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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

DistIT

DistIT

SEKm 2020 2021e 2022e
Sales 2358 2473 2621
Sales growth (%) 1,2 4,9 6
EBITDA 114 143 177
EBITDA margin (%) 4,8 5,8 6,7
EBIT adj 87 117 149
EBIT adj margin (%) 3,7 4,7 5,7
Pretax profit 87 106 137
EPS rep 6,07 6,73 8,35
EPS growth (%) 91,3 10,8 24,1
EPS adj 6,07 6,73 8,35
DPS 0 2 1,25
EV/EBITDA (x) 6,5 7,6 5,8
EV/EBIT adj (x) 8,5 9,3 6,9
P/E (x) 7,8 12,1 9,7
P/E adj (x) 7,8 12,1 9,7
EV/sales (x) 0,3 0,4 0,4
FCF yield (%) 13,7 8,6 8,9
Dividend yield (%) 0 2,5 1,5
Net IB debt/EBITDA 1,3 0,6 0,1
Lease adj. FCF yield (%) 13,7 8,6 8,9
Lease adj. ND/EBITDA 1 0,4 0
SEKm 2020 2021e 2022e
Sales 2358 2473 2621
COGS -1839 -1915 -2009
Gross profit 519 558 612
Other operating items -405 -415 -435
EBITDA 114 143 177
Depreciation on tangibles -27 -28 -29
Depreciation on intangibles 0 0 0
EBITA 87 117 149
Goodwill impairment charges 0 0 0
Other impairment and amortisation 0 0 0
EBIT 87 117 149
Other financial items 0 0 0
Net financial items 0 -11 -12
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 87 106 137
Tax -11 -22 -30
Net profit 76 84 107
Minority interest -2 -1 -4
Net profit discontinued 0 0 0
Net profit to shareholders 75 83 103
EPS 6,07 6,73 8,35
EPS Adj 6,07 6,73 8,35
Total extraordinary items after tax 0 0 0
Tax rate (%) -12,5 -20,7 -22
Gross margin (%) 22 22,6 23,3
EBITDA margin (%) 4,8 5,8 6,7
EBITA margin (%) 3,7 4,7 5,7
EBIT margin (%) 3,7 4,7 5,7
Pretax margin (%) 3,7 4,3 5,2
Net margin (%) 3,2 3,4 4,1
Growth rates Y/Y 2020 2021 2022
Sales growth (%) 1,2 4,9 6
EBITDA growth (%) 52,7 25,9 23,1
EBIT growth (%) 439,4 33,9 27
Net profit growth (%) 2933 9,8 26,8
EPS growth (%) 91,3 10,8 24,1
Profitability 2020 2021 2022
ROE (%) 17,8 17,5 18,9
ROE Adj (%) 17,8 17,5 18,9
ROCE (%) 13,4 17,2 19,7
ROCE Adj(%) 13,4 17,2 19,7
ROIC (%) 12,2 15,4 19
ROIC Adj (%) 12,2 15,4 19
Adj earnings numbers 2020 2021 2022
EBITDA Adj 114 143 177
EBITDA Adj margin (%) 4,8 5,8 6,7
EBITA Adj 87 117 149
EBITA Adj margin (%) 3,7 4,7 5,7
EBIT Adj 87 117 149
EBIT Adj margin (%) 3,7 4,7 5,7
Pretax profit Adj 87 106 137
Net profit Adj 76 84 107
Net profit to shareholders Adj 75 83 103
Net Adj margin (%) 3,2 3,4 4,1
Depreciation and amortisation -27 -26 -28
Of which leasing depreciation 0 0 0
EO items 0 0 0
Impairment and PPA amortisation 0 0 0
EBITDA lease Adj 114 143 177
EBITDA lease Adj margin (%) 4,8 5,8 6,7
Leasing payments 0 0 0
SEKm 2020 2021e 2022e
EBITDA 114 143 177
Net financial items 0 -11 -12
Paid tax -11 -22 -30
Non-cash items 0 0 0
Cash flow before change in WC 103 110 135
Change in WC -12 -7 -31
Operating cash flow 91 103 104
CAPEX tangible fixed assets -11 -17 -16
CAPEX intangible fixed assets 0 0 0
Acquisitions and disposals 0 0 0
Free cash flow 80 86 88
Dividend paid -12 0 -25
Share issues and buybacks 0 0 0
Other non cash items 1 -31 -2
Decrease in net IB debt 105 37 85
Balance Sheet (SEKm) 2020 2021 2022
Goodwill 90 90 90
Indefinite intangible assets 19 19 19
Definite intangible assets 0 0 0
Tangible fixed assets 6 -3 -16
Other fixed assets 6 6 6
Fixed assets 152 143 131
Inventories 431 457 485
Receivables 458 457 485
Other current assets 58 60 64
Cash and liquid assets 54 115 188
Total assets 1153 1233 1352
Shareholders equity 442 500 587
Minority 13 13 13
Total equity 455 513 600
Long-term debt 166 179 180
Pension debt 0 0 0
Convertible debt 0 0 0
Deferred tax 0 0 0
Other long-term liabilities 7 7 7
Short-term debt 0 0 0
Accounts payable 337 354 375
Other current liabilities 156 163 173
Total liabilities and equity 1153 1233 1352
Net IB debt 144 82 10
Net IB debt excl. pension debt 144 82 10
Capital invested 606 601 617
Working capital 454 458 486
EV breakdown 2020 2021 2022
Market cap. diluted (m) 582 997 997
Net IB debt Adj 144 82 10
Market value of minority 15 15 15
Reversal of shares and participations 0 0 0
Reversal of conv. debt assumed equity 0 0 0
EV 742 1094 1022
Capital efficiency (%) 2020 2021 2022
Total assets turnover (%) 211,6 207,3 202,8
Capital invested turnover (%) 375,6 423,1 433,7
Capital employed turnover (%) 365,4 382,4 352,9
Inventories / sales (%) 18,3 17,6 18,2
Customer advances / sales (%) 0 0 0
Payables / sales (%) 13,1 13,7 14,1
Working capital / sales (%) 19,8 18,5 18
Financial risk and debt service 2020 2021 2022
Net debt / equity (%) 31,8 15,9 1,6
Net debt / market cap (%) 31,1 8,2 1
Equity ratio (%) 39,5 41,6 44,4
Net IB debt adj. / equity (%) 31,8 15,9 1,6
Current ratio (%) 197 210,9 223
EBITDA / net interest (%) 0 1303,9 1471,7
Net IB debt / EBITDA (%) 126,8 56,9 5,5
Interest cover (%) 0 1063,7 1238,4
Lease liability amortisation 0 0 0
Other intangible assets 19 19 19
Right-of-use asset 32 32 32
Total other fixed assets 6 6 6
Leasing liability 33 17 17
Total other long-term liabilities 7 7 7
Net IB debt excl. leasing 112 64 -8
Net IB debt / EBITDA lease Adj (%) 98,3 44,7 -4,4
SEKm 2020 2021e 2022e
Shares outstanding adj. 12 12 12
Fully diluted shares Adj 12 12 12
EPS 6,07 6,73 8,35
Dividend per share Adj 0 2 1,3
EPS Adj 6,07 6,73 8,35
BVPS 36 40,73 47,83
BVPS Adj 28,72 33,44 40,54
Net IB debt / share 11,8 6,6 0,8
Share price 37,76 81,2 81,2
Market cap. (m) 464 997 997
Valuation 2020 2021 2022
P/E 7,8 12,1 9,7
EV/sales 0,31 0,44 0,39
EV/EBITDA 6,5 7,6 5,8
EV/EBITA 8,5 9,3 6,9
EV/EBIT 8,5 9,3 6,9
Dividend yield (%) 0 2,5 1,5
FCF yield (%) 13,7 8,6 8,9
P/BVPS 1,32 1,99 1,7
P/BVPS Adj 1,65 2,43 2
P/E Adj 7,8 12,1 9,7
EV/EBITDA Adj 6,5 7,6 5,8
EV/EBITA Adj 8,5 9,3 6,9
EV/EBIT Adj 8,5 9,3 6,9
EV/cap. employed 1,1 1,5 1,3
Investment ratios 2020 2021 2022
Capex / sales 0,4 0,7 0,6
Capex / depreciation 40 65,5 56,2
Capex tangibles / tangible fixed assets 186 -506,7 -100,2
Capex intangibles / definite intangibles 0 0 0
Depreciation on intangibles / definite intangibles 0 0 0
Depreciation on tangibles / tangibles 464,9 -773,5 -178,5
Lease adj. FCF yield (%) 13,7 8,6 8,9

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.

9,7

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.

(
)
6,6

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.

(
)
0,4

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. 

 

(
)
1,7