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

Introduce me >

Social media

facebook   Follow us on Twitter

Bredband2

SEKm 2018 2019e 2020e
Sales 600 668 725
Sales growth (%) 13,9 11,3 8,6
EBITDA 65 70 83
EBITDA margin (%) 10,9 10,5 11,4
EBIT adj 41 46 59
EBIT adj margin (%) 6,8 6,9 8,1
Pretax profit 41 46 59
EPS rep 0,05 0,05 0,07
EPS growth (%) 2,8 13,5 27,6
EPS adj 0,05 0,05 0,07
DPS 0,05 0,05 0,06
EV/EBITDA (x) 11,3 8,7 7,1
EV/EBIT adj (x) 17,9 13,2 9,9
P/E (x) 27 20,9 16,3
P/E adj (x) 27 20,9 16,3
EV/sales (x) 1,2 0,9 0,8
FCF yield (%) 5,8 6 6,7
Dividend yield (%) 4,1 4,7 5,6
Net IB debt/EBITDA -1,9 -2 -2
SEKm 2018 2019e 2020e
Sales 600 668 725
COGS -388 -440 -477
Gross profit 212 228 249
Other operating items -147 -158 -166
EBITDA 65 70 83
Depreciation on tangibles -24 -24 -24
Depreciation on intangibles 0 0 0
EBITA 41 46 59
Goodwill impairment charges 0 0 0
Other impairment and amortisation 0 0 0
EBIT 41 46 59
Other financial items 0 0 0
Net financial items 0 0 0
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 41 46 59
Tax -10 -10 -13
Net profit 32 36 46
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 32 36 46
EPS 0,05 0,05 0,07
EPS Adj 0,05 0,05 0,07
Total extraordinary items after tax 0 0 0
Tax rate (%) -23,2 -22 -22
Gross margin (%) 35,4 34,2 34,3
EBITDA margin (%) 10,9 10,5 11,4
EBITA margin (%) 6,8 6,9 8,1
EBIT margin (%) 6,8 6,9 8,1
Pretax margin (%) 6,9 6,9 8,1
Net margin (%) 5,3 5,4 6,3
Growth rates Y/Y 2018 2019 2020
Sales growth (%) 13,9 11,3 8,6
EBITDA growth (%) 0,5 7,1 18,7
EBIT growth (%) 0,4 12,3 27,8
Net profit growth (%) 2,8 13,5 27,6
EPS growth (%) 2,8 13,5 27,6
Profitability 2018 2019 2020
ROE (%) 31,5 48,8 60,4
ROE Adj (%) 31,5 48,8 60,4
ROCE (%) 39,4 59,8 74,6
ROCE Adj(%) 39,4 59,8 74,6
ROIC (%) -358,4 -61,4 -59,2
ROIC Adj (%) -358,4 -61,4 -59,2
Adj earnings numbers 2018 2019 2020
EBITDA Adj 65 70 83
EBITDA Adj margin (%) 10,9 10,5 11,4
EBITA Adj 41 46 59
EBITA Adj margin (%) 6,8 6,9 8,1
EBIT Adj 41 46 59
EBIT Adj margin (%) 6,8 6,9 8,1
Pretax profit Adj 41 46 59
Net profit Adj 32 36 46
Net profit to shareholders Adj 32 36 46
Net Adj margin (%) 5,3 5,4 6,3
SEKm 2018 2019e 2020e
EBITDA 65 70 83
Net financial items 0 0 0
Paid tax -10 -10 -13
Non-cash items 0 0 0
Cash flow before change in WC 56 60 70
Change in WC 10 15 14
Operating cash flow 65 64 70
CAPEX tangible fixed assets -16 -19 -20
CAPEX intangible fixed assets 0 0 0
Acquisitions and disposals 0 0 0
Free cash flow 50 45 50
Dividend paid -35 -35 -35
Share issues and buybacks 0 0 0
Other non cash items 11 11 7
Decrease in net IB debt 25 21 22
Balance Sheet (SEKm) 2018 2019 2020
Goodwill 5 3 0
Indefinite intangible assets 10 12 12
Definite intangible assets 0 0 0
Tangible fixed assets 38 34 32
Other fixed assets 0 0 0
Fixed assets 54 49 44
Inventories 0 0 0
Receivables 117 131 144
Other current assets 0 0 0
Cash and liquid assets 126 146 168
Total assets 296 326 356
Shareholders equity 73 74 78
Minority 0 0 0
Total equity 73 74 78
Long-term debt 4 3 3
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 219 249 275
Other current liabilities 0 0 0
Total liabilities and equity 283 321 296
Net IB debt -122 -143 -165
Net IB debt excl. pension debt -122 -143 -165
Capital invested -49 -69 -87
Working capital -102 -117 -131
EV breakdown 2018 2019 2020
Market cap. diluted (m) 855 750 750
Net IB debt Adj -122 -143 -165
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 733 607 585
Capital efficiency (%) 2018 2019 2020
Total assets turnover (%) 194,4 214,7 212,7
Capital invested turnover (%) -6815,9 -1138,4 -933,7
Capital employed turnover (%) 574,8 865,9 917,4
Inventories / sales (%) 0 0 0
Customer advances / sales (%) 0 0 0
Payables / sales (%) 34 35 36,1
Working capital / sales (%) -16,2 -16,5 -17,1
Financial risk and debt service 2018 2019 2020
Net debt / equity (%) -166,5 -192,6 -211,3
Net debt / market cap (%) -12,9 -19 -22
Equity ratio (%) 24,7 22,8 21,9
Net IB debt adj. / equity (%) -166,5 -192,6 -211,3
Current ratio (%) 110,7 111,4 113,3
EBITDA / net interest (%) -35808,8 208295,2 68478,3
Net IB debt / EBITDA (%) -187 -204,6 -198,8
Interest cover (%) -22571,4 137743 48726,3
SEKm 2018 2019e 2020e
Shares outstanding adj. 701 701 701
Fully diluted shares Adj 701 701 701
EPS 0,05 0,05 0,07
Dividend per share Adj 0,1 0,1 0,1
EPS Adj 0,05 0,05 0,07
BVPS 0,1 0,11 0,11
BVPS Adj 0,1 0,1 0,11
Net IB debt / share -0,2 -0,2 -0,2
Share price 1,35 1,07 1,07
Market cap. (m) 945 750 750
Valuation 2018 2019 2020
P/E 27 20,9 16,3
EV/sales 1,22 0,91 0,81
EV/EBITDA 11,3 8,7 7,1
EV/EBITA 17,9 13,2 9,9
EV/EBIT 17,9 13,2 9,9
Dividend yield (%) 4,1 4,7 5,6
FCF yield (%) 5,8 6 6,7
P/BVPS 11,68 10,12 9,62
P/BVPS Adj 12,57 10,52 9,67
P/E Adj 27 20,9 16,3
EV/EBITDA Adj 11,3 8,7 7,1
EV/EBITA Adj 17,9 13,2 9,9
EV/EBIT Adj 17,9 13,2 9,9
EV/cap. employed 9,5 7,9 7,2
Investment ratios 2018 2019 2020
Capex / sales 2,6 2,8 2,7
Capex / depreciation 65,7 79,6 81,9
Capex tangibles / tangible fixed assets 41,2 56 61,8
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 62,7 70,3 75,4

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.

15,3

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.

(
)
9,9

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. 

 

(
)
9,6