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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Crown Energy

Crown Energy

SEKm 2019 2020e 2021e
Sales growth (%) -33,8 11 0
EBITDA 11 15 16
Sales 51 56 56
EBITDA margin (%) 21,6 26,5 28,2
EBIT adj 164 14 15
EBIT adj margin (%) 322,6 25 26,7
Pretax profit 171 57 46
EPS rep 0,37 0,13 0,11
EPS growth (%) -10,8 -63,4 -18,6
EPS adj 0,05 0,13 0,11
DPS 0 0 0
EV/EBITDA (x) -3,1 -3,9 -5,2
EV/EBIT adj (x) -0,2 -4,1 -5,5
P/E (x) 3,5 9,7 11,9
P/E adj (x) 28,8 9,7 11,9
EV/sales (x) -0,7 -1 -1,5
FCF yield (%) 30,4 33,6 33,8
Dividend yield (%) 0 0 0
Net IB debt/EBITDA -22,7 -30,6 -42
SEKm 2019 2020e 2021e
Sales 51 56 56
COGS -40 -42 -41
Gross profit 11 15 16
Other operating items 0 0 0
EBITDA 11 15 16
Depreciation on tangibles -1 -1 -1
Depreciation on intangibles 0 0 0
EBITA 10 14 15
Goodwill impairment charges 0 0 0
Other impairment and amortisation 154 0 0
EBIT 164 14 15
Other financial items -30 0 0
Net financial items 7 42 31
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 171 57 46
Tax 4 8 6
Net profit 176 64 52
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 176 64 52
EPS 0,37 0,13 0,11
EPS Adj 0,05 0,13 0,11
Total extraordinary items after tax 0 0 0
Tax rate (%) 2,4 13,5 13,5
Gross margin (%) 21,6 26,5 28,2
EBITDA margin (%) 21,6 26,5 28,2
EBITA margin (%) 20 25 26,7
EBIT margin (%) 322,6 25 26,7
Pretax margin (%) 336,8 100,2 81,6
Net margin (%) 344,9 113,7 92,6
Growth rates Y/Y 2019 2020 2021
Sales growth (%) -33,8 11 0
EBITDA growth (%) -50,7 36 6,3
EBIT growth (%) 643,7 -91,4 6,6
Net profit growth (%) -10,8 -63,4 -18,6
EPS growth (%) -10,8 -63,4 -18,6
Profitability 2019 2020 2021
ROE (%) 19,5 6,3 4,8
ROE Adj (%) 2,4 6,3 4,8
ROCE (%) 14,4 1,4 1,4
ROCE Adj(%) -2,1 1,4 1,4
ROIC (%) 19,9 2,2 3,2
ROIC Adj (%) 19,9 2,2 3,2
Adj earnings numbers 2019 2020 2021
EBITDA Adj 11 15 16
EBITDA Adj margin (%) 21,6 26,5 28,2
EBITA Adj 10 14 15
EBITA Adj margin (%) 20 25 26,7
EBIT Adj 164 14 15
EBIT Adj margin (%) 322,6 25 26,7
Pretax profit Adj 17 57 46
Net profit Adj 22 64 52
Net profit to shareholders Adj 22 64 52
Net Adj margin (%) 42,3 113,7 92,6
SEKm 2019 2020e 2021e
EBITDA 11 15 16
Net financial items 7 42 31
Paid tax -9 -33 -29
Non-cash items -3 0 0
Cash flow before change in WC 6 24 18
Change in WC -1 0 -4
Operating cash flow 13 24 18
CAPEX tangible fixed assets -2 0 0
CAPEX intangible fixed assets 0 0 0
Acquisitions and disposals 178 184 192
Free cash flow 189 209 210
Dividend paid 0 0 0
Share issues and buybacks 0 0 0
Other non cash items 46 0 0
Decrease in net IB debt 238 209 210
Balance Sheet (SEKm) 2019 2020 2021
Goodwill 0 0 0
Indefinite intangible assets 210 210 210
Definite intangible assets 1 1 1
Tangible fixed assets 181 180 180
Other fixed assets 404 220 35
Fixed assets 796 611 425
Inventories 0 0 0
Receivables 25 25 25
Other current assets 30 30 30
Cash and liquid assets 255 464 674
Total assets 1106 1129 1154
Shareholders equity 991 1056 1108
Minority 0 0 0
Total equity 991 1056 1108
Long-term debt 0 0 0
Pension debt 0 0 0
Convertible debt 0 0 0
Deferred tax 73 32 1
Other long-term liabilities 3 3 3
Short-term debt 5 5 5
Accounts payable 10 10 5
Other current liabilities 24 24 24
Total liabilities and equity 968 980 1106
Net IB debt -250 -459 -669
Net IB debt excl. pension debt -250 -459 -669
Capital invested 811 626 445
Working capital 15 15 19
EV breakdown 2019 2020 2021
Market cap. diluted (m) 621 621 621
Net IB debt Adj -250 -459 -669
Market value of minority 0 0 0
Reversal of shares and participations -404 -220 -35
Reversal of conv. debt assumed equity 0 0 0
EV -34 -58 -83
Capital efficiency (%) 2019 2020 2021
Total assets turnover (%) 4,9 5,1 4,9
Capital invested turnover (%) 6 7,9 10,6
Capital employed turnover (%) 5,5 5,5 5,2
Inventories / sales (%) 0 0 0
Customer advances / sales (%) 0 0 0
Payables / sales (%) 19,6 17,5 13,5
Working capital / sales (%) 28,1 26,5 30,5
Financial risk and debt service 2019 2020 2021
Net debt / equity (%) -25,2 -43,5 -60,4
Net debt / market cap (%) -21,3 -73,9 -107,8
Equity ratio (%) 89,7 93,5 96
Net IB debt adj. / equity (%) -25,2 -43,5 -60,4
Current ratio (%) 807,4 1351,8 2149,8
EBITDA / net interest (%) -29,5 -35,3 -51,3
Net IB debt / EBITDA (%) -2270,2 -3064,4 -4203,8
Interest cover (%) -27,3 -33,3 -48,7
SEKm 2019 2020e 2021e
Shares outstanding adj. 477 477 477
Fully diluted shares Adj 477 477 477
EPS 0,37 0,13 0,11
Dividend per share Adj 0 0 0
EPS Adj 0,05 0,13 0,11
BVPS 2,08 2,21 2,32
BVPS Adj 2,08 2,21 2,32
Net IB debt / share -0,5 -1 -1,4
Share price 2,45 1,3 1,3
Market cap. (m) 1172 621 621
Valuation 2019 2020 2021
P/E 3,5 9,7 11,9
EV/sales -0,66 -1,03 -1,48
EV/EBITDA -3,1 -3,9 -5,2
EV/EBITA -3,3 -4,1 -5,5
EV/EBIT -0,2 -4,1 -5,5
Dividend yield (%) 0 0 0
FCF yield (%) 30,4 33,6 33,8
P/BVPS 0,63 0,59 0,56
P/BVPS Adj 0,63 0,59 0,56
P/E Adj 28,8 9,7 11,9
EV/EBITDA Adj -3,1 -3,9 -5,2
EV/EBITA Adj -3,3 -4,1 -5,5
EV/EBIT Adj -0,2 -4,1 -5,5
EV/cap. employed 0 -0,1 -0,1
Investment ratios 2019 2020 2021
Capex / sales 4,8 0 0
Capex / depreciation 296,7 0 0
Capex tangibles / tangible fixed assets 1,3 0 0
Capex intangibles / definite intangibles 0 0 0
Depreciation on intangibles / definite intangibles 0 0 0
Depreciation on tangibles / tangibles 0,5 0,5 0,5

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>

11,8

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>

(
)
- 3,3

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>

(
)
- 0,9

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>

(
)
0,6