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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Avensia

Avensia

SEKm 2019 2020e 2021e
Sales 303 343 408
Sales growth (%) 21,2 13,2 19,1
EBITDA 37 43 53
EBITDA margin (%) 12,4 12,4 12,9
EBIT adj 27 31 41
EBIT adj margin (%) 8,8 8,9 10
Pretax profit 26 30 40
EPS rep 0,51 0,64 0,85
EPS growth (%) 11,6 23,4 33,4
EPS adj 0,51 0,64 0,85
DPS 0,28 0,35 0,45
EV/EBITDA (x) 13,8 8,1 6,3
EV/EBIT adj (x) 19,3 11,3 8,2
P/E (x) 28,3 16,1 12
P/E adj (x) 28,3 16,1 12
EV/sales (x) 1,7 1 0,8
FCF yield (%) 3,2 8,8 8,9
Dividend yield (%) 1,9 3,4 4,4
Net IB debt/EBITDA -0,3 -0,7 -0,8
SEKm 2019 2020e 2021e
Sales 303 343 408
COGS 0 0 0
Gross profit 303 343 408
Other operating items -265 -300 -356
EBITDA 37 43 53
Depreciation on tangibles -2 -2 -3
Depreciation on intangibles -2 -2 -3
EBITA 27 31 41
Goodwill impairment charges 0 0 0
Other impairment and amortisation 0 0 0
EBIT 27 31 41
Other financial items 0 0 0
Net financial items -1 -1 -1
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 26 30 40
Tax -7 -7 -9
Net profit 19 23 31
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 19 23 31
EPS 0,51 0,64 0,85
EPS Adj 0,51 0,64 0,85
Total extraordinary items after tax 0 0 0
Tax rate (%) -27,6 -22 -22
Gross margin (%) 100 100 100
EBITDA margin (%) 12,4 12,4 12,9
EBITA margin (%) 8,8 8,9 10
EBIT margin (%) 8,8 8,9 10
Pretax margin (%) 8,5 8,7 9,8
Net margin (%) 6,2 6,8 7,6
Growth rates Y/Y 2019 2020 2021
Sales growth (%) 21,2 13,2 19,1
EBITDA growth (%) 45,6 13,8 23,9
EBIT growth (%) 13,7 14,9 32,8
Net profit growth (%) 13,9 24,7 33,4
EPS growth (%) 11,6 23,4 33,4
Profitability 2019 2020 2021
ROE (%) 33,8 33,6 36,5
ROE Adj (%) 33,8 33,6 36,5
ROCE (%) 40 33,1 37,6
ROCE Adj(%) 40 33,1 37,6
ROIC (%) 53,9 45,8 59,4
ROIC Adj (%) 53,9 45,8 59,4
Adj earnings numbers 2019 2020 2021
EBITDA Adj 37 43 53
EBITDA Adj margin (%) 12,4 12,4 12,9
EBITA Adj 27 31 41
EBITA Adj margin (%) 8,8 8,9 10
EBIT Adj 27 31 41
EBIT Adj margin (%) 8,8 8,9 10
Pretax profit Adj 26 30 40
Net profit Adj 19 23 31
Net profit to shareholders Adj 19 23 31
Net Adj margin (%) 6,2 6,8 7,6
SEKm 2019 2020e 2021e
EBITDA 37 43 53
Net financial items -1 -1 -1
Paid tax -4 -7 -9
Non-cash items 4 0 0
Cash flow before change in WC 37 35 43
Change in WC -8 5 -3
Operating cash flow 27 40 41
CAPEX tangible fixed assets -6 -4 -4
CAPEX intangible fixed assets -2 -4 -4
Acquisitions and disposals -1 0 0
Free cash flow 17 33 33
Dividend paid -8 -10 -13
Share issues and buybacks 0 0 0
Other non cash items -20 0 0
Decrease in net IB debt -18 16 13
Balance Sheet (SEKm) 2019 2020 2021
Goodwill 2 2 2
Indefinite intangible assets 0 0 0
Definite intangible assets 6 8 9
Tangible fixed assets 1 3 4
Other fixed assets 0 0 0
Fixed assets 35 38 40
Inventories 0 0 0
Receivables 81 89 106
Other current assets 0 0 0
Cash and liquid assets 35 51 64
Total assets 151 178 210
Shareholders equity 63 76 94
Minority 0 0 0
Total equity 63 76 94
Long-term debt 2 2 2
Pension debt 0 0 0
Convertible debt 0 0 0
Deferred tax 3 3 3
Other long-term liabilities 0 0 0
Short-term debt 0 0 0
Accounts payable 62 75 90
Other current liabilities 0 0 0
Total liabilities and equity 151 178 210
Net IB debt -12 -28 -41
Net IB debt excl. pension debt -12 -28 -41
Capital invested 53 51 56
Working capital 19 14 16
EV breakdown 2019 2020 2021
Market cap. diluted (m) 528 374 374
Net IB debt Adj -12 -28 -41
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 516 346 333
Capital efficiency (%) 2019 2020 2021
Total assets turnover (%) 240,9 208,6 210,5
Capital invested turnover (%) 844,7 656,9 763,3
Capital employed turnover (%) 453,6 370,5 377,2
Inventories / sales (%) 0 0 0
Customer advances / sales (%) 0 0 0
Payables / sales (%) 18,8 20,1 20,2
Working capital / sales (%) 4,8 4,7 3,7
Financial risk and debt service 2019 2020 2021
Net debt / equity (%) -19,8 -36,9 -43,8
Net debt / market cap (%) -2,3 -7,5 -11
Equity ratio (%) 41,6 42,8 44,8
Net IB debt adj. / equity (%) -19,5 -36,6 -43,6
Current ratio (%) 165,6 167,7 173,9
EBITDA / net interest (%) 4210,3 5330,4 6090,1
Net IB debt / EBITDA (%) -33,3 -65,7 -78,2
Interest cover (%) 2999,6 3833,9 4695,9
SEKm 2019 2020e 2021e
Shares outstanding adj. 36 37 37
Fully diluted shares Adj 36 37 37
EPS 0,51 0,64 0,85
Dividend per share Adj 0,3 0,3 0,5
EPS Adj 0,51 0,64 0,85
BVPS 1,73 2,07 2,57
BVPS Adj 1,51 1,82 2,28
Net IB debt / share -0,3 -0,8 -1,1
Share price 15,1 10,2 10,2
Market cap. (m) 548 374 374
Valuation 2019 2020 2021
P/E 28,3 16,1 12
EV/sales 1,7 1,01 0,82
EV/EBITDA 13,8 8,1 6,3
EV/EBITA 19,3 11,3 8,2
EV/EBIT 19,3 11,3 8,2
Dividend yield (%) 1,9 3,4 4,4
FCF yield (%) 3,2 8,8 8,9
P/BVPS 8,4 4,92 3,97
P/BVPS Adj 9,64 5,62 4,47
P/E Adj 28,3 16,1 12
EV/EBITDA Adj 13,8 8,1 6,3
EV/EBITA Adj 19,3 11,3 8,2
EV/EBIT Adj 19,3 11,3 8,2
EV/cap. employed 6 3,5 2,8
Investment ratios 2019 2020 2021
Capex / sales 2,9 2,2 1,8
Capex / depreciation 235,5 154,6 147
Capex tangibles / tangible fixed assets 426,1 135,4 92,8
Capex intangibles / definite intangibles 39,3 49,3 41,7
Depreciation on intangibles / definite intangibles 29,2 31,9 28,3
Depreciation on tangibles / tangibles 126,8 87,6 63,1

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>

12,0

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>

(
)
8,2

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>

(
)
0,8

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>

(
)
4,0