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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Cavotec

Cavotec

International engineering group

Cavotec is an international engineering group that designs and manufactures systems within power transmission and distribution, remote controlling and automation for end markets such as ports, maritime, airports, mining and tunnelling. Its Ports & Maritime segment provides systems such as automated mooring, motorised cable reels, shore power connection systems. The Airports & Industry segment offers ground-support equipment (GSE) for aircraft at airports such as power and pre-conditioned air (PCA), while also providing motorised cable reels and radio remote controls (RRC) for mining and general industry.

Cavotec’s product offering enables substantial efficiency improvements in terms of both cost and environmental savings, such as the automated mooring system that greatly reduces mooring time and space for ships in ports. Its ground-support equipment for aircraft greatly reduces the need for fossil-fuel-generated operations by the aircraft themselves. Should sales efforts and penetration of Cavotec’s end markets prove successful, above-market growth is likely. Cavotec is undergoing a large internal transformation project, which, if successful, will significantly improve the company’s profitability and growth prospects.

Cavotec has a history of declining sales, high fixed costs and poor acquisitions. A positive future for Cavotec is heavily reliant on the success of the current transformational turnaround initiatives. While there are concrete arguments for using Cavotec’s products and solutions, it is always difficult for a smaller firm to penetrate large end markets where investments are large and decision-making often takes a long time.

EURm 2019 2020e 2021e
Sales 196 208 221
Sales growth (%) -0,5 6,4 5,8
EBITDA 21 29 34
EBITDA margin (%) 11 14,1 15,5
EBIT adj 16 20 24
EBIT adj margin (%) 8 9,8 11
Pretax profit 11 18 22
EPS rep 0,08 0,13 0,17
EPS growth (%) 134,2 66,6 26,3
EPS adj 0,12 0,14 0,17
DPS 0 0 0
EV/EBITDA (x) 8,9 5 3,9
EV/EBIT adj (x) 12,2 7,2 5,5
P/E (x) 22,3 10,5 8,3
P/E adj (x) 15,4 10 8,3
EV/sales (x) 1 0,7 0,6
FCF yield (%) 7,5 9,9 13,6
Dividend yield (%) 0 0 0
Net IB debt/EBITDA 1,1 0,5 0,1
EURm 2019 2020e 2021e
Sales 196 208 221
COGS 0 0 0
Gross profit 196 208 221
Other operating items -175 -179 -187
EBITDA 21 29 34
Depreciation on tangibles -5 -5 -6
Depreciation on intangibles 0 0 0
EBITA 12 20 24
Goodwill impairment charges 0 0 0
Other impairment and amortisation 0 0 0
EBIT 12 20 24
Other financial items 0 0 0
Net financial items -2 -2 -2
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 11 18 22
Tax -3 -5 -6
Net profit 8 13 16
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 8 13 16
EPS 0,08 0,13 0,17
EPS Adj 0,12 0,14 0,17
Total extraordinary items after tax -3,4 -0,6 0
Tax rate (%) -29,8 -30 -29
Gross margin (%) 100 100 100
EBITDA margin (%) 11 14,1 15,5
EBITA margin (%) 6,3 9,5 11
EBIT margin (%) 6,3 9,5 11
Pretax margin (%) 5,5 8,6 10,1
Net margin (%) 3,8 6 7,2
Growth rates Y/Y 2019 2020 2021
Sales growth (%) -0,5 6,4 5,8
EBITDA growth (%) 333 37,3 15,9
EBIT growth (%) 188,7 61,4 21,6
Net profit growth (%) 140,7 66,5 26,3
EPS growth (%) 134,2 66,6 26,3
Profitability 2019 2020 2021
ROE (%) 7,2 10,9 12,3
ROE Adj (%) 10,5 11,5 12,3
ROCE (%) 8,4 13,1 14,6
ROCE Adj(%) 10,7 13,5 14,6
ROIC (%) 6 9,5 11,5
ROIC Adj (%) 7,7 9,8 11,5
Adj earnings numbers 2019 2020 2021
EBITDA Adj 25 30 34
EBITDA Adj margin (%) 12,7 14,4 15,5
EBITA Adj 16 20 24
EBITA Adj margin (%) 8 9,8 11
EBIT Adj 16 20 24
EBIT Adj margin (%) 8 9,8 11
Pretax profit Adj 14 18 22
Net profit Adj 11 13 16
Net profit to shareholders Adj 11 13 16
Net Adj margin (%) 5,6 6,3 7,2
EURm 2019 2020e 2021e
EBITDA 21 29 34
Net financial items -2 -2 -2
Paid tax -3 -5 -6
Non-cash items -25 -4 -3
Cash flow before change in WC -8 18 23
Change in WC 16 -6 -5
Operating cash flow 14 16 21
CAPEX tangible fixed assets -1 -2 -2
CAPEX intangible fixed assets 0 -1 -1
Acquisitions and disposals 0 0 0
Free cash flow 13 13 18
Dividend paid 0 0 0
Share issues and buybacks 19 0 0
Other non cash items -13 4 3
Decrease in net IB debt 8 8 13
Balance Sheet (EURm) 2019 2020 2021
Goodwill 45 45 45
Indefinite intangible assets 0 0 0
Definite intangible assets 7 7 6
Tangible fixed assets 18 17 16
Other fixed assets 18 18 18
Fixed assets 108 106 104
Inventories 39 42 44
Receivables 45 47 49
Other current assets 5 5 5
Cash and liquid assets 13 22 34
Total assets 211 222 238
Shareholders equity 108 121 136
Minority 0 0 0
Total equity 108 121 136
Long-term debt 3 3 3
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 14 14 14
Accounts payable 25 28 31
Other current liabilities 28 24 21
Total liabilities and equity 211 222 238
Net IB debt 24 16 3
Net IB debt excl. pension debt 24 16 3
Capital invested 144 148 151
Working capital 36 42 47
EV breakdown 2019 2020 2021
Market cap. diluted (m) 168 131 131
Net IB debt Adj 24 16 3
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 192 146 134
Capital efficiency (%) 2019 2020 2021
Total assets turnover (%) 88,9 96,4 96
Capital invested turnover (%) 136,5 142,8 147,5
Capital employed turnover (%) 131,3 137,4 133
Inventories / sales (%) 20 19,3 19,5
Customer advances / sales (%) 11 9,4 8,9
Payables / sales (%) 13,4 12,9 13,4
Working capital / sales (%) 22,3 18,7 20,1
Financial risk and debt service 2019 2020 2021
Net debt / equity (%) 22,3 13 2,1
Net debt / market cap (%) 20 12 2,2
Equity ratio (%) 51,4 54,4 57,4
Net IB debt adj. / equity (%) 22,3 13 2,1
Current ratio (%) 142,5 163,6 188,6
EBITDA / net interest (%) 1134,5 1473,8 1798,3
Net IB debt / EBITDA (%) 112,2 53,1 8,4
Interest cover (%) 650,7 993,8 1271,9
EURm 2019 2020e 2021e
Net IB debt / share 0,3 0,2 0
Share price 1,28 1,39 1,39
Market cap. (m) 120 131 131
Valuation 2019 2020 2021
P/E 22,3 10,5 8,3
EV/sales 0,98 0,7 0,61
EV/EBITDA 8,9 5 3,9
EV/EBITA 15,6 7,4 5,5
EV/EBIT 15,6 7,4 5,5
Dividend yield (%) 0 0 0
FCF yield (%) 7,5 9,9 13,6
P/BVPS 1,55 1,08 0,96
P/BVPS Adj 3,03 1,9 1,53
P/E Adj 15,4 10 8,3
EV/EBITDA Adj 7,7 4,9 3,9
EV/EBITA Adj 12,2 7,2 5,5
EV/EBIT Adj 12,2 7,2 5,5
EV/cap. employed 1,3 0,9 0,8
Investment ratios 2019 2020 2021
Capex / sales 0,8 1,5 1,5
Capex / depreciation 33,5 60,1 60,2
Capex tangibles / tangible fixed assets 7 12,2 14
Capex intangibles / definite intangibles 4,6 16 19,6
Depreciation on intangibles / definite intangibles 0 0 0
Depreciation on tangibles / tangibles 26,6 30,5 34,9
Shares outstanding adj. 94 94 94
Fully diluted shares Adj 94 94 94
EPS 0,08 0,13 0,17
Dividend per share Adj 0 0 0
EPS Adj 0,12 0,14 0,17
BVPS 1,15 1,28 1,45
BVPS Adj 0,59 0,73 0,91

Equity research

Read earlier research

Main shareholders - Cavotec

Main shareholders Share capital % Voting shares % Verified
Bure Equity 27.1 % 27.1 % 29 Feb 2020
Fjärde AP-fonden 9.8 % 9.8 % 29 Feb 2020
Fabio Cannavale 8.1 % 8.1 % 2 May 2019
Lannebo Fonder 8.0 % 8.0 % 29 Feb 2020
LCL Life & Pension Ltd 5.8 % 5.8 % 11 Mar 2020
Fondita Fonder 3.4 % 3.4 % 29 Feb 2020
Brevetti Stendalto 2.9 % 2.9 % 25 Feb 2020
Emma Jeppson 2.3 % 2.3 % 31 Jan 2019
PRI Pensionsgaranti 1.7 % 1.7 % 29 Feb 2020
Stefan Widegren 1.6 % 1.6 % 29 Feb 2020
Source: Holdings by Modular Finance AB

Insider list - Cavotec

Name Quantity Code Date
Patrick Mares + 1 000 BUY 19 Mar 2020
Martin Riegger + 10 000 BUY 18 Mar 2020
Patrick Mares + 1 000 BUY 17 Mar 2020
Patrick Mares + 1 000 BUY 12 Mar 2020
Patrick Mares + 1 000 BUY 10 Mar 2020
Patrick Mares + 2 000 BUY 6 Mar 2020
Patrick Mares + 1 000 BUY 5 Mar 2020
Niklas Edling + 15 000 BUY 12 Dec 2019
Giorgio Lingiardi + 26 667 GIFT 4 Dec 2019
Patrik Tigerschiöld + 500 000 BUY 8 Nov 2019

Show More