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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Eolus Vind

Eolus Vind

SEKm 2019 2020e 2021e
Sales 2032 1454 596
Sales growth (%) 48,6 -28,5 -59
EBITDA 123 356 350
EBITDA margin (%) 6,1 24,5 58,8
EBIT adj 118 351 346
EBIT adj margin (%) 5,8 24,1 58,1
Pretax profit 116 333 343
EPS rep 5,23 11,3 11,01
EPS growth (%) -31 116,1 -2,6
EPS adj 5,23 11,3 11,01
DPS 1,5 1,8 2
EV/EBITDA (x) 9,7 9,9 9,5
EV/EBIT adj (x) 10,1 10 9,6
P/E (x) 15 15,6 16
P/E adj (x) 15 15,6 16
EV/sales (x) 0,6 2,4 5,6
FCF yield (%) 23,3 1,7 6,4
Dividend yield (%) 1,9 1 1,1
Net IB debt/EBITDA -6,5 -2,3 -3,1
SEKm 2019 2020e 2021e
Sales 2032 1454 596
COGS -1793 -1042 -145
Gross profit 239 412 451
Other operating items -115 -56 -101
EBITDA 123 356 350
Depreciation on tangibles -5 -5 -4
Depreciation on intangibles 0 0 0
EBITA 118 351 346
Goodwill impairment charges 0 0 0
Other impairment and amortisation 0 0 0
EBIT 118 351 346
Other financial items 0 0 0
Net financial items -2 -18 -3
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 116 333 343
Tax 17 -55 -69
Net profit 133 279 274
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 133 279 274
EPS 5,23 11,3 11,01
EPS Adj 5,23 11,3 11,01
Total extraordinary items after tax 0 0 0
Tax rate (%) 14,5 -16,4 -20
Gross margin (%) 11,7 28,3 75,7
EBITDA margin (%) 6,1 24,5 58,8
EBITA margin (%) 5,8 24,1 58,1
EBIT margin (%) 5,8 24,1 58,1
Pretax margin (%) 5,7 22,9 57,6
Net margin (%) 6,5 19,2 46
Growth rates Y/Y 2019 2020 2021
Sales growth (%) 48,6 -28,5 -59
EBITDA growth (%) -43,2 188,8 -1,7
EBIT growth (%) -41,5 196,7 -1,5
Net profit growth (%) -31,7 109,9 -1,6
EPS growth (%) -31 116,1 -2,6
Profitability 2019 2020 2021
ROE (%) 15,6 27,6 22
ROE Adj (%) 15,6 27,6 22
ROCE (%) 10 28,3 24,6
ROCE Adj(%) 10 28,3 24,6
ROIC (%) 43,7 138,8 85,8
ROIC Adj (%) 43,7 138,8 85,8
Adj earnings numbers 2019 2020 2021
EBITDA Adj 123 356 350
EBITDA Adj margin (%) 6,1 24,5 58,8
EBITA Adj 118 351 346
EBITA Adj margin (%) 5,8 24,1 58,1
EBIT Adj 118 351 346
EBIT Adj margin (%) 5,8 24,1 58,1
Pretax profit Adj 116 333 343
Net profit Adj 133 279 274
Net profit to shareholders Adj 133 279 274
Net Adj margin (%) 6,5 19,2 46
SEKm 2019 2020e 2021e
EBITDA 123 356 350
Net financial items -2 -18 -3
Paid tax 17 -55 -69
Non-cash items 108 12 3
Cash flow before change in WC 245 296 282
Change in WC 359 -257 1
Operating cash flow 567 76 283
CAPEX tangible fixed assets -5 -1 -2
CAPEX intangible fixed assets -96 0 0
Acquisitions and disposals 0 0 0
Free cash flow 466 75 281
Dividend paid -37 -37 -45
Share issues and buybacks 0 0 0
Other non cash items 33 13 0
Decrease in net IB debt 429 32 236
Balance Sheet (SEKm) 2019 2020 2021
Goodwill 0 0 0
Indefinite intangible assets 0 0 0
Definite intangible assets 54 27 23
Tangible fixed assets 32 34 32
Other fixed assets 25 22 22
Fixed assets 111 83 77
Inventories 472 644 643
Receivables 372 312 312
Other current assets 0 0 0
Cash and liquid assets 1103 990 1226
Total assets 2058 2029 2258
Shareholders equity 890 1132 1361
Minority 0 0 0
Total equity 890 1132 1361
Long-term debt 152 156 156
Pension debt 0 0 0
Convertible debt 0 0 0
Deferred tax 0 0 0
Other long-term liabilities 7 26 26
Short-term debt 151 3 3
Accounts payable 820 713 713
Other current liabilities 38 0 0
Total liabilities and equity 901 1895 2058
Net IB debt -800 -832 -1068
Net IB debt excl. pension debt -800 -832 -1068
Capital invested 97 326 319
Working capital -14 243 242
EV breakdown 2019 2020 2021
Market cap. diluted (m) 1998 4341 4384
Net IB debt Adj -800 -832 -1068
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 1198 3509 3316
Capital efficiency (%) 2019 2020 2021
Total assets turnover (%) 102,8 71,1 27,8
Capital invested turnover (%) 656 687,5 184,7
Capital employed turnover (%) 170,9 117,1 42,4
Inventories / sales (%) 33,3 38,4 108,1
Customer advances / sales (%) 0 0 0
Payables / sales (%) 35,8 52,7 119,7
Working capital / sales (%) 8,2 7,9 40,7
Financial risk and debt service 2019 2020 2021
Net debt / equity (%) -89,9 -73,5 -78,5
Net debt / market cap (%) -59,1 -19 -24,4
Equity ratio (%) 43,2 55,8 60,3
Net IB debt adj. / equity (%) -89,9 -73,5 -78,5
Current ratio (%) 193,1 271,9 304,8
EBITDA / net interest (%) 5246,4 2017,4 11244,1
Net IB debt / EBITDA (%) -648,9 -233,7 -305,2
Interest cover (%) 5034,9 1988,9 11115,6
SEKm 2019 2020e 2021e
Shares outstanding adj. 25 25 25
Fully diluted shares Adj 25 25 25
EPS 5,23 11,3 11,01
Dividend per share Adj 1,5 1,8 2
EPS Adj 5,23 11,3 11,01
BVPS 35,73 45,43 54,64
BVPS Adj 33,56 44,36 53,71
Net IB debt / share -32,1 -33,4 -42,9
Share price 54,39 176 176
Market cap. (m) 1355 4384 4384
Valuation 2019 2020 2021
P/E 15 15,6 16
EV/sales 0,59 2,41 5,57
EV/EBITDA 9,7 9,9 9,5
EV/EBITA 10,1 10 9,6
EV/EBIT 10,1 10 9,6
Dividend yield (%) 1,9 1 1,1
FCF yield (%) 23,3 1,7 6,4
P/BVPS 2,2 3,87 3,22
P/BVPS Adj 2,35 3,97 3,28
P/E Adj 15 15,6 16
EV/EBITDA Adj 9,7 9,9 9,5
EV/EBITA Adj 10,1 10 9,6
EV/EBIT Adj 10,1 10 9,6
EV/cap. employed 1 2,7 2,2
Investment ratios 2019 2020 2021
Capex / sales 5 0,1 0,3
Capex / depreciation 2028,3 24,2 50
Capex tangibles / tangible fixed assets 14,5 3,6 6,2
Capex intangibles / definite intangibles 177,8 0 0
Depreciation on intangibles / definite intangibles 0 0 0
Depreciation on tangibles / tangibles 15,6 14,7 12,4

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>

16,0

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>

(
)
9,6

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>

(
)
5,6

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>

(
)
3,2