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

Introduce me >

Social media

facebook   Follow us on Twitter

Cavotec

EURm 2018 2019e 2020e
Sales 197 197 208
Sales growth (%) -7,3 -0,2 5,9
EBITDA -9 17 26
EBITDA margin (%) -4,7 8,7 12,4
EBIT adj 4 11 17
EBIT adj margin (%) 1,9 5,8 8,1
Pretax profit -15 6 15
EPS rep -0,23 0,05 0,12
EPS growth (%) 42 121,1 134,6
EPS adj -0,01 0,09 0,12
DPS 0 0 0
EV/EBITDA (x) -14,5 8,2 5
EV/EBIT adj (x) 36,2 12,3 7,6
P/E (x) -5,5 24,1 10,3
P/E adj (x) -117,5 13,8 10,3
EV/sales (x) 0,7 0,7 0,6
FCF yield (%) -7,6 21,6 13,9
Dividend yield (%) 0 0 0
Net IB debt/EBITDA -3,4 1,7 0,7
EURm 2018 2019e 2020e
Sales 197 197 208
COGS 0 0 0
Gross profit 197 197 208
Other operating items -206 -180 -182
EBITDA -9 17 26
Depreciation on tangibles -5 -9 -9
Depreciation on intangibles 0 0 0
EBITA -14 8 17
Goodwill impairment charges 0 0 0
Other impairment and amortisation 0 0 0
EBIT -14 8 17
Other financial items 0 0 0
Net financial items -1 -2 -2
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit -15 6 15
Tax -3 -2 -4
Net profit -18 5 11
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders -18 5 11
EPS -0,23 0,05 0,12
EPS Adj -0,01 0,09 0,12
Total extraordinary items after tax -17,6 -3,5 0
Tax rate (%) 20,3 -26,3 -27
Gross margin (%) 100 100 100
EBITDA margin (%) -4,7 8,7 12,4
EBITA margin (%) -7 4 8,1
EBIT margin (%) -7 4 8,1
Pretax margin (%) -7,8 3,2 7,1
Net margin (%) -9,4 2,4 5,2
Growth rates Y/Y 2018 2019 2020
Sales growth (%) -7,3 -0,2 5,9
EBITDA growth (%) 26,8 284,8 51,9
EBIT growth (%) 22,8 157,3 113,3
Net profit growth (%) 41,5 125,1 134,6
EPS growth (%) 42 121,1 134,6
Profitability 2018 2019 2020
ROE (%) -18 4,5 9,9
ROE Adj (%) -0,8 7,9 9,9
ROCE (%) -8,8 5,1 9,4
ROCE Adj(%) 2,7 7,2 9,4
ROIC (%) -11,7 3,9 8,4
ROIC Adj (%) 3,1 5,6 8,4
Adj earnings numbers 2018 2019 2020
EBITDA Adj 8 20 26
EBITDA Adj margin (%) 4,2 10,4 12,4
EBITA Adj 4 11 17
EBITA Adj margin (%) 1,9 5,8 8,1
EBIT Adj 4 11 17
EBIT Adj margin (%) 1,9 5,8 8,1
Pretax profit Adj 2 10 15
Net profit Adj -1 8 11
Net profit to shareholders Adj -1 8 11
Net Adj margin (%) -0,4 4,1 5,2
EURm 2018 2019e 2020e
EBITDA -9 17 26
Net financial items -1 -2 -2
Paid tax -3 -2 -4
Non-cash items 30 -8 2
Cash flow before change in WC 16 6 22
Change in WC -15 22 -3
Operating cash flow 1 27 19
CAPEX tangible fixed assets -7 -2 -2
CAPEX intangible fixed assets -2 -1 -1
Acquisitions and disposals 0 0 0
Free cash flow -8 24 15
Dividend paid -1 0 0
Share issues and buybacks 0 0 0
Other non cash items -15 -13 -6
Decrease in net IB debt -12 3 11
Balance Sheet (EURm) 2018 2019 2020
Goodwill 45 45 45
Indefinite intangible assets 0 0 0
Definite intangible assets 8 6 5
Tangible fixed assets 20 37 37
Other fixed assets 18 18 18
Fixed assets 92 107 106
Inventories 39 37 39
Receivables 72 53 56
Other current assets 6 6 6
Cash and liquid assets 21 41 53
Total assets 230 244 259
Shareholders equity 100 105 115
Minority 0 0 0
Total equity 100 105 116
Long-term debt 49 66 66
Pension debt 0 0 0
Convertible debt 0 0 0
Deferred tax 2 2 2
Other long-term liabilities 9 9 9
Short-term debt 4 4 4
Accounts payable 27 28 30
Other current liabilities 38 30 32
Total liabilities and equity 244 211 230
Net IB debt 32 29 17
Net IB debt excl. pension debt 32 29 17
Capital invested 153 146 148
Working capital 61 39 42
EV breakdown 2018 2019 2020
Market cap. diluted (m) 102 111 111
Net IB debt Adj 32 29 17
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 134 140 129
Capital efficiency (%) 2018 2019 2020
Total assets turnover (%) 89,4 82,9 82,7
Capital invested turnover (%) 137,4 131,5 141,7
Capital employed turnover (%) 128,8 120 115,6
Inventories / sales (%) 19,4 19,5 18,4
Customer advances / sales (%) 8,4 12 11,3
Payables / sales (%) 15,4 13,9 13,7
Working capital / sales (%) 27,1 25,5 19,5
Financial risk and debt service 2018 2019 2020
Net debt / equity (%) 31,7 27,4 15
Net debt / market cap (%) 18,5 25,8 15,6
Equity ratio (%) 43,5 42,9 44,6
Net IB debt adj. / equity (%) 31,7 27,4 15
Current ratio (%) 198,1 221 232,2
EBITDA / net interest (%) -491,3 847,7 1231,6
Net IB debt / EBITDA (%) -343,9 168,4 67
Interest cover (%) -740,5 396,1 807,8
EURm 2018 2019e 2020e
Net IB debt / share 0,4 0,3 0,2
Share price 2,17 1,18 1,18
Market cap. (m) 172 111 111
Valuation 2018 2019 2020
P/E -5,5 24,1 10,3
EV/sales 0,68 0,71 0,62
EV/EBITDA -14,5 8,2 5
EV/EBITA -9,6 17,6 7,6
EV/EBIT -9,6 17,6 7,6
Dividend yield (%) 0 0 0
FCF yield (%) -7,6 21,6 13,9
P/BVPS 1,02 1,06 0,96
P/BVPS Adj 2,19 2,09 1,7
P/E Adj -117,5 13,8 10,3
EV/EBITDA Adj 16 6,8 5
EV/EBITA Adj 36,2 12,3 7,6
EV/EBIT Adj 36,2 12,3 7,6
EV/cap. employed 0,9 0,8 0,7
Investment ratios 2018 2019 2020
Capex / sales 4,7 1,6 1,7
Capex / depreciation 197,9 34,7 39,8
Capex tangibles / tangible fixed assets 37,2 6,4 6,7
Capex intangibles / definite intangibles 21,2 12,2 21,5
Depreciation on intangibles / definite intangibles 0 0 0
Depreciation on tangibles / tangibles 23,3 24,4 23,7
Shares outstanding adj. 79 94 94
Fully diluted shares Adj 79 94 94
EPS -0,23 0,05 0,12
Dividend per share Adj 0 0 0
EPS Adj -0,01 0,09 0,12
BVPS 1,26 1,11 1,23
BVPS Adj 0,59 0,57 0,7

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.

9,8

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.

(
)
7,5

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.

(
)
0,6

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. 

 

(
)
1,0