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

Introduce me >

Social media

facebook   Meet us at Facebook

facebook   Follow us on Twitter

   Follow us on LinkedIn 

DistIT

SEKm 2018 2019e 2020e
Sales 2272 2438 2524
Sales growth (%) 27,6 7,3 3,5
EBITDA 84 108 123
EBITDA margin (%) 3,7 4,4 4,9
EBIT adj 86 86 100
EBIT adj margin (%) 3,8 3,5 4
Pretax profit 56 72 91
EPS rep 3,27 7,97 5,52
EPS growth (%) -90,6 143,4 -30,8
EPS adj 4,4 4,54 5,52
DPS 1 2 2,15
EV/EBITDA (x) 8,4 6,5 5,5
EV/EBIT adj (x) 8,2 8,2 6,8
P/E (x) 11,1 5,3 7,7
P/E adj (x) 8,3 9,3 7,7
EV/sales (x) 0,3 0,3 0,3
FCF yield (%) 0,5 29,6 10,1
Dividend yield (%) 2,7 4,7 5,1
Net IB debt/EBITDA 2,8 1,4 1
SEKm 2018 2019e 2020e
Sales 2272 2438 2524
COGS -1779 -1905 -1971
Gross profit 493 533 552
Other operating items -410 -426 -429
EBITDA 84 108 123
Depreciation on tangibles -11 -24 -24
Depreciation on intangibles 0 0 0
EBITA 72 84 100
Goodwill impairment charges 0 0 0
Other impairment and amortisation 0 0 0
EBIT 72 84 100
Other financial items 0 0 0
Net financial items -16 -12 -8
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 56 72 91
Tax -12 -16 -20
Net profit 44 56 71
Minority interest -4 -3 -3
Net profit discontinued 0 44 0
Net profit to shareholders 40 98 68
EPS 3,27 7,97 5,52
EPS Adj 4,4 4,54 5,52
Total extraordinary items after tax -13,8 -1,9 0
Tax rate (%) -21,6 -21,9 -22
Gross margin (%) 21,7 21,9 21,9
EBITDA margin (%) 3,7 4,4 4,9
EBITA margin (%) 3,2 3,4 4
EBIT margin (%) 3,2 3,4 4
Pretax margin (%) 2,5 3 3,6
Net margin (%) 1,9 2,3 2,8
Growth rates Y/Y 2018 2019 2020
Sales growth (%) 27,6 7,3 3,5
EBITDA growth (%) 17,3 28,8 14,7
EBIT growth (%) 22,2 16,4 18,7
Net profit growth (%) 6,3 28,5 26,3
EPS growth (%) -90,6 143,4 -30,8
Profitability 2018 2019 2020
ROE (%) 11,6 24,6 14,7
ROE Adj (%) 15,6 14 14,7
ROCE (%) 10 10,6 12,3
ROCE Adj(%) 11,9 10,8 12,3
ROIC (%) 9,5 10,7 12,4
ROIC Adj (%) 11,3 10,9 12,4
Adj earnings numbers 2018 2019 2020
EBITDA Adj 97 109 123
EBITDA Adj margin (%) 4,3 4,5 4,9
EBITA Adj 86 86 100
EBITA Adj margin (%) 3,8 3,5 4
EBIT Adj 86 86 100
EBIT Adj margin (%) 3,8 3,5 4
Pretax profit Adj 70 74 91
Net profit Adj 58 58 71
Net profit to shareholders Adj 54 56 68
Net Adj margin (%) 2,5 2,4 2,8
SEKm 2018 2019e 2020e
EBITDA 84 108 123
Net financial items -16 -12 -8
Paid tax -12 -16 -20
Non-cash items 0 0 0
Cash flow before change in WC 55 80 95
Change in WC -14 -16 -26
Operating cash flow 70 117 65
CAPEX tangible fixed assets -9 -12 -13
CAPEX intangible fixed assets 0 0 0
Acquisitions and disposals -59 48 0
Free cash flow 2 154 52
Dividend paid 0 -12 -25
Share issues and buybacks 0 0 0
Other non cash items -8 -63 0
Decrease in net IB debt -5 78 28
Balance Sheet (SEKm) 2018 2019 2020
Goodwill 135 127 118
Indefinite intangible assets 0 0 0
Definite intangible assets 0 0 0
Tangible fixed assets 49 52 49
Other fixed assets 10 10 10
Fixed assets 194 189 178
Inventories 488 497 537
Receivables 486 492 510
Other current assets 0 0 0
Cash and liquid assets 178 184 191
Total assets 1345 1361 1416
Shareholders equity 355 441 481
Minority 20 23 26
Total equity 375 463 507
Long-term debt 411 339 319
Pension debt 0 0 0
Convertible debt 0 0 0
Deferred tax 0 0 0
Other long-term liabilities 0 0 0
Short-term debt 0 0 0
Accounts payable 559 559 591
Other current liabilities 0 0 0
Total liabilities and equity 1010 1109 1345
Net IB debt 233 155 128
Net IB debt excl. pension debt 233 155 128
Capital invested 608 619 634
Working capital 414 430 456
EV breakdown 2018 2019 2020
Market cap. diluted (m) 447 519 519
Net IB debt Adj 233 155 128
Market value of minority 24 27 31
Reversal of shares and participations 0 0 0
Reversal of conv. debt assumed equity 0 0 0
EV 704 702 678
Capital efficiency (%) 2018 2019 2020
Total assets turnover (%) 185,1 180,2 181,7
Capital invested turnover (%) 381,7 397,5 402,8
Capital employed turnover (%) 314,4 307 310,1
Inventories / sales (%) 19,6 20,2 20,5
Customer advances / sales (%) 0 0 0
Payables / sales (%) 22,2 22,9 22,8
Working capital / sales (%) 17,9 17,3 17,6
Financial risk and debt service 2018 2019 2020
Net debt / equity (%) 62,2 33,5 25,2
Net debt / market cap (%) 48,7 29,9 24,6
Equity ratio (%) 27,9 34 35,8
Net IB debt adj. / equity (%) 62,2 33,5 25,2
Current ratio (%) 205,8 209,7 209,6
EBITDA / net interest (%) 515,4 906,5 1456,4
Net IB debt / EBITDA (%) 279,4 144,3 103,4
Interest cover (%) 445,7 708,5 1177,9
SEKm 2018 2019e 2020e
Shares outstanding adj. 12 12 12
Fully diluted shares Adj 12 12 12
EPS 3,27 7,97 5,52
Dividend per share Adj 1 2 2,1
EPS Adj 4,4 4,54 5,52
BVPS 28,89 35,91 39,14
BVPS Adj 17,89 25,6 29,5
Net IB debt / share 19 12,6 10,4
Share price 39,02 42,3 42,3
Market cap. (m) 479 519 519
Valuation 2018 2019 2020
P/E 11,1 5,3 7,7
EV/sales 0,31 0,29 0,27
EV/EBITDA 8,4 6,5 5,5
EV/EBITA 9,8 8,3 6,8
EV/EBIT 9,8 8,3 6,8
Dividend yield (%) 2,7 4,7 5,1
FCF yield (%) 0,5 29,6 10,1
P/BVPS 1,26 1,18 1,08
P/BVPS Adj 2,03 1,65 1,43
P/E Adj 8,3 9,3 7,7
EV/EBITDA Adj 7,2 6,4 5,5
EV/EBITA Adj 8,2 8,2 6,8
EV/EBIT Adj 8,2 8,2 6,8
EV/cap. employed 0,9 0,9 0,8
Investment ratios 2018 2019 2020
Capex / sales 0,4 0,5 0,5
Capex / depreciation 82,3 51,1 53,5
Capex tangibles / tangible fixed assets 19,1 23 25,5
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 23,2 45 47,7

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.

7,7

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.

(
)
6,4

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.

(
)
0,3

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. 

 

(
)
1,1