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

Introduce me >

Social media

facebook   Follow us on Twitter

Eurocon

SEKm 2018 2019e 2020e
Sales 253 273 291
Sales growth (%) 5,8 7,9 6,6
EBITDA 28 28 36
EBITDA margin (%) 11,3 10,1 12,3
EBIT adj 25 15 23
EBIT adj margin (%) 9,8 5,3 7,8
Pretax profit 31 14 23
EPS rep 0,6 0,26 0,41
EPS growth (%) 18,8 -56,7 57,3
EPS adj 0,6 0,26 0,41
DPS 0,35 0,35 0,45
EV/EBITDA (x) 8,7 9 7
EV/EBIT adj (x) 10 17,1 11
P/E (x) 10,1 21,5 13,7
P/E adj (x) 10,1 21,5 13,7
EV/sales (x) 1 0,9 0,9
FCF yield (%) 5,8 3,7 8,6
Dividend yield (%) 5,8 6,3 8,1
Net IB debt/EBITDA -0,3 0,2 0,2
SEKm 2018 2019e 2020e
Sales 253 273 291
COGS -20 -28 -31
Gross profit 233 245 260
Other operating items -205 -217 -225
EBITDA 28 28 36
Depreciation on tangibles -4 -13 -13
Depreciation on intangibles 0 0 0
EBITA 25 15 23
Goodwill impairment charges 0 0 0
Other impairment and amortisation 0 0 0
EBIT 25 15 23
Other financial items 0 0 0
Net financial items 6 0 0
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 31 14 23
Tax -6 -3 -5
Net profit 26 11 18
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 26 11 18
EPS 0,6 0,26 0,41
EPS Adj 0,6 0,26 0,41
Total extraordinary items after tax 0 0 0
Tax rate (%) -18,4 -22 -22
Gross margin (%) 92,3 89,7 89,4
EBITDA margin (%) 11,3 10,1 12,3
EBITA margin (%) 9,8 5,3 7,8
EBIT margin (%) 9,8 5,3 7,8
Pretax margin (%) 12,4 5,3 7,8
Net margin (%) 10,1 4,1 6,1
Growth rates Y/Y 2018 2019 2020
Sales growth (%) 5,8 7,9 6,6
EBITDA growth (%) -7,9 -3,3 30,1
EBIT growth (%) -10,7 -41,2 56,9
Net profit growth (%) 18,8 -55,8 57,3
EPS growth (%) 18,8 -56,7 57,3
Profitability 2018 2019 2020
ROE (%) 30,6 13 20,6
ROE Adj (%) 30,6 13 20,6
ROCE (%) 28,9 15,6 23,7
ROCE Adj(%) 28,9 15,6 23,7
ROIC (%) 24,8 11,4 14,9
ROIC Adj (%) 24,8 11,4 14,9
Adj earnings numbers 2018 2019 2020
EBITDA Adj 28 28 36
EBITDA Adj margin (%) 11,3 10,1 12,3
EBITA Adj 25 15 23
EBITA Adj margin (%) 9,8 5,3 7,8
EBIT Adj 25 15 23
EBIT Adj margin (%) 9,8 5,3 7,8
Pretax profit Adj 31 14 23
Net profit Adj 26 11 18
Net profit to shareholders Adj 26 11 18
Net Adj margin (%) 10,1 4,1 6,1
SEKm 2018 2019e 2020e
EBITDA 28 28 36
Net financial items 6 0 0
Paid tax -6 -3 -5
Non-cash items 0 0 0
Cash flow before change in WC 29 24 31
Change in WC -5 -2 -4
Operating cash flow 6 19 24
CAPEX tangible fixed assets 9 -3 -3
CAPEX intangible fixed assets 0 0 0
Acquisitions and disposals 0 -7 0
Free cash flow 15 9 21
Dividend paid -15 -15 -15
Share issues and buybacks 0 -7 0
Other non cash items 0 0 0
Decrease in net IB debt -11 -11 6
Balance Sheet (SEKm) 2018 2019 2020
Goodwill 52 62 62
Indefinite intangible assets 0 0 0
Definite intangible assets 4 4 4
Tangible fixed assets 7 3 4
Other fixed assets 4 29 29
Fixed assets 66 98 99
Inventories 0 0 0
Receivables 82 90 96
Other current assets 0 0 0
Cash and liquid assets 12 4 2
Total assets 160 192 197
Shareholders equity 89 85 88
Minority 0 0 0
Total equity 89 85 88
Long-term debt 0 0 0
Pension debt 0 0 0
Convertible debt 0 0 0
Deferred tax 0 0 0
Other long-term liabilities 1 3 3
Short-term debt 2 10 10
Accounts payable 65 71 73
Other current liabilities 0 0 0
Total liabilities and equity 117 151 157
Net IB debt -9 6 8
Net IB debt excl. pension debt -9 6 8
Capital invested 83 117 122
Working capital 17 19 23
EV breakdown 2018 2019 2020
Market cap. diluted (m) 257 243 243
Net IB debt Adj -9 6 8
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 248 248 251
Capital efficiency (%) 2018 2019 2020
Total assets turnover (%) 161,4 155,1 149,6
Capital invested turnover (%) 309,9 272,9 243,4
Capital employed turnover (%) 295,2 293,3 302
Inventories / sales (%) 0 0 0
Customer advances / sales (%) 0 0 0
Payables / sales (%) 24,6 24,9 24,7
Working capital / sales (%) 5,5 6,5 7,3
Financial risk and debt service 2018 2019 2020
Net debt / equity (%) -10,5 6,7 9,5
Net debt / market cap (%) -3,3 2,4 3,4
Equity ratio (%) 55,6 44,2 44,5
Net IB debt adj. / equity (%) -10,5 6,7 9,5
Current ratio (%) 138,5 116,5 118
EBITDA / net interest (%) -438,8 27539,1 35835,7
Net IB debt / EBITDA (%) -32,6 20,8 23,3
Interest cover (%) -381,9 14562,1 22851,7
SEKm 2018 2019e 2020e
Shares outstanding adj. 43 44 44
Fully diluted shares Adj 43 44 44
EPS 0,6 0,26 0,41
Dividend per share Adj 0,3 0,3 0,5
EPS Adj 0,6 0,26 0,41
BVPS 2,08 1,95 2,01
BVPS Adj 0,77 0,44 0,5
Net IB debt / share N/A N/A N/A
Share price 6,6 5,56 5,56
Market cap. (m) 282 243 243
Valuation 2018 2019 2020
P/E 10,1 21,5 13,7
EV/sales 0,98 0,91 0,86
EV/EBITDA 8,7 9 7
EV/EBITA 10 17,1 11
EV/EBIT 10 17,1 11
Dividend yield (%) 5,8 6,3 8,1
FCF yield (%) 5,8 3,7 8,6
P/BVPS 2,9 2,85 2,77
P/BVPS Adj 7,82 12,64 11,2
P/E Adj 10,1 21,5 13,7
EV/EBITDA Adj 8,7 9 7
EV/EBITA Adj 10 17,1 11
EV/EBIT Adj 10 17,1 11
EV/cap. employed 2,7 2,6 2,6
Investment ratios 2018 2019 2020
Capex / sales -3,4 1 1
Capex / depreciation -234,2 21 22,4
Capex tangibles / tangible fixed assets -125 84,4 70,2
Capex intangibles / definite intangibles 0 0 0
Depreciation on intangibles / definite intangibles 0 0 0
Depreciation on tangibles / tangibles 53,4 401 313,1

Key Figure Counter

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.

Update

P/E

Learn more

A common valuation multiple, the share price is divided by earnings per share.

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. 

It is important to notice that earnings are calculated after taxes, which mean that they can vary between companies due to different accounting standards.

13,6

EV/EBIT

Learn more

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 total cash and cash equivalents. 

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.

(
)
11,0

EV/Sales

Learn more

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 total cash and cash equivalents. S is the company's total sales.

(
)
0,9

P/BVPS

Learn more

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.

Companies with high return on equity are usually associated with high P/B ratios, and vice versa. 

 

(
)
2,8