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

Introduce me >

Social media

facebook   Follow us on Twitter

Artificial Solutions

SEKm 2018 2019e 2020e
Sales 45 60 86
Sales growth (%) -5,6 32,6 43,3
EBITDA -95 -103 -77
EBITDA margin (%) -210,9 -171,9 -90,4
EBIT adj -110 -109 -90
EBIT adj margin (%) -245,2 -181,8 -105,6
Pretax profit -146 -166 -105
EPS rep -13,86 -6,7 -3,01
EPS growth (%) 0 51,7 55,1
EPS adj -13,07 -5,55 -3,01
DPS 0 0 0
EV/EBITDA (x) -4,6 -8 -13
EV/EBIT adj (x) -4 -7,6 -11,1
P/E (x) -1,7 -3,9 -8,7
P/E adj (x) -1,8 -4,7 -8,7
EV/sales (x) 9,8 13,8 11,8
FCF yield (%) -48,9 -20,3 -11,4
Dividend yield (%) 0 0 0
Net IB debt/EBITDA -1 -1,7 -1,2
SEKm 2018 2019e 2020e
Sales 45 60 86
COGS 0 0 0
Gross profit 45 60 86
Other operating items -140 -162 -163
EBITDA -95 -103 -77
Depreciation on tangibles 0 0 0
Depreciation on intangibles -24 -12 -13
EBITA -119 -115 -90
Goodwill impairment charges 0 -22 0
Other impairment and amortisation 0 0 0
EBIT -119 -137 -90
Other financial items 0 0 0
Net financial items -27 -29 -15
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit -146 -166 -105
Tax 0 0 0
Net profit -146 -166 -105
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders -146 -166 -105
EPS -13,86 -6,7 -3,01
EPS Adj -13,07 -5,55 -3,01
Total extraordinary items after tax -8,4 -6,4 0
Tax rate (%) 0 0 0
Gross margin (%) 100 100 100
EBITDA margin (%) -210,9 -171,9 -90,4
EBITA margin (%) -263,8 -192,5 -105,6
EBIT margin (%) -263,8 -229,6 -105,6
Pretax margin (%) -324,3 -277,3 -122,6
Net margin (%) -324,4 -277,3 -122,6
Growth rates Y/Y 2018 2019 2020
Sales growth (%) -5,6 32,6 43,3
EBITDA growth (%) -45,1 -8,1 24,6
EBIT growth (%) -30,6 -15,4 34,1
Net profit growth (%) -38,7 -13,3 36,6
EPS growth (%) 0 51,7 55,1
Profitability 2018 2019 2020
ROE (%) 182,1 131,1 78,5
ROE Adj (%) 171,7 108,5 78,5
ROCE (%) -335,8 -405 -994,1
ROCE Adj(%) -316,5 -335,3 -994,1
ROIC (%) -671,6 -1236,1 -8756,7
ROIC Adj (%) -624,3 -979 -8756,7
Adj earnings numbers 2018 2019 2020
EBITDA Adj -87 -96 -77
EBITDA Adj margin (%) -192,4 -161,2 -90,4
EBITA Adj -110 -109 -90
EBITA Adj margin (%) -245,2 -181,8 -105,6
EBIT Adj -110 -109 -90
EBIT Adj margin (%) -245,2 -181,8 -105,6
Pretax profit Adj -138 -137 -105
Net profit Adj -138 -137 -105
Net profit to shareholders Adj -138 -137 -105
Net Adj margin (%) -305,8 -229,6 -122,6
SEKm 2018 2019e 2020e
EBITDA -95 -103 -77
Net financial items -27 -29 -15
Paid tax 0 0 0
Non-cash items 0 0 0
Cash flow before change in WC -122 -131 -92
Change in WC 1 4 16
Operating cash flow -111 -120 -92
CAPEX tangible fixed assets 0 0 0
CAPEX intangible fixed assets -13 -11 -12
Acquisitions and disposals 0 0 0
Free cash flow -124 -131 -104
Dividend paid 0 0 0
Share issues and buybacks 132 64 170
Other non cash items -11 -9 16
Decrease in net IB debt -3 -76 82
Balance Sheet (SEKm) 2018 2019 2020
Goodwill 0 0 0
Indefinite intangible assets 0 0 0
Definite intangible assets 29 29 29
Tangible fixed assets 2 2 2
Other fixed assets 6 6 6
Fixed assets 37 37 36
Inventories 0 0 0
Receivables 23 41 56
Other current assets 0 0 0
Cash and liquid assets 47 13 6
Total assets 107 91 98
Shareholders equity -86 -166 -101
Minority 0 0 0
Total equity -86 -166 -101
Long-term debt 52 95 100
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 94 94 0
Accounts payable 47 68 99
Other current liabilities 0 0 0
Total liabilities and equity 86 64 107
Net IB debt 99 176 94
Net IB debt excl. pension debt 99 176 94
Capital invested 13 9 -7
Working capital -24 -28 -44
EV breakdown 2018 2019 2020
Market cap. diluted (m) 341 647 913
Net IB debt Adj 99 176 94
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 440 823 1007
Capital efficiency (%) 2018 2019 2020
Total assets turnover (%) 52,7 60,6 90,7
Capital invested turnover (%) 254,5 538,5 8289,5
Capital employed turnover (%) 103,5 146 810,8
Inventories / sales (%) 0 0 0
Customer advances / sales (%) 0 0 0
Payables / sales (%) 93,1 96,6 98
Working capital / sales (%) -51,9 -43,1 -41,6
Financial risk and debt service 2018 2019 2020
Net debt / equity (%) -114,8 -105,6 -92,8
Net debt / market cap (%) 7,9 27,1 10,3
Equity ratio (%) -81,1 -183,5 -102,9
Net IB debt adj. / equity (%) -114,8 -105,6 -92,8
Current ratio (%) 49,6 33,1 62,3
EBITDA / net interest (%) -348,5 -360,2 -532,7
Net IB debt / EBITDA (%) -104,4 -171 -121,1
Interest cover (%) N/A N/A N/A
SEKm 2018 2019e 2020e
Shares outstanding adj. 14 25 35
Fully diluted shares Adj 14 25 35
EPS -13,86 -6,7 -3,01
Dividend per share Adj 0 0 0
EPS Adj -13,07 -5,55 -3,01
BVPS -6,08 -6,72 -2,9
BVPS Adj -8,15 -7,91 -3,73
Net IB debt / share 7 7,1 2,7
Share price 88,06 26,2 26,2
Market cap. (m) 1252 647 913
Valuation 2018 2019 2020
P/E -1,7 -3,9 -8,7
EV/sales 9,78 13,78 11,77
EV/EBITDA -4,6 -8 -13
EV/EBITA -3,7 -7,2 -11,1
EV/EBIT -3,7 -6 -11,1
Dividend yield (%) 0 0 0
FCF yield (%) -48,9 -20,3 -11,4
P/BVPS -3,95 -3,9 -9,04
P/BVPS Adj -2,95 -3,31 -7,03
P/E Adj -1,8 -4,7 -8,7
EV/EBITDA Adj -5,1 -8,6 -13
EV/EBITA Adj -4 -7,6 -11,1
EV/EBIT Adj -4 -7,6 -11,1
EV/cap. employed 7,4 37,1 -959,5
Investment ratios 2018 2019 2020
Capex / sales 29,1 18,6 14,5
Capex / depreciation 55 90,2 95,4
Capex tangibles / tangible fixed assets 0 0 0
Capex intangibles / definite intangibles 44,6 37,7 43,1
Depreciation on intangibles / definite intangibles 81 41,8 45,1
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.

- 8,7

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.

(
)
- 11,2

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.

(
)
11,8

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. 

 

(
)
- 9,1