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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Formpipe

Formpipe

SEKm 2019 2020e 2021e
Sales 394 408 449
Sales growth (%) -3,1 3,6 10
EBITDA 100 105 117
EBITDA margin (%) 25,5 25,8 26,1
EBIT adj 48 54 63
EBIT adj margin (%) 12,1 13,1 14
Pretax profit 44 51 60
EPS rep 0,66 0,74 0,87
EPS growth (%) -13,1 12 18,4
EPS adj 0,66 0,74 0,87
DPS 0,6 0,65 0,75
EV/EBITDA (x) 11,7 14,8 13,1
EV/EBIT adj (x) 24,7 29,1 24,5
P/E (x) 33,6 37,9 32,1
P/E adj (x) 33,6 37,9 32,1
EV/sales (x) 3 3,8 3,4
FCF yield (%) 1,8 -1,7 4,6
Dividend yield (%) 2,7 2,3 2,7
Net IB debt/EBITDA 0 0,6 0,4
N/A N/A N/A
SEKm 2019 2020e 2021e
Sales 394 408 449
COGS -48 -42 -45
Gross profit 346 366 404
Other operating items -246 -261 -287
EBITDA 100 105 117
Depreciation on tangibles -2 -2 -2
Depreciation on intangibles -44 -39 -42
EBITA 48 54 63
Goodwill impairment charges 0 0 0
Other impairment and amortisation 0 0 0
EBIT 48 54 63
Other financial items 0 0 0
Net financial items -3 -3 -3
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 44 51 60
Tax -9 -11 -13
Net profit 35 39 47
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 35 39 47
EPS 0,66 0,74 0,87
EPS Adj 0,66 0,74 0,87
Total extraordinary items after tax 0 0 0
Tax rate (%) -20,9 -22,3 -22
Gross margin (%) 87,9 89,7 90
EBITDA margin (%) 25,5 25,8 26,1
EBITA margin (%) 12,1 13,1 14
EBIT margin (%) 12,1 13,1 14
Pretax margin (%) 11,2 12,4 13,3
Net margin (%) 8,9 9,6 10,4
Growth rates Y/Y 2019 2020 2021
Sales growth (%) -3,1 3,6 10
EBITDA growth (%) 0,7 4,8 11,3
EBIT growth (%) -10,7 12,8 16,9
Net profit growth (%) -12,2 12,2 18,4
EPS growth (%) -13,1 12 18,4
Profitability 2019 2020 2021
ROE (%) 8,9 9,7 11,3
ROE Adj (%) 8,9 9,7 11,3
ROCE (%) 10,5 11,7 13
ROCE Adj(%) 10,5 11,7 13
ROIC (%) 9,5 9 9,9
ROIC Adj (%) 9,5 9 9,9
Adj earnings numbers 2019 2020 2021
EBITDA Adj 100 105 117
EBITDA Adj margin (%) 25,5 25,8 26,1
EBITA Adj 48 54 63
EBITA Adj margin (%) 12,1 13,1 14
EBIT Adj 48 54 63
EBIT Adj margin (%) 12,1 13,1 14
Pretax profit Adj 44 51 60
Net profit Adj 35 39 47
Net profit to shareholders Adj 35 39 47
Net Adj margin (%) 8,9 9,6 10,4
N/A N/A N/A
SEKm 2019 2020e 2021e
EBITDA 100 105 117
Net financial items -3 -3 -3
Paid tax -8 -11 -13
Non-cash items 3 0 0
Cash flow before change in WC 91 91 101
Change in WC -28 -2 13
Operating cash flow 64 89 114
CAPEX tangible fixed assets -2 -2 -3
CAPEX intangible fixed assets -41 -42 -43
Acquisitions and disposals 0 -70 0
Free cash flow 21 -25 68
Dividend paid -32 -32 -35
Share issues and buybacks 3 0 0
Other non cash items -32 0 0
Decrease in net IB debt -46 -67 23
Balance Sheet (SEKm) 2019 2020 2021
Goodwill 342 377 377
Indefinite intangible assets 0 0 0
Definite intangible assets 130 167 168
Tangible fixed assets 5 5 5
Other fixed assets 12 12 12
Fixed assets 519 590 591
Inventories 0 0 0
Receivables 120 131 139
Other current assets 2 2 2
Cash and liquid assets 34 7 20
Total assets 675 730 753
Shareholders equity 400 407 419
Minority 0 0 0
Total equity 400 407 419
Long-term debt 0 40 30
Pension debt 0 0 0
Convertible debt 0 0 0
Deferred tax 24 24 24
Other long-term liabilities 0 0 0
Short-term debt 6 6 6
Accounts payable 16 16 18
Other current liabilities 202 210 229
Total liabilities and equity 675 730 753
Net IB debt -1 66 43
Net IB debt excl. pension debt -1 66 43
Capital invested 423 497 486
Working capital -95 -93 -106
EV breakdown 2019 2020 2021
Market cap. diluted (m) 1176 1492 1492
Net IB debt Adj -1 66 43
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 1176 1558 1534
Capital efficiency (%) 2019 2020 2021
Total assets turnover (%) 57,2 58,1 60,5
Capital invested turnover (%) 99,9 88,7 91,4
Capital employed turnover (%) 87,4 89,4 93,3
Inventories / sales (%) 0 0 0
Customer advances / sales (%) 46 47 45,8
Payables / sales (%) 5,4 3,9 3,8
Working capital / sales (%) -28,1 -23,1 -22,1
Financial risk and debt service 2019 2020 2021
Net debt / equity (%) -0,2 16,2 10,2
Net debt / market cap (%) -0,1 4,4 2,9
Equity ratio (%) 59,3 55,8 55,6
Net IB debt adj. / equity (%) -0,2 16,2 10,2
Current ratio (%) 67,6 58,6 62,2
EBITDA / net interest (%) 3108,8 3519,1 3901,6
Net IB debt / EBITDA (%) -0,7 62,8 36,5
Interest cover (%) 1471,4 1793,7 2088,3
N/A N/A N/A
SEKm 2019 2020e 2021e
Shares outstanding adj. 53 53 53
Fully diluted shares Adj 53 53 53
EPS 0,66 0,74 0,87
Dividend per share Adj 0,6 0,7 0,8
EPS Adj 0,66 0,74 0,87
BVPS 7,55 7,62 7,84
BVPS Adj -1,36 -2,56 -2,35
Net IB debt / share 0 1,2 0,8
Share price 21,6 27,9 27,9
Market cap. (m) 1145 1492 1492
Valuation 2019 2020 2021
P/E 33,6 37,9 32,1
EV/sales 2,99 3,82 3,42
EV/EBITDA 11,7 14,8 13,1
EV/EBITA 24,7 29,1 24,5
EV/EBIT 24,7 29,1 24,5
Dividend yield (%) 2,7 2,3 2,7
FCF yield (%) 1,8 -1,7 4,6
P/BVPS 2,92 3,66 3,56
P/BVPS Adj -16,18 -10,91 -11,86
P/E Adj 33,6 37,9 32,1
EV/EBITDA Adj 11,7 14,8 13,1
EV/EBITA Adj 24,7 29,1 24,5
EV/EBIT Adj 24,7 29,1 24,5
EV/cap. employed 2,7 3,2 3,2
Investment ratios 2019 2020 2021
Capex / sales 10,7 10,7 10,1
Capex / depreciation 93,1 104,8 102,6
Capex tangibles / tangible fixed assets 31,2 38,3 45,5
Capex intangibles / definite intangibles 31,2 24,9 25,7
Depreciation on intangibles / definite intangibles 33,6 23,7 25,1
Depreciation on tangibles / tangibles 31,2 39,8 40,4
N/A N/A N/A

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.

32,1

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.

(
)
24,2

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.

(
)
3,4

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. 

 

(
)
3,5