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

Introduce me >

Social media

facebook   Follow us on Twitter

eWork

SEKm 2018 2019e 2020e
Sales 11036 12661 13992
Sales growth (%) 16,1 14,7 10,5
EBITDA 112 150 179
EBITDA margin (%) 1 1,2 1,3
EBIT adj 107 122 150
EBIT adj margin (%) 1 1 1,1
Pretax profit 102 112 140
EPS rep 4,58 5,07 6,31
EPS growth (%) -1,6 10,8 24,5
EPS adj 4,58 5,07 6,31
DPS 4,5 5 5,75
EV/EBITDA (x) 14,6 10,4 8,9
EV/EBIT adj (x) 15,4 12,8 10,7
P/E (x) 18,1 13,7 11
P/E adj (x) 18,1 13,7 11
EV/sales (x) 0,1 0,1 0,1
FCF yield (%) 1,2 -0,4 6
Dividend yield (%) 5,4 7,2 8,3
Net IB debt/EBITDA 1,9 2,4 2,2
SEKm 2018 2019e 2020e
Sales 11036 12661 13992
COGS -10577 -12165 -13450
Gross profit 459 496 541
Other operating items -347 -345 -363
EBITDA 112 150 179
Depreciation on tangibles -2 -2 -2
Depreciation on intangibles -4 -5 -6
EBITA 107 122 150
Goodwill impairment charges 0 0 0
Other impairment and amortisation 0 0 0
EBIT 107 122 150
Other financial items 0 0 0
Net financial items -5 -10 -9
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 102 112 140
Tax -23 -24 -32
Net profit 79 87 109
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 79 87 109
EPS 4,58 5,07 6,31
EPS Adj 4,58 5,07 6,31
Total extraordinary items after tax 0 0 0
Tax rate (%) -22,4 -21,8 -22,5
Gross margin (%) 4,2 3,9 3,9
EBITDA margin (%) 1 1,2 1,3
EBITA margin (%) 1 1 1,1
EBIT margin (%) 1 1 1,1
Pretax margin (%) 0,9 0,9 1
Net margin (%) 0,7 0,7 0,8
Growth rates Y/Y 2018 2019 2020
Sales growth (%) 16,1 14,7 10,5
EBITDA growth (%) 4,3 34 18,7
EBIT growth (%) 0,3 14,2 23,1
Net profit growth (%) -1,4 10,8 24,5
EPS growth (%) -1,6 10,8 24,5
Profitability 2018 2019 2020
ROE (%) 51,4 53,8 60,2
ROE Adj (%) 51,4 53,8 60,2
ROCE (%) 23,7 18,8 20,3
ROCE Adj(%) 23,7 18,8 20,3
ROIC (%) 24,9 21,2 20,7
ROIC Adj (%) 24,9 21,2 20,7
Adj earnings numbers 2018 2019 2020
EBITDA Adj 112 150 179
EBITDA Adj margin (%) 1 1,2 1,3
EBITA Adj 107 122 150
EBITA Adj margin (%) 1 1 1,1
EBIT Adj 107 122 150
EBIT Adj margin (%) 1 1 1,1
Pretax profit Adj 102 112 140
Net profit Adj 79 87 109
Net profit to shareholders Adj 79 87 109
Net Adj margin (%) 0,7 0,7 0,8
SEKm 2018 2019e 2020e
EBITDA 112 150 179
Net financial items -5 -10 -9
Paid tax -25 -24 -32
Non-cash items 0 -8 0
Cash flow before change in WC 82 108 138
Change in WC -59 -102 -47
Operating cash flow 31 18 90
CAPEX tangible fixed assets -1 -2 -2
CAPEX intangible fixed assets -13 -20 -17
Acquisitions and disposals 0 0 0
Free cash flow 18 -5 72
Dividend paid -78 -78 -86
Share issues and buybacks 0 0 0
Other non cash items -4 -47 0
Decrease in net IB debt -64 -151 -36
Balance Sheet (SEKm) 2018 2019 2020
Goodwill 0 0 0
Indefinite intangible assets 33 48 59
Definite intangible assets 0 0 0
Tangible fixed assets 5 6 6
Other fixed assets 2 1 1
Fixed assets 40 102 113
Inventories 0 0 0
Receivables 3139 3654 4136
Other current assets 0 0 0
Cash and liquid assets 138 150 114
Total assets 3317 3906 4364
Shareholders equity 156 169 192
Minority 0 0 0
Total equity 156 169 192
Long-term debt 350 470 470
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 2811 3224 3659
Other current liabilities 0 0 0
Total liabilities and equity 2329 2808 3317
Net IB debt 210 361 397
Net IB debt excl. pension debt 210 361 397
Capital invested 366 530 589
Working capital 328 430 477
EV breakdown 2018 2019 2020
Market cap. diluted (m) 1427 1198 1198
Net IB debt Adj 210 361 397
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 1638 1559 1595
Capital efficiency (%) 2018 2019 2020
Total assets turnover (%) 360,4 350,6 338,4
Capital invested turnover (%) 3324,3 2825,9 2499,8
Capital employed turnover (%) 2574 2131,9 2017,6
Inventories / sales (%) 0 0 0
Customer advances / sales (%) 0 0 0
Payables / sales (%) 23,9 23,8 24,6
Working capital / sales (%) 2,7 3 3,2
Financial risk and debt service 2018 2019 2020
Net debt / equity (%) 135 213 206,8
Net debt / market cap (%) 13 30,1 33,1
Equity ratio (%) 4,7 4,3 4,4
Net IB debt adj. / equity (%) 135 213 206,8
Current ratio (%) 116,6 116,5 114,8
EBITDA / net interest (%) 2331,7 1512,8 1914
Net IB debt / EBITDA (%) 187,1 239,8 222,4
Interest cover (%) N/A N/A N/A
SEKm 2018 2019e 2020e
Shares outstanding adj. 17 17 17
Fully diluted shares Adj 17 17 17
EPS 4,58 5,07 6,31
Dividend per share Adj 4,5 5 5,8
EPS Adj 4,58 5,07 6,31
BVPS 9,03 9,83 11,14
BVPS Adj 9,03 9,83 11,14
Net IB debt / share 12,2 20,9 23
Share price 93,8 69,5 69,5
Market cap. (m) 1617 1198 1198
Valuation 2018 2019 2020
P/E 18,1 13,7 11
EV/sales 0,15 0,12 0,11
EV/EBITDA 14,6 10,4 8,9
EV/EBITA 15,4 12,8 10,7
EV/EBIT 15,4 12,8 10,7
Dividend yield (%) 5,4 7,2 8,3
FCF yield (%) 1,2 -0,4 6
P/BVPS 9,17 7,07 6,24
P/BVPS Adj 9,17 7,07 6,24
P/E Adj 18,1 13,7 11
EV/EBITDA Adj 14,6 10,4 8,9
EV/EBITA Adj 15,4 12,8 10,7
EV/EBIT Adj 15,4 12,8 10,7
EV/cap. employed 3,2 2,3 2,3
Investment ratios 2018 2019 2020
Capex / sales 0,1 0,2 0,1
Capex / depreciation 239,5 316,5 259,5
Capex tangibles / tangible fixed assets 22,3 39,6 31,8
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 30,3 28,8 28,2

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>

11,0

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>

(
)
10,5

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>

(
)
0,1

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>

(
)
6,2