The personal consultant

Empir Group

Empir Group, formerly MSC Group, is a group of a 20+ independent companies operating within IT. The group has a nationwide organization, strong local presence with independent offices that provide services ranging from system development to IT operations of server environments, workplaces and packaged application offers. Empir operates under three divisions; Apply, Serve and Solve, representing the whole life cycle from consultancy services (Solve), application offering (Apply) and support (Serve).

Financials

EMPIR GROUP

SEKm 2017 2018 2019
Sales 219 269 284
Sales growth (%) 39,8 23 5,5
EBITDA 7 4 12
EBITDA margin (%) 3,4 1,6 4,1
EBIT adj 2 5 8
EBIT adj margin (%) 1,1 1,8 2,7
Pretax profit 5 -1 8
EPS rep 1,38 0,23 1,91
EPS growth (%) 190,6 -83,4 729,7
EPS adj 0,6 1,65 1,91
DPS 0 0 1
EV/EBITDA (x) 14,6 15,5 5,4
EV/EBIT adj (x) 44,3 13,8 8
P/E (x) 26 87 10,5
P/E adj (x) 59,7 12,1 10,5
EV/sales (x) 0,5 0,2 0,2
FCF yield (%) -20,3 6,9 5,1
Dividend yield (%) 0 0 5
Net IB debt/EBITDA -3,3 -8,5 -3,5