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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Elanders

Elanders

Supply Chain Management

Elanders operates two business areas: Supply Chain solutions and Print & Packaging. Supply Chain solutions is the largest segment and offers various solutions ranging from logistics solutions to outsourcing of global deliveries, including procurement, warehousing, configuration, production, distribution, order management, payment solutions and after-sales services. Print & Packaging mainly focuses on customized paper solutions.

The practice of outsourcing production and other asset-heavy activities in order to streamline organisations is a development that is likely to continue. Increasing digitalisation gives the opportunity to harness data that potentially could be leveraged.

The supply chain business is asset-heavy and demand is cyclical. Outsourcing is a competitive market and the margin is in the single digits, making it vulnerable in economic downturns.

SEKm 2019 2020e 2021e
Sales 11254 10050 11310
Sales growth (%) 4,8 -10,7 12,5
EBITDA 1286 1382 1628
EBITDA margin (%) 11,4 13,7 14,4
EBIT adj 509 332 566
EBIT adj margin (%) 4,5 3,3 5
Pretax profit 216 205 439
EPS rep 4,19 3,97 8,67
EPS growth (%) -41,6 -5,2 118,6
EPS adj 9,96 5,44 10,15
DPS 2,9 2,9 3,2
EV/EBITDA (x) 5,5 3,9 3,2
EV/EBIT adj (x) 13,8 16,2 9,3
P/E (x) 20,8 10,9 5
P/E adj (x) 8,8 8 4,3
EV/sales (x) 0,6 0,5 0,5
FCF yield (%) 38,9 69,8 71,3
Dividend yield (%) 3,3 6,7 7,4
Net IB debt/EBITDA 3,1 2,8 2,3
SEKm 2019 2020e 2021e
Sales 11254 10050 11310
COGS -9780 -8535 -9527
Gross profit 1474 1516 1783
Other operating items -188 -134 -155
EBITDA 1286 1382 1628
Depreciation on tangibles -196 -198 -200
Depreciation on intangibles 0 0 0
EBITA 413 384 618
Goodwill impairment charges 0 0 0
Other impairment and amortisation -54 -52 -52
EBIT 359 332 566
Other financial items 0 0 0
Net financial items -143 -127 -127
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 216 205 439
Tax -63 -59 -127
Net profit 153 145 312
Minority interest -5 -5 -5
Net profit discontinued 0 0 0
Net profit to shareholders 148 140 307
EPS 4,19 3,97 8,67
EPS Adj 9,96 5,44 10,15
Total extraordinary items after tax -150 0 0
Tax rate (%) -29,2 -29 -29
Gross margin (%) 13,1 15,1 15,8
EBITDA margin (%) 11,4 13,7 14,4
EBITA margin (%) 3,7 3,8 5,5
EBIT margin (%) 3,2 3,3 5
Pretax margin (%) 1,9 2 3,9
Net margin (%) 1,4 1,4 2,8
Growth rates Y/Y 2019 2020 2021
Sales growth (%) 4,8 -10,7 12,5
EBITDA growth (%) 77,4 7,4 17,8
EBIT growth (%) -21,8 -7,6 70,7
Net profit growth (%) -40,7 -5 114,5
EPS growth (%) -41,6 -5,2 118,6
Profitability 2019 2020 2021
ROE (%) 5,4 5 10,6
ROE Adj (%) 12,9 6,9 12,3
ROCE (%) 5,4 4,5 7,5
ROCE Adj(%) 8,4 5,2 8,2
ROIC (%) 4,1 3,4 5,8
ROIC Adj (%) 5,8 3,4 5,8
Adj earnings numbers 2019 2020 2021
EBITDA Adj 1436 1382 1628
EBITDA Adj margin (%) 12,8 13,7 14,4
EBITA Adj 563 384 618
EBITA Adj margin (%) 5 3,8 5,5
EBIT Adj 509 332 566
EBIT Adj margin (%) 4,5 3,3 5
Pretax profit Adj 420 257 491
Net profit Adj 357 197 364
Net profit to shareholders Adj 352 192 359
Net Adj margin (%) 3,2 2 3,2
SEKm 2019 2020e 2021e
EBITDA 1286 1382 1628
Net financial items -143 -127 -127
Paid tax -114 -59 -127
Non-cash items 126 48 -50
Cash flow before change in WC 1155 1243 1324
Change in WC 245 23 -113
Operating cash flow 1337 1219 1261
CAPEX tangible fixed assets -133 -151 -170
CAPEX intangible fixed assets 0 0 0
Acquisitions and disposals -5 0 0
Free cash flow 1199 1068 1091
Dividend paid -104 -103 -103
Share issues and buybacks 0 0 0
Other non cash items -1851 0 0
Decrease in net IB debt -1422 111 128
Balance Sheet (SEKm) 2019 2020 2021
Goodwill 2480 2480 2480
Indefinite intangible assets 749 727 709
Definite intangible assets 0 0 0
Tangible fixed assets 296 219 154
Other fixed assets 311 311 311
Fixed assets 6026 5967 5934
Inventories 335 402 396
Receivables 1740 1558 1810
Other current assets 448 400 450
Cash and liquid assets 655 766 895
Total assets 9204 9093 9485
Shareholders equity 2767 2804 3009
Minority 10 15 20
Total equity 2777 2820 3029
Long-term debt 2135 2135 2135
Pension debt 0 0 0
Convertible debt 0 0 0
Deferred tax 0 0 0
Other long-term liabilities 214 200 200
Short-term debt 438 438 438
Accounts payable 1597 1457 1640
Other current liabilities 0 0 0
Total liabilities and equity 9204 9093 9485
Net IB debt 3961 3850 3721
Net IB debt excl. pension debt 3961 3850 3721
Capital invested 6952 6869 6950
Working capital 926 903 1016
EV breakdown 2019 2020 2021
Market cap. diluted (m) 3083 1529 1529
Net IB debt Adj 3961 3850 3721
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 7044 5379 5250
Capital efficiency (%) 2019 2020 2021
Total assets turnover (%) 132,9 109,9 121,8
Capital invested turnover (%) 181,6 145,4 163,7
Capital employed turnover (%) 168,5 135,6 150
Inventories / sales (%) 3,6 3,7 3,5
Customer advances / sales (%) 0 0 0
Payables / sales (%) 14,1 15,2 13,7
Working capital / sales (%) 9,3 9,1 8,5
Financial risk and debt service 2019 2020 2021
Net debt / equity (%) 142,6 136,5 122,9
Net debt / market cap (%) 131,8 251,7 243,3
Equity ratio (%) 30,2 31 31,9
Net IB debt adj. / equity (%) 142,6 136,5 122,9
Current ratio (%) 120,7 125,3 132,6
EBITDA / net interest (%) 899,3 1087,9 1281,9
Net IB debt / EBITDA (%) 308 278,6 228,6
Interest cover (%) 288,8 302,1 486,6
SEKm 2019 2020e 2021e
Shares outstanding adj. 35 35 35
Fully diluted shares Adj 35 35 35
EPS 4,19 3,97 8,67
Dividend per share Adj 2,9 2,9 3,2
EPS Adj 9,96 5,44 10,15
BVPS 78,25 79,31 85,09
BVPS Adj 8,11 9,17 14,95
Net IB debt / share 112 108,9 105,2
Share price 85,02 43,25 43,25
Market cap. (m) 3006 1529 1529
Valuation 2019 2020 2021
P/E 20,8 10,9 5
EV/sales 0,63 0,54 0,46
EV/EBITDA 5,5 3,9 3,2
EV/EBITA 17,1 14 8,5
EV/EBIT 19,6 16,2 9,3
Dividend yield (%) 3,3 6,7 7,4
FCF yield (%) 38,9 69,8 71,3
P/BVPS 1,11 0,55 0,51
P/BVPS Adj 10,76 4,71 2,89
P/E Adj 8,8 8 4,3
EV/EBITDA Adj 4,9 3,9 3,2
EV/EBITA Adj 12,5 14 8,5
EV/EBIT Adj 13,8 16,2 9,3
EV/cap. employed 1 0,7 0,7
Investment ratios 2019 2020 2021
Capex / sales 1,2 1,5 1,5
Capex / depreciation 67,9 76,1 84,8
Capex tangibles / tangible fixed assets 44,9 69 109,9
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 66,2 90,6 129,6

Equity research

Read earlier research

Media

Elanders - Interview with CEO Magnus Nilsson
Elanders - Company presentation with CEO Magnus Nilsson

Main shareholders - Elanders

Main shareholders Share capital % Voting shares % Verified
Carl Bennet 50.2 % 65.9 % 31 Dec 2019
Carnegie Fonder 8.8 % 6.1 % 29 Feb 2020
Didner & Gerge Fonder 7.4 % 5.1 % 29 Feb 2020
Svolder 5.5 % 3.7 % 29 Feb 2020
Fjärde AP-fonden 4.4 % 3.0 % 31 Dec 2019
Lannebo Fonder 2.0 % 1.4 % 31 Dec 2019
Protector Forsikring ASA 1.9 % 1.3 % 31 Dec 2019
Tredje AP-fonden 1.2 % 0.8 % 31 Dec 2019
Canaccord Genuity Wealth Management 0.9 % 0.6 % 31 Dec 2019
Dan Olsson 0.8 % 0.6 % 31 Dec 2019
Source: Holdings by Modular Finance AB

Insider list - Elanders

Name Quantity Code Date
Magnus Nilsson + 6 000 BUY 12 Mar 2020
Johan Erik Stern + 3 000 BUY 12 Dec 2019
Magnus Nilsson + 9 000 BUY 23 Oct 2019
Caroline Ekelund Sundewall + 1 334 BUY 11 Jun 2019
Anne Lenerius + 671 BUY 23 Jul 2018
Sommer Peter - 600 000 SELL 17 Nov 2016
Carl Bennet AB -4 325 000 SELL 17 Nov 2016
Sommer Peter + 192 666 BUY 19 Oct 2016
CAROLINE EKELUND SUNDEWALL + 1 666 SUBS 17 Oct 2016
Anne Cathrine Lenerius + 1 555 SUBS 7 Oct 2016

Show More