 42
EPS 2,14 1,41 2,43
EPS Adj 2,19 1,41 2,43
Total extraordinary items after tax -0,9 0 0
Tax rate (%) -22,8 -22,2 -22
Gross margin (%) 27,7 26,8 27,5
EBITDA margin (%) 10,7 9,3 12,5
EBITA margin (%) 10,5 7,3 10,7
EBIT margin (%) 10,5 7,3 10,7
Pretax margin (%) 8,6 6,3 10
Net margin (%) 6,7 4,9 7,8
Growth rates Y/Y 2018 2019 2020
Sales growth (%) -6,2 -8,8 8
EBITDA growth (%) -19,7 -20,8 45,3
EBIT growth (%) -20,3 -36,2 57,6
Net profit growth (%) -25,3 -33,4 72,4
EPS growth (%) -27,3 -34,1 72,4
Profitability 2018 2019 2020
ROE (%) 21,4 11,9 18,2
ROE Adj (%) 21,9 11,9 18,2
ROCE (%) 17,9 10,8 17,1
ROCE Adj(%) 18,2 10,8 17,1
ROIC (%) 15,6 8,8 13,7
ROIC Adj (%) 15,8 8,8 13,7
Adj earnings numbers 2018 2019 2020
EBITDA Adj 59 46 67
EBITDA Adj margin (%) 10,9 9,3 12,5
EBITA Adj 58 36 57
EBITA Adj margin (%) 10,6 7,3 10,7
EBIT Adj 58 36 57
EBIT Adj margin (%) 10,6 7,3 10,7
Pretax profit Adj 48 31 53
Net profit Adj 37 24 42
Net profit to shareholders Adj 37 24 42
Net Adj margin (%) 6,8 4,9 7,8
SEKm 2018 2019e 2020e
Inventories 77 72 75
Receivables 57 48 55
Other current assets 0 0 0
Cash and liquid assets 28 2 18
Total assets 454 430 448
Shareholders equity 195 212 245
Minority 0 0 0
Total equity 195 212 245
Long-term debt 146 119 95
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 114 99 107
Other current liabilities 0 0 0
Total liabilities and equity 252 416 454
Net IB debt 118 116 77
Net IB debt excl. pension debt 118 116 77
Capital invested 313 328 322
Working capital 21 20 23
EV breakdown 2018 2019 2020
Market cap. diluted (m) 506 300 300
Net IB debt Adj 118 116 77
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 624 417 377
Capital efficiency (%) 2018 2019 2020
Total assets turnover (%) 125,1 112,2 122,1
Capital invested turnover (%) 192,8 154,7 164,7
Capital employed turnover (%) 171,3 147,8 159,6
Inventories / sales (%) 12,5 15 13,7
Customer advances / sales (%) 0 0 0
Payables / sales (%) 21,5 21,5 19,3
Working capital / sales (%) 4,2 4,1 4
Financial risk and debt service 2018 2019 2020
Net debt / equity (%) 60,8 54,9 31,4
Net debt / market cap (%) 16,7 38,8 25,7
Equity ratio (%) 42,9 49,3 54,8
Net IB debt adj. / equity (%) 60,8 54,9 31,4
Current ratio (%) 142,5 122,9 138,3
EBITDA / net interest (%) 581,6 864,7 1710,9
Net IB debt / EBITDA (%) 203,4 252,6 115,1
Interest cover (%) 570,2 682,7 1464,5
EBITDA 58 46 67
Net financial items -10 -5 -4
Paid tax -11 -7 -12
Non-cash items 0 0 0
Cash flow before change in WC 37 34 51
Change in WC 4 0 -3
Operating cash flow 43 6 49
CAPEX tangible fixed assets -1 -2 -1
CAPEX intangible fixed assets 0 0 0
Acquisitions and disposals -45 0 0
Free cash flow -4 4 48
Dividend paid -8 -8 -8
Share issues and buybacks 0 0 0
Other non cash items 0 7 0
Decrease in net IB debt -11 2 39
Balance Sheet (SEKm) 2018 2019 2020
Goodwill 290 288 282
Indefinite intangible assets 0 0 0
Definite intangible assets 0 0 0
Tangible fixed assets 2 19 17
Other fixed assets 0 0 0
Fixed assets 292 308 299
SEKm 2018 2019e 2020e
Shares outstanding adj. 17 17 17
Fully diluted shares Adj 17 17 17
EPS 2,14 1,41 2,43
Dividend per share Adj 0,5 0,5 0,5
EPS Adj 2,19 1,41 2,43
BVPS 11,54 12,57 14,55
BVPS Adj -5,65 -4,54 -2,18
Net IB debt / share 7 6,9 4,6
Share price 42,12 17,8 17,8
Market cap. (m) 710 300 300
Valuation 2018 2019 2020
P/E 14 12,6 7,3
EV/sales 1,15 0,84 0,7
EV/EBITDA 10,7 9 5,6
EV/EBITA 10,9 11,4 6,6
EV/EBIT 10,9 11,4 6,6
Dividend yield (%) 1,7 2,8 2,8
FCF yield (%) -0,7 1,2 15,6
P/BVPS 2,6 1,42 1,22
P/BVPS Adj -5,31 -3,92 -8,17
P/E Adj 13,7 12,6 7,3
EV/EBITDA Adj 10,6 9 5,6
EV/EBITA Adj 10,8 11,4 6,6
EV/EBIT Adj 10,8 11,4 6,6
EV/cap. employed 1,8 1,3 1,1
Investment ratios 2018 2019 2020
Capex / sales 0,2 0,4 0,2
Capex / depreciation 78,9 22,2 10
Capex tangibles / tangible fixed assets 45 11,2 5,7
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 57 50,5 56,6

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>

7,3

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>

(
)
6,7

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>

(
)
0,7

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>

(
)
1,2