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

Introduce me >

Social media

facebook   Follow us on Twitter

Catella

SEKm 2018 2019e 2020e
Sales 2344 2468 2591
Sales growth (%) -4,8 5,3 5
EBITDA 323 560 546
EBITDA margin (%) 13,8 22,7 21,1
EBIT adj 292 441 422
EBIT adj margin (%) 12,5 17,9 16,3
Pretax profit 275 403 392
EPS rep -1,26 2,57 3,64
EPS growth (%) -158,3 303,1 41,9
EPS adj 0,77 2,12 2,25
DPS 1,2 1,3 1,39
EV/EBITDA (x) 7,3 4,5 3,8
EV/EBIT adj (x) 8 5,7 4,9
P/E (x) -18,4 10,4 7,3
P/E adj (x) 30,2 12,6 11,9
EV/sales (x) 1 1 0,8
FCF yield (%) -6,6 18,8 -1,5
Dividend yield (%) 5,2 4,9 5,2
Net IB debt/EBITDA 0,2 0 -0,8
SEKm 2018 2019e 2020e
Sales 2344 2468 2591
COGS -437 -463 -504
Gross profit 1907 2005 2087
Other operating items -1584 -1445 -1542
EBITDA 323 560 546
Depreciation on tangibles 0 0 0
Depreciation on intangibles -31 -119 -124
EBITA 292 441 422
Goodwill impairment charges 0 0 0
Other impairment and amortisation 0 0 0
EBIT 292 441 422
Other financial items -8 -9 0
Net financial items -17 -38 -30
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 275 403 392
Tax -121 -117 -98
Net profit 154 286 294
Minority interest -84 -98 -94
Net profit discontinued -180 39 124
Net profit to shareholders -110 227 323
EPS -1,26 2,57 3,64
EPS Adj 0,77 2,12 2,25
Total extraordinary items after tax 0 0 0
Tax rate (%) -44 -29 -25
Gross margin (%) 81,4 81,3 80,6
EBITDA margin (%) 13,8 22,7 21,1
EBITA margin (%) 12,5 17,9 16,3
EBIT margin (%) 12,5 17,9 16,3
Pretax margin (%) 11,7 16,3 15,1
Net margin (%) 6,6 11,6 11,3
Growth rates Y/Y 2018 2019 2020
Sales growth (%) -4,8 5,3 5
EBITDA growth (%) -17 73,4 -2,6
EBIT growth (%) -19,1 51 -4,4
Net profit growth (%) -45,8 85,9 2,6
EPS growth (%) -158,3 303,1 41,9
Profitability 2018 2019 2020
ROE (%) -6,9 15,1 19,3
ROE Adj (%) 4,4 12,5 11,9
ROCE (%) 7,8 18,4 16,8
ROCE Adj(%) 7,8 18,4 16,8
ROIC (%) 10,1 24,7 21,2
ROIC Adj (%) 10,1 24,7 21,2
Adj earnings numbers 2018 2019 2020
EBITDA Adj 323 560 546
EBITDA Adj margin (%) 13,8 22,7 21,1
EBITA Adj 292 441 422
EBITA Adj margin (%) 12,5 17,9 16,3
EBIT Adj 292 441 422
EBIT Adj margin (%) 12,5 17,9 16,3
Pretax profit Adj 275 403 392
Net profit Adj 154 286 294
Net profit to shareholders Adj 70 188 199
Net Adj margin (%) 6,6 11,6 11,3
SEKm 2018 2019e 2020e
EBITDA 323 560 546
Net financial items -17 -38 -30
Paid tax -121 -117 -98
Non-cash items -45 0 0
Cash flow before change in WC 140 405 418
Change in WC 1239 -67 -245
Operating cash flow 344 365 163
CAPEX tangible fixed assets 0 0 0
CAPEX intangible fixed assets 0 0 0
Acquisitions and disposals -479 80 -200
Free cash flow -135 445 -37
Dividend paid -84 -104 -112
Share issues and buybacks 0 0 0
Other non cash items 174 0 0
Decrease in net IB debt 3654 -2699 -749
Balance Sheet (SEKm) 2018 2019 2020
Goodwill 646 618 556
Indefinite intangible assets 0 0 0
Definite intangible assets 0 0 0
Tangible fixed assets 29 264 202
Other fixed assets 453 502 502
Fixed assets 1128 1385 1261
Inventories 0 0 0
Receivables 743 657 657
Other current assets 4451 1173 214
Cash and liquid assets 687 748 1196
Total assets 7009 3963 3328
Shareholders equity 1442 1565 1776
Minority 205 228 228
Total equity 1647 1793 2004
Long-term debt 748 748 748
Pension debt 0 0 0
Convertible debt 0 0 0
Deferred tax 29 29 29
Other long-term liabilities 2 267 134
Short-term debt 0 0 0
Accounts payable 765 612 367
Other current liabilities 3818 513 46
Total liabilities and equity 5651 6396 7009
Net IB debt 61 0 -448
Net IB debt excl. pension debt 61 0 -448
Capital invested 1106 1430 1550
Working capital -22 45 290
EV breakdown 2018 2019 2020
Market cap. diluted (m) 1951 2246 2246
Net IB debt Adj 61 0 -448
Market value of minority 790 790 790
Reversal of shares and participations -453 -502 -502
Reversal of conv. debt assumed equity 0 0 0
EV 2349 2534 2085
Capital efficiency (%) 2018 2019 2020
Total assets turnover (%) 35 45 71,1
Capital invested turnover (%) 145,5 194,7 173,9
Capital employed turnover (%) 60,6 100 97,9
Inventories / sales (%) 0 0 0
Customer advances / sales (%) 0 0 0
Payables / sales (%) 35,4 27,9 18,9
Working capital / sales (%) 25,5 0,5 6,5
Financial risk and debt service 2018 2019 2020
Net debt / equity (%) 3,7 0 -22,4
Net debt / market cap (%) 3,3 0 -20
Equity ratio (%) 23,5 45,3 60,2
Net IB debt adj. / equity (%) 3,7 0 -22,4
Current ratio (%) 128,3 229,1 500,1
EBITDA / net interest (%) 3588,9 1931,1 1818,5
Net IB debt / EBITDA (%) 18,9 0 -82,2
Interest cover (%) 1148,1 907,9 853
SEKm 2018 2019e 2020e
Shares outstanding adj. 84 84 84
Fully diluted shares Adj 84 84 84
EPS -1,26 2,57 3,64
Dividend per share Adj 1,2 1,3 1,4
EPS Adj 0,77 2,12 2,25
BVPS 17,14 18,61 21,11
BVPS Adj 9,46 11,26 14,5
Net IB debt / share 0,7 0 -5,3
Share price 22,05 26,7 26,7
Market cap. (m) 1854 2246 2246
Valuation 2018 2019 2020
P/E -18,4 10,4 7,3
EV/sales 1 1,03 0,8
EV/EBITDA 7,3 4,5 3,8
EV/EBITA 8 5,7 4,9
EV/EBIT 8 5,7 4,9
Dividend yield (%) 5,2 4,9 5,2
FCF yield (%) -6,6 18,8 -1,5
P/BVPS 1,35 1,43 1,26
P/BVPS Adj 2,45 2,37 1,84
P/E Adj 30,2 12,6 11,9
EV/EBITDA Adj 7,3 4,5 3,8
EV/EBITA Adj 8 5,7 4,9
EV/EBIT Adj 8 5,7 4,9
EV/cap. employed 1 1 0,8
Investment ratios 2018 2019 2020
Capex / sales 0 0 0
Capex / depreciation 0 0 0
Capex tangibles / tangible fixed assets 0 0 0
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 0 0 0

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>

(
)
4,3

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>

(
)
1,3