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

Introduce me >

UPCOMING EVENTS

We arrange several open investor events with our covered companies each year. Please subscribe to get information about our upcoming Introduce events. 

Sign up >

Social media

facebook   Meet us at Facebook

facebook   Follow us on Twitter

   Follow us on LinkedIn

Doro

Mobile phones for the elderly

DORO is one of the world's leading brands of mobile phones and other telecom products that are easy to use. The company develops and commercializes products that are especially adapted for the growing number of seniors in the world. Its business is divided into the segments Consumer (products) and Care (services). DORO is established in over 40 countries on five continents, with the Nordics, Great Britain and North America being its primary markets.

If DORO’s new goals, announced in late 2017, were to be met, the company would have significantly higher margins going forward. In addition, the “silver economy” (aging population) is still an opportunity for players such as DORO to seize. There is an increasing demand for products suited for seniors, which needs to be supplied.

DORO has a strong position within its niche, but there is a risk that bigger players could exploit this market, which eventually could hurt DORO’s market share. Another risk is associated with the increasing technological knowledge of seniors. This has resulted in advanced phones becoming more common.

Financials

SEKm 2018 2019e 2020e
Sales 1906 2008 2034
Sales growth (%) -0,9 5,4 1,2
EBITDA 194 184 229
EBITDA margin (%) 10,2 9,1 11,3
EBIT adj 136 116 136
EBIT adj margin (%) 7,1 5,8 6,7
Pretax profit 123 112 131
EPS rep 3,85 3,62 4,27
EPS growth (%) 34,3 -5,8 17,9
EPS adj 4,41 3,62 4,27
DPS 0 1 1,25
EV/EBITDA (x) 5 5,2 3,8
EV/EBIT adj (x) 7,1 8,2 6,4
P/E (x) 8,9 10,1 8,6
P/E adj (x) 7,7 10,1 8,6
EV/sales (x) 0,5 0,5 0,4
FCF yield (%) 1,5 12,1 12,5
Dividend yield (%) 0 2,7 3,4
Net IB debt/EBITDA 0,8 0,5 0
SEKm 2018 2019e 2020e
Sales 1906 2008 2034
COGS -1269 -1376 -1367
Gross profit 637 633 667
Other operating items -443 -449 -438
EBITDA 194 184 229
Depreciation on tangibles -12 -20 -28
Depreciation on intangibles -60 -47 -65
EBITA 122 116 136
Goodwill impairment charges 0 0 0
Other impairment and amortisation 0 0 0
EBIT 122 116 136
Other financial items 0 0 0
Net financial items 1 -4 -5
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 123 112 131
Tax -32 -26 -30
Net profit 92 86 101
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 92 86 101
EPS 3,85 3,62 4,27
EPS Adj 4,41 3,62 4,27
Total extraordinary items after tax -13,4 0 0
Tax rate (%) -25,6 -23,2 -23
Gross margin (%) 33,4 31,5 32,8
EBITDA margin (%) 10,2 9,1 11,3
EBITA margin (%) 6,4 5,8 6,7
EBIT margin (%) 6,4 5,8 6,7
Pretax margin (%) 6,5 5,6 6,5
Net margin (%) 4,8 4,3 5
Growth rates Y/Y 2018 2019 2020
Sales growth (%) -0,9 5,4 1,2
EBITDA growth (%) 24,3 -5,5 24,9
EBIT growth (%) 31,4 -5,1 17,4
Net profit growth (%) 35,4 -6,2 17,9
EPS growth (%) 34,3 -5,8 17,9
Profitability 2018 2019 2020
ROE (%) 14,4 11,7 12,2
ROE Adj (%) 16,6 11,7 12,2
ROCE (%) 14,3 11,2 11,8
ROCE Adj(%) 15,9 11,2 11,8
ROIC (%) 12 10,4 12
ROIC Adj (%) 13,3 10,4 12
Adj earnings numbers 2018 2019 2020
EBITDA Adj 208 184 229
EBITDA Adj margin (%) 10,9 9,1 11,3
EBITA Adj 136 116 136
EBITA Adj margin (%) 7,1 5,8 6,7
EBIT Adj 136 116 136
EBIT Adj margin (%) 7,1 5,8 6,7
Pretax profit Adj 136 112 131
Net profit Adj 105 86 101
Net profit to shareholders Adj 105 86 101
Net Adj margin (%) 5,5 4,3 5
SEKm 2018 2019e 2020e
EBITDA 194 184 229
Net financial items 1 -4 -5
Paid tax -32 -26 -30
Non-cash items 0 0 0
Cash flow before change in WC 163 153 194
Change in WC 18 39 3
Operating cash flow 222 193 197
CAPEX tangible fixed assets -30 -27 -27
CAPEX intangible fixed assets -70 -62 -63
Acquisitions and disposals -111 0 0
Free cash flow 12 104 108
Dividend paid 0 0 -24
Share issues and buybacks -19 0 0
Other non cash items -40 -42 0
Decrease in net IB debt -47 62 84
Balance Sheet (SEKm) 2018 2019 2020
Goodwill 466 466 466
Indefinite intangible assets 0 0 0
Definite intangible assets 146 157 154
Tangible fixed assets 41 114 113
Other fixed assets 14 12 12
Fixed assets 667 749 745
Inventories 264 268 261
Receivables 399 406 403
Other current assets 0 0 0
Cash and liquid assets 134 236 320
Total assets 1464 1659 1729
Shareholders equity 684 789 866
Minority 0 0 0
Total equity 684 789 866
Long-term debt 284 324 324
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 496 547 539
Other current liabilities 0 0 0
Total liabilities and equity 1288 1177 1464
Net IB debt 150 88 4
Net IB debt excl. pension debt 150 88 4
Capital invested 834 876 870
Working capital 166 128 124
EV breakdown 2018 2019 2020
Market cap. diluted (m) 812 865 865
Net IB debt Adj 150 88 4
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 962 953 869
Capital efficiency (%) 2018 2019 2020
Total assets turnover (%) 144,3 128,6 120,1
Capital invested turnover (%) 250,8 234,9 233
Capital employed turnover (%) 222,8 193,1 176,7
Inventories / sales (%) 12,1 13,3 13
Customer advances / sales (%) 0 0 0
Payables / sales (%) 24,4 26 26,7
Working capital / sales (%) 9,2 7,3 6,2
Financial risk and debt service 2018 2019 2020
Net debt / equity (%) 21,9 11,1 0,4
Net debt / market cap (%) 15,4 10,1 0,4
Equity ratio (%) 46,7 47,5 50,1
Net IB debt adj. / equity (%) 21,9 11,1 0,4
Current ratio (%) 160,5 166,5 182,5
EBITDA / net interest (%) -27742,9 4269,4 4721,6
Net IB debt / EBITDA (%) 77,2 47,8 1,6
Interest cover (%) -17471,4 2699,2 2806,2
SEKm 2018 2019e 2020e
Shares outstanding adj. 24 24 24
Fully diluted shares Adj 24 24 24
EPS 3,85 3,62 4,27
Dividend per share Adj 0 1 1,3
EPS Adj 4,41 3,62 4,27
BVPS 28,77 33,31 36,58
BVPS Adj 3 7,01 10,39
Net IB debt / share 6,3 3,7 0,2
Share price 40,88 36,55 36,55
Market cap. (m) 972 865 865
Valuation 2018 2019 2020
P/E 8,9 10,1 8,6
EV/sales 0,5 0,47 0,43
EV/EBITDA 5 5,2 3,8
EV/EBITA 7,9 8,2 6,4
EV/EBIT 7,9 8,2 6,4
Dividend yield (%) 0 2,7 3,4
FCF yield (%) 1,5 12,1 12,5
P/BVPS 1,19 1,1 1
P/BVPS Adj 11,37 5,21 3,52
P/E Adj 7,7 10,1 8,6
EV/EBITDA Adj 4,6 5,2 3,8
EV/EBITA Adj 7,1 8,2 6,4
EV/EBIT Adj 7,1 8,2 6,4
EV/cap. employed 1 0,9 0,7
Investment ratios 2018 2019 2020
Capex / sales 5,2 4,4 4,4
Capex / depreciation 138,1 131 96,2
Capex tangibles / tangible fixed assets 72,5 23,3 23,8
Capex intangibles / definite intangibles 47,5 39,5 40,6
Depreciation on intangibles / definite intangibles 40,6 30,2 42,2
Depreciation on tangibles / tangibles 30,2 17,8 24,7

Equity research

Read earlier research

Media

View more media

Main shareholders

Doro

Main shareholders Share capital % Voting shares % Verified
Accendo Capital 15.5 % 15.5 % 31 Mar 2019
Rite Ventures 10.3 % 10.3 % 31 Mar 2019
Lazard Frères Gestion 5.7 % 5.7 % 31 Mar 2019
Nordea Fonder 3.1 % 3.1 % 31 Mar 2019
Dimensional Fund Advisors 2.9 % 2.9 % 31 Mar 2019
Avanza Pension 2.6 % 2.6 % 31 Mar 2019
Bengt Julander 2.5 % 2.5 % 31 Mar 2019
Argentabank Luxembourg SA 2.4 % 2.4 % 30 Apr 2019
Theodor Jeansson 2.2 % 2.2 % 31 Mar 2019
Erik Penser Fonder 2.1 % 2.1 % 30 Apr 2019
Source: Holdings by Modular Finance AB

Insider list

Doro

Name Quantity Code Date
Erik Thomas Bergdahl - 70 000 SELL 20 Dec 2018
Erik Thomas Bergdahl - 9 425 SELL 20 Dec 2018
Erik Thomas Bergdahl - 3 075 SELL 30 Nov 2018
Johan Frogner + 40 000 BUY 15 Nov 2018
Erik Thomas Bergdahl - 11 210 SELL 19 Oct 2018
Jörgen Nilsson + 70 000 BUY 10 Aug 2018
Robert Puskaric + 210 000 BUY 10 Aug 2018
Erik Thomas Bergdahl + 70 000 BUY 10 Aug 2018
Mathias Carlsson + 10 000 BUY 10 Aug 2018
Annika Lillie Hübner + 6 000 TECKN 10 Aug 2018

Show More