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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

DistIT

DistIT

SEKm 2019 2020e 2021e
Sales 2330 2390 2488
Sales growth (%) 2,6 2,6 4,1
EBITDA 75 112 133
EBITDA margin (%) 3,2 4,7 5,3
EBIT adj 73 100 121
EBIT adj margin (%) 3,1 4,2 4,8
Pretax profit 4 94 112
EPS rep 3,17 5,6 6,83
EPS growth (%) -3,2 76,8 21,9
EPS adj 4,14 5,6 6,83
DPS 1 1,25 1,25
EV/EBITDA (x) 10,1 4,9 4,4
EV/EBIT adj (x) 10,4 5,5 4,8
P/E (x) 13,1 5,3 4,3
P/E adj (x) 10 5,3 4,3
EV/sales (x) 0,3 0,2 0,2
FCF yield (%) -5,4 16 41,7
Dividend yield (%) 2,4 4,2 4,2
Net IB debt/EBITDA 3,1 1,6 1,5
SEKm 2019 2020e 2021e
Sales 2330 2390 2488
COGS -1823 -1867 -1943
Gross profit 507 523 545
Other operating items -433 -410 -413
EBITDA 75 112 133
Depreciation on tangibles -58 -12 -12
Depreciation on intangibles 0 0 0
EBITA 16 100 121
Goodwill impairment charges 0 0 0
Other impairment and amortisation 0 0 0
EBIT 16 100 121
Other financial items 0 0 0
Net financial items -12 -6 -8
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 4 94 112
Tax -7 -21 -25
Net profit -3 73 88
Minority interest -3 -5 -4
Net profit discontinued 45 0 0
Net profit to shareholders 39 69 84
EPS 3,17 5,6 6,83
EPS Adj 4,14 5,6 6,83
Total extraordinary items after tax -56,5 0 0
Tax rate (%) -171,8 -22 -22
Gross margin (%) 21,8 21,9 21,9
EBITDA margin (%) 3,2 4,7 5,3
EBITA margin (%) 0,7 4,2 4,8
EBIT margin (%) 0,7 4,2 4,8
Pretax margin (%) 0,2 3,9 4,5
Net margin (%) -0,1 3,1 3,5
Growth rates Y/Y 2019 2020 2021
Sales growth (%) 2,6 2,6 4,1
EBITDA growth (%) -10,7 50,3 18,4
EBIT growth (%) -77,6 517,9 20,5
Net profit growth (%) -106,4 2721,1 19,3
EPS growth (%) -3,2 76,8 21,9
Profitability 2019 2020 2021
ROE (%) 10,2 16 16,6
ROE Adj (%) 13,4 16 16,6
ROCE (%) 2,2 14,4 15,7
ROCE Adj(%) 10,1 14,4 15,7
ROIC (%) -1,9 12,1 13,3
ROIC Adj (%) -8,4 12,1 13,3
Adj earnings numbers 2019 2020 2021
EBITDA Adj 131 112 133
EBITDA Adj margin (%) 5,6 4,7 5,3
EBITA Adj 73 100 121
EBITA Adj margin (%) 3,1 4,2 4,8
EBIT Adj 73 100 121
EBIT Adj margin (%) 3,1 4,2 4,8
Pretax profit Adj 60 94 112
Net profit Adj 54 73 88
Net profit to shareholders Adj 51 69 84
Net Adj margin (%) 2,3 3,1 3,5
SEKm 2019 2020e 2021e
EBITDA 75 112 133
Net financial items -12 -6 -8
Paid tax -7 -21 -25
Non-cash items 0 0 0
Cash flow before change in WC 56 85 100
Change in WC -64 -8 -106
Operating cash flow -10 87 189
CAPEX tangible fixed assets -18 -29 -37
CAPEX intangible fixed assets 0 0 0
Acquisitions and disposals 0 0 0
Free cash flow -27 58 151
Dividend paid -12 -12 -15
Share issues and buybacks 0 0 0
Other non cash items 30 3 -170
Decrease in net IB debt -9 56 -28
Balance Sheet (SEKm) 2019 2020 2021
Goodwill 90 90 90
Indefinite intangible assets 24 24 24
Definite intangible assets 0 0 0
Tangible fixed assets 6 10 17
Other fixed assets 10 10 10
Fixed assets 172 176 182
Inventories 432 443 547
Receivables 413 423 441
Other current assets 49 50 52
Cash and liquid assets 11 67 38
Total assets 1077 1160 1261
Shareholders equity 395 464 548
Minority 12 11 11
Total equity 408 476 559
Long-term debt 211 211 211
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 283 290 302
Other current liabilities 133 141 147
Total liabilities and equity 1077 1160 1261
Net IB debt 232 176 204
Net IB debt excl. pension debt 232 176 204
Capital invested 639 651 764
Working capital 478 485 591
EV breakdown 2019 2020 2021
Market cap. diluted (m) 510 362 362
Net IB debt Adj 232 176 204
Market value of minority 15 14 14
Reversal of shares and participations 0 0 0
Reversal of conv. debt assumed equity 0 0 0
EV 756 552 580
Capital efficiency (%) 2019 2020 2021
Total assets turnover (%) 192,4 213,7 205,6
Capital invested turnover (%) 376,7 370,3 351,7
Capital employed turnover (%) 322,2 344,2 323
Inventories / sales (%) 19,7 18,3 19,9
Customer advances / sales (%) 0 0 0
Payables / sales (%) 15,2 12 11,9
Working capital / sales (%) 19,1 20,1 21,6
Financial risk and debt service 2019 2020 2021
Net debt / equity (%) 56,9 37 36,5
Net debt / market cap (%) 46 48,5 56,3
Equity ratio (%) 37,9 41 44,4
Net IB debt adj. / equity (%) 56,9 37 36,5
Current ratio (%) 217,3 228 240,3
EBITDA / net interest (%) 606,5 1862,9 1584,3
Net IB debt / EBITDA (%) 310,9 156,9 153,8
Interest cover (%) 131,7 1663,5 1439,9
SEKm 2019 2020e 2021e
Shares outstanding adj. 12 12 12
Fully diluted shares Adj 12 12 12
EPS 3,17 5,6 6,83
Dividend per share Adj 1 1,3 1,3
EPS Adj 4,14 5,6 6,83
BVPS 32,19 37,79 44,62
BVPS Adj 24,88 30,48 37,31
Net IB debt / share 18,9 14,3 16,6
Share price 41,06 29,5 29,5
Market cap. (m) 504 362 362
Valuation 2019 2020 2021
P/E 13,1 5,3 4,3
EV/sales 0,32 0,23 0,23
EV/EBITDA 10,1 4,9 4,4
EV/EBITA 46,7 5,5 4,8
EV/EBIT 46,7 5,5 4,8
Dividend yield (%) 2,4 4,2 4,2
FCF yield (%) -5,4 16 41,7
P/BVPS 1,29 0,78 0,66
P/BVPS Adj 1,67 0,97 0,79
P/E Adj 10 5,3 4,3
EV/EBITDA Adj 5,8 4,9 4,4
EV/EBITA Adj 10,4 5,5 4,8
EV/EBIT Adj 10,4 5,5 4,8
EV/cap. employed 1,1 0,8 0,7
Investment ratios 2019 2020 2021
Capex / sales 0,8 1,2 1,5
Capex / depreciation 30 239 308,4
Capex tangibles / tangible fixed assets 282,3 276,6 223,8
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 941,9 115,7 72,6

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>

4,3

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>

(
)
4,6

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>

(
)
0,2

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