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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Catella

Catella

Send subscription Close

European finance organisation

Catella is an active player in real estate investment and fund management, with operations all over Europe. It works with both retail and institutional clients. Catella's business can be divided into two main business areas, Corporate Finance and Asset Management. The latter can be subdivided into two additional business areas, Equity-Hedge and Fixed Income Funds and Property Investment Management.

We see opportunities for Catella in diversifying its corporate finance business, to make it less dependent on one sector.

One major risk for Catella is to lose key employees, as it is heavily dependent on them. It is also highly dependent on one (real estate) sector. In addition, we see income and earnings volatility risk and regulatory risk.

Financials

SEKm 2019 2020e 2021e
Sales 2353 2097 2269
Sales growth (%) 0,4 -10,9 8,2
EBITDA 550 400 437
EBITDA margin (%) 23,4 19,1 19,3
EBIT adj 422 265 297
EBIT adj margin (%) 17,9 12,7 13,1
Pretax profit 283 212 261
EPS rep 1,27 0,46 1,83
EPS growth (%) 200,9 -64,2 301,3
EPS adj 1,22 1,23 1,83
DPS 0 0,93 1,13
EV/EBITDA (x) 5,4 6,1 5,3
EV/EBIT adj (x) 7,1 9,2 7,8
P/E (x) 20,7 48,9 12,2
P/E adj (x) 21,6 18,1 12,2
EV/sales (x) 1,3 1,2 1
FCF yield (%) -72,2 -2,7 10,8
Dividend yield (%) 0 4,2 5,1
Net IB debt/EBITDA 0,5 0,3 0
SEKm 2019 2020e 2021e
Sales 2353 2097 2269
COGS -372 -390 -414
Gross profit 1981 1706 1856
Other operating items -1431 -1307 -1419
EBITDA 550 400 437
Depreciation on tangibles 0 0 0
Depreciation on intangibles -75 -75 -80
EBITA 422 265 297
Goodwill impairment charges 0 0 0
Other impairment and amortisation 0 0 0
EBIT 422 265 297
Other financial items -103 -17 0
Net financial items -139 -53 -36
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 283 212 261
Tax -136 -64 -65
Net profit 147 148 196
Minority interest -80 -39 -34
Net profit discontinued 45 -69 0
Net profit to shareholders 112 40 162
EPS 1,27 0,46 1,83
EPS Adj 1,22 1,23 1,83
Total extraordinary items after tax 11 0 0
Tax rate (%) -48,1 -30,1 -25
Gross margin (%) 84,2 81,4 81,8
EBITDA margin (%) 23,4 19,1 19,3
EBITA margin (%) 17,9 12,7 13,1
EBIT margin (%) 17,9 12,7 13,1
Pretax margin (%) 12 10,1 11,5
Net margin (%) 6,2 7,1 8,6
Growth rates Y/Y 2019 2020 2021
Sales growth (%) 0,4 -10,9 8,2
EBITDA growth (%) 69,2 -27,3 9,4
EBIT growth (%) 43,5 -37,1 12,1
Net profit growth (%) -4,5 1 32
EPS growth (%) 200,9 -64,2 301,3
Profitability 2019 2020 2021
ROE (%) 7,6 2,6 10,1
ROE Adj (%) 3,8 7,1 10,1
ROCE (%) 12,6 9,3 11
ROCE Adj(%) 12,6 9,3 11
ROIC (%) 11,6 9,4 11,7
ROIC Adj (%) 11,6 9,4 11,7
Adj earnings numbers 2019 2020 2021
EBITDA Adj 550 400 437
EBITDA Adj margin (%) 23,4 19,1 19,3
EBITA Adj 422 265 297
EBITA Adj margin (%) 17,9 12,7 13,1
EBIT Adj 422 265 297
EBIT Adj margin (%) 17,9 12,7 13,1
Pretax profit Adj 283 212 261
Net profit Adj 136 148 196
Net profit to shareholders Adj 56 109 162
Net Adj margin (%) 5,8 7,1 8,6
SEKm 2019 2020e 2021e
EBITDA 550 400 437
Net financial items -139 -53 -36
Paid tax -135 -64 -65
Non-cash items -207 0 0
Cash flow before change in WC 69 283 336
Change in WC -242 20 -99
Operating cash flow -1834 -54 313
CAPEX tangible fixed assets 0 0 0
CAPEX intangible fixed assets 0 0 0
Acquisitions and disposals 148 0 -100
Free cash flow -1686 -54 213
Dividend paid -104 0 -80
Share issues and buybacks 0 0 0
Other non cash items 1582 210 -12
Decrease in net IB debt -3708 -137 119
Balance Sheet (SEKm) 2019 2020 2021
Goodwill 627 553 473
Indefinite intangible assets 0 0 0
Definite intangible assets 0 0 0
Tangible fixed assets 25 25 25
Other fixed assets 353 387 387
Fixed assets 1188 1089 949
Inventories 0 0 0
Receivables 690 602 602
Other current assets 1298 583 583
Cash and liquid assets 881 975 1034
Total assets 4057 3249 3168
Shareholders equity 1522 1563 1646
Minority 214 214 214
Total equity 1736 1777 1860
Long-term debt 960 960 960
Pension debt 0 0 0
Convertible debt 0 0 0
Deferred tax 27 27 27
Other long-term liabilities 9 5 2
Short-term debt 0 0 0
Accounts payable 824 330 231
Other current liabilities 311 22 22
Total liabilities and equity 4057 3249 3168
Net IB debt 269 113 -8
Net IB debt excl. pension debt 269 113 -8
Capital invested 2041 1922 1881
Working capital 853 833 932
EV breakdown 2019 2020 2021
Market cap. diluted (m) 2274 1924 1924
Net IB debt Adj 269 113 -8
Market value of minority 790 790 790
Reversal of shares and participations -353 -387 -387
Reversal of conv. debt assumed equity 0 0 0
EV 2980 2440 2319
Capital efficiency (%) 2019 2020 2021
Total assets turnover (%) 42,5 57,4 70,7
Capital invested turnover (%) 124,5 105,8 119,4
Capital employed turnover (%) 89,1 72,9 78,9
Inventories / sales (%) 0 0 0
Customer advances / sales (%) 0 0 0
Payables / sales (%) 33,8 27,5 12,3
Working capital / sales (%) 31,1 40,2 38,9
Financial risk and debt service 2019 2020 2021
Net debt / equity (%) 15,5 6,4 -0,4
Net debt / market cap (%) 11,8 5,9 -0,4
Equity ratio (%) 42,8 54,7 58,7
Net IB debt adj. / equity (%) 15,5 6,4 -0,4
Current ratio (%) 252,8 614,3 878
EBITDA / net interest (%) 1527,8 1110,6 1214,8
Net IB debt / EBITDA (%) 48,9 28,2 -1,9
Interest cover (%) 887,8 524,7 566,6
SEKm 2019 2020e 2021e
Shares outstanding adj. 86 86 86
Fully diluted shares Adj 86 86 86
EPS 1,27 0,46 1,83
Dividend per share Adj 0 0,9 1,1
EPS Adj 1,22 1,23 1,83
BVPS 17,64 18,12 19,07
BVPS Adj 10,37 11,72 13,6
Net IB debt / share 3,1 1,3 -0,1
Share price 26,31 22,3 22,3
Market cap. (m) 2270 1924 1924
Valuation 2019 2020 2021
P/E 20,7 48,9 12,2
EV/sales 1,27 1,16 1,02
EV/EBITDA 5,4 6,1 5,3
EV/EBITA 7,1 9,2 7,8
EV/EBIT 7,1 9,2 7,8
Dividend yield (%) 0 4,2 5,1
FCF yield (%) -72,2 -2,7 10,8
P/BVPS 1,49 1,23 1,17
P/BVPS Adj 2,54 1,9 1,64
P/E Adj 21,6 18,1 12,2
EV/EBITDA Adj 5,4 6,1 5,3
EV/EBITA Adj 7,1 9,2 7,8
EV/EBIT Adj 7,1 9,2 7,8
EV/cap. employed 1 0,9 0,8
Investment ratios 2019 2020 2021
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

Equity research

Read earlier research

Main shareholders - Catella

Main shareholders Share capital % Voting shares % Verified
Claesson & Anderzén 49.4 % 48.8 % 31 May 2020
Petter Stordalen (Strawberry Capital AS) 5.2 % 5.3 % 31 May 2020
Rutger Arnhult 3.7 % 3.8 % 31 Mar 2020
Alcur Fonder 4.0 % 3.6 % 31 May 2020
Avanza Pension 2.3 % 2.1 % 31 May 2020
Nordnet Pensionsförsäkring 2.3 % 2.1 % 31 May 2020
Knut Pedersen 2.3 % 2.1 % 31 Mar 2020
Thomas Andersson Borstam 1.8 % 1.6 % 31 May 2020
Familjen Hedberg 1.2 % 1.0 % 31 Mar 2020
MP Pensjon PK 1.1 % 1.0 % 31 Mar 2020
Source: Holdings by Modular Finance AB

Insider list - Catella

Name Quantity Code Date
Per Johan Claesson +1 766 667 Redemp 9 Mar 2020
Per Johan Claesson -1 766 667 Redemp 9 Mar 2020
Knut Arill Pedersen - 750 000 SELL 25 Nov 2019
Knut Arill Pedersen - 250 000 SELL 25 Nov 2019
Knut Arill Pedersen +1 333 334 Redemp 27 Mar 2019
Marcus Holmstrand + 100 000 Redemp 22 Mar 2019
Johan Nordenfalk - 5 502 SELL 21 Mar 2019
Johan Nordenfalk - 8 136 SELL 21 Mar 2019
Johan Nordenfalk - 2 658 SELL 21 Mar 2019
Johan Nordenfalk - 3 524 SELL 21 Mar 2019

Show More