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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Bergs Timber

Bergs Timber

SEKm 2020 2021e 2022e
Sales 2132 3227 2539
Sales growth (%) -34,9 51,3 -21,3
EBITDA 212 478 269
EBITDA margin (%) 9,9 14,8 10,6
EBIT adj 137 401 185
EBIT adj margin (%) 6,4 12,4 7,3
Pretax profit 93 382 177
EPS rep 0,5 1,03 0,42
EPS growth (%) 281,2 106 -59,6
EPS adj 0,31 1,04 0,42
DPS 0,2 0,31 0,12
EV/EBITDA (x) 4,9 3,9 7,4
EV/EBIT adj (x) 7,5 4,7 10,8
P/E (x) 6,2 5 12,5
P/E adj (x) 9,8 5 12,5
EV/sales (x) 0,5 0,6 0,8
FCF yield (%) 27,4 -0,3 -1,7
Dividend yield (%) 6,5 6 2,4
Net IB debt/EBITDA -0,2 0,1 0,8
Lease adj. FCF yield (%) 27,4 -0,3 -1,7
Lease adj. ND/EBITDA -0,2 0,1 0,8
SEKm 2020 2021e 2022e
Sales 2132 3227 2539
COGS -1311 -2299 -2020
Gross profit 821 927 519
Other operating items -609 -449 -250
EBITDA 212 478 269
Depreciation on tangibles -75 -70 -70
Depreciation on intangibles 0 0 0
EBITA 137 401 185
Goodwill impairment charges 0 0 0
Other impairment and amortisation 0 0 0
EBIT 137 401 185
Other financial items 0 0 0
Net financial items -44 -14 -8
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 93 382 177
Tax 16 -26 -33
Net profit 109 356 144
Minority interest 0 0 0
Net profit discontinued 64 0 0
Net profit to shareholders 173 356 144
EPS 0,5 1,03 0,42
EPS Adj 0,31 1,04 0,42
Total extraordinary items after tax 0 -5 0
Tax rate (%) 17,2 -6,8 -18,7
Gross margin (%) 38,5 28,7 20,4
EBITDA margin (%) 9,9 14,8 10,6
EBITA margin (%) 6,4 12,4 7,3
EBIT margin (%) 6,4 12,4 7,3
Pretax margin (%) 4,4 11,8 7
Net margin (%) 5,1 11 5,7
Growth rates Y/Y 2020 2021 2022
Sales growth (%) -34,9 51,3 -21,3
EBITDA growth (%) 36,5 126,1 -43,7
EBIT growth (%) 128,3 192,9 -53,8
Net profit growth (%) 142,2 226,9 -59,6
EPS growth (%) 281,2 106 -59,6
Profitability 2020 2021 2022
ROE (%) 14,7 25,5 9,2
ROE Adj (%) 9,3 25,9 9,2
ROCE (%) 9,7 24,2 9,8
ROCE Adj(%) 9,7 24,5 9,8
ROIC (%) 10,6 25,8 8,6
ROIC Adj (%) 10,6 25,8 8,6
Adj earnings numbers 2020 2021 2022
EBITDA Adj 212 478 269
EBITDA Adj margin (%) 9,9 14,8 10,6
EBITA Adj 137 401 185
EBITA Adj margin (%) 6,4 12,4 7,3
EBIT Adj 137 401 185
EBIT Adj margin (%) 6,4 12,4 7,3
Pretax profit Adj 93 387 177
Net profit Adj 109 361 144
Net profit to shareholders Adj 109 361 144
Net Adj margin (%) 5,1 11,2 5,7
Depreciation and amortisation -75 -81 -84
Of which leasing depreciation 0 0 0
EO items 0 0 0
Impairment and PPA amortisation 0 0 0
EBITDA lease Adj 212 478 269
EBITDA lease Adj margin (%) 9,9 14,8 10,6
Leasing payments 0 0 0
SEKm 2020 2021e 2022e
EBITDA 212 478 269
Net financial items -44 -14 -8
Paid tax 16 -26 -33
Non-cash items 0 0 0
Cash flow before change in WC 184 438 228
Change in WC 171 -291 -59
Operating cash flow 355 148 169
CAPEX tangible fixed assets -63 -153 -200
CAPEX intangible fixed assets 0 0 0
Acquisitions and disposals 0 0 0
Free cash flow 292 -5 -31
Dividend paid 0 -69 -107
Share issues and buybacks 0 0 0
Other non cash items 410 -49 0
Decrease in net IB debt 696 76 93
Balance Sheet (SEKm) 2020 2021 2022
Goodwill 0 0 0
Indefinite intangible assets 187 187 187
Definite intangible assets 0 0 0
Tangible fixed assets 665 730 846
Other fixed assets 7 7 7
Fixed assets 859 1080 1196
Inventories 349 575 639
Receivables 241 395 316
Other current assets 0 0 0
Cash and liquid assets 242 294 155
Total assets 1691 2343 2307
Shareholders equity 1251 1544 1582
Minority 0 0 0
Total equity 1251 1544 1582
Long-term debt 168 15 15
Pension debt 0 0 0
Convertible debt 0 0 0
Deferred tax 0 0 0
Other long-term liabilities 24 24 24
Short-term debt 42 349 349
Accounts payable 206 390 317
Other current liabilities 0 0 0
Total liabilities and equity 1691 2343 2307
Net IB debt -32 70 209
Net IB debt excl. pension debt -32 70 209
Capital invested 1243 1660 1835
Working capital 384 580 639
EV breakdown 2020 2021 2022
Market cap. diluted (m) 1064 1796 1796
Net IB debt Adj -32 70 209
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 1032 1866 2005
Capital efficiency (%) 2020 2021 2022
Total assets turnover (%) 108,7 160 109,2
Capital invested turnover (%) 140,3 168,9 177,7
Capital employed turnover (%) 128,7 139,6 138
Inventories / sales (%) 23,8 16,7 15,7
Customer advances / sales (%) 0 0 0
Payables / sales (%) 13 9,5 8,8
Working capital / sales (%) 24,2 14,9 24
Financial risk and debt service 2020 2021 2022
Net debt / equity (%) -2,6 4,6 13,2
Net debt / market cap (%) -3,7 3,9 11,6
Equity ratio (%) 74 65,9 68,5
Net IB debt adj. / equity (%) -2,6 4,6 13,2
Current ratio (%) 335,5 171 166,9
EBITDA / net interest (%) 480,9 3416,7 3366
Net IB debt / EBITDA (%) -15,1 14,7 77,5
Interest cover (%) 236,8 1589,8 1577,3
Lease liability amortisation 0 0 0
Other intangible assets 187 327 327
Right-of-use asset 0 0 0
Total other fixed assets 7 23 23
Leasing liability 0 0 0
Total other long-term liabilities 24 45 45
Net IB debt excl. leasing -32 70 209
Net IB debt / EBITDA lease Adj (%) -15,1 14,7 77,5
SEKm 2020 2021e 2022e
Shares outstanding adj. 347 347 347
Fully diluted shares Adj 347 347 347
EPS 0,5 1,03 0,42
Dividend per share Adj 0,2 0,3 0,1
EPS Adj 0,31 1,04 0,42
BVPS 3,61 4,45 4,56
BVPS Adj 3,61 4,45 4,56
Net IB debt / share -0,1 0,2 0,6
Share price 2,51 5,18 5,18
Market cap. (m) 869 1796 1796
Valuation 2020 2021 2022
P/E 6,2 5 12,5
EV/sales 0,48 0,58 0,79
EV/EBITDA 4,9 3,9 7,4
EV/EBITA 7,5 4,7 10,8
EV/EBIT 7,5 4,7 10,8
Dividend yield (%) 6,5 6 2,4
FCF yield (%) 27,4 -0,3 -1,7
P/BVPS 0,85 1,16 1,14
P/BVPS Adj 0,85 1,16 1,14
P/E Adj 9,8 5 12,5
EV/EBITDA Adj 4,9 3,9 7,4
EV/EBITA Adj 7,5 4,7 10,8
EV/EBIT Adj 7,5 4,7 10,8
EV/cap. employed 0,7 1 1
Investment ratios 2020 2021 2022
Capex / sales 3 4,7 7,9
Capex / depreciation 84,5 188,9 238,1
Capex tangibles / tangible fixed assets 9,5 21 23,6
Capex intangibles / definite intangibles 0 0 0
Depreciation on intangibles / definite intangibles 0 0 0
Depreciation on tangibles / tangibles 11,2 11,1 9,9
Lease adj. FCF yield (%) 27,4 -0,3 -1,7

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.

12,3

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.

(
)
10,8

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.

(
)
0,8

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. 

 

(
)
1,1