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 394 407 427
Sales growth (%) -3,1 3,4 4,7
EBITDA 101 110 120
EBITDA margin (%) 25,6 26,9 28,2
EBIT adj 48 57 67
EBIT adj margin (%) 12,1 14 15,7
Pretax profit 44 54 65
EPS rep 0,66 0,8 0,95
EPS growth (%) -12,3 20,9 19,5
EPS adj 0,66 0,8 0,95
DPS 0,6 0,7 0,8
EV/EBITDA (x) 11,7 9,8 8,7
EV/EBIT adj (x) 24,9 18,7 15,5
P/E (x) 33,5 25,7 21,5
P/E adj (x) 33,5 25,7 21,5
EV/sales (x) 3 2,6 2,4
FCF yield (%) 1,6 6,5 7
Dividend yield (%) 2,7 3,4 3,9
Net IB debt/EBITDA 0,1 -0,2 -0,4
SEKm 2019 2020e 2021e
Sales 394 407 427
COGS -48 -45 -43
Gross profit 346 362 383
Other operating items -246 -253 -263
EBITDA 101 110 120
Depreciation on tangibles -2 -2 -2
Depreciation on intangibles -41 -40 -41
EBITA 48 57 67
Goodwill impairment charges 0 0 0
Other impairment and amortisation 0 0 0
EBIT 48 57 67
Other financial items 0 0 0
Net financial items -3 -3 -2
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 44 54 65
Tax -9 -12 -14
Net profit 35 42 51
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 35 42 51
EPS 0,66 0,8 0,95
EPS Adj 0,66 0,8 0,95
Total extraordinary items after tax 0 0 0
Tax rate (%) -20,9 -22 -22
Gross margin (%) 87,9 89 89,8
EBITDA margin (%) 25,6 26,9 28,2
EBITA margin (%) 12,1 14 15,7
EBIT margin (%) 12,1 14 15,7
Pretax margin (%) 11,2 13,3 15,2
Net margin (%) 8,9 10,4 11,9
Growth rates Y/Y 2019 2020 2021
Sales growth (%) -3,1 3,4 4,7
EBITDA growth (%) 0,9 8,9 9,7
EBIT growth (%) -10,7 20,3 17,5
Net profit growth (%) -11,9 20,9 19,5
EPS growth (%) -12,3 20,9 19,5
Profitability 2019 2020 2021
ROE (%) 8,9 10,4 12,1
ROE Adj (%) 8,9 10,4 12,1
ROCE (%) 11,1 12,8 15
ROCE Adj(%) 11,1 12,8 15
ROIC (%) 10,9 11,3 13,8
ROIC Adj (%) 10,9 11,3 13,8
Adj earnings numbers 2019 2020 2021
EBITDA Adj 101 110 120
EBITDA Adj margin (%) 25,6 26,9 28,2
EBITA Adj 48 57 67
EBITA Adj margin (%) 12,1 14 15,7
EBIT Adj 48 57 67
EBIT Adj margin (%) 12,1 14 15,7
Pretax profit Adj 44 54 65
Net profit Adj 35 42 51
Net profit to shareholders Adj 35 42 51
Net Adj margin (%) 8,9 10,4 11,9
SEKm 2019 2020e 2021e
EBITDA 101 110 120
Net financial items -3 -3 -2
Paid tax -9 -12 -14
Non-cash items 0 0 0
Cash flow before change in WC 88 95 104
Change in WC -93 18 17
Operating cash flow 60 113 121
CAPEX tangible fixed assets -4 -4 -4
CAPEX intangible fixed assets -38 -38 -40
Acquisitions and disposals 0 0 0
Free cash flow 18 71 77
Dividend paid -32 -32 -37
Share issues and buybacks 0 0 0
Other non cash items -93 0 0
Decrease in net IB debt -114 29 29
Balance Sheet (SEKm) 2019 2020 2021
Goodwill 338 338 338
Indefinite intangible assets 0 0 0
Definite intangible assets 134 132 131
Tangible fixed assets 34 36 38
Other fixed assets 5 5 5
Fixed assets 511 511 513
Inventories 0 0 0
Receivables 130 141 137
Other current assets 0 0 0
Cash and liquid assets 34 54 74
Total assets 675 706 723
Shareholders equity 400 411 424
Minority 0 0 0
Total equity 400 411 424
Long-term debt 44 36 26
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 231 260 273
Other current liabilities 0 0 0
Total liabilities and equity 676 702 675
Net IB debt 5 -23 -53
Net IB debt excl. pension debt 5 -23 -53
Capital invested 405 387 371
Working capital -101 -119 -137
EV breakdown 2019 2020 2021
Market cap. diluted (m) 1172 1090 1090
Net IB debt Adj 10 -19 -48
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 1183 1072 1042
Capital efficiency (%) 2019 2020 2021
Total assets turnover (%) 57,2 59 59,7
Capital invested turnover (%) 114,6 102,8 112,5
Capital employed turnover (%) 92 91,5 95,2
Inventories / sales (%) 0 0 0
Customer advances / sales (%) 0 0 0
Payables / sales (%) 66,1 60,2 62,5
Working capital / sales (%) -37,4 -27 -30
Financial risk and debt service 2019 2020 2021
Net debt / equity (%) 1,3 -5,7 -12,4
Net debt / market cap (%) 0,5 -2,1 -4,8
Equity ratio (%) 59,3 58,1 58,7
Net IB debt adj. / equity (%) 2,5 -4,5 -11,3
Current ratio (%) 70,9 75,1 77
EBITDA / net interest (%) 3118,6 3811,8 5180,8
Net IB debt / EBITDA (%) 5,2 -21,3 -43,9
Interest cover (%) 1471,9 1988,7 2896,1
SEKm 2019 2020e 2021e
Shares outstanding adj. 53 53 53
Fully diluted shares Adj 53 53 53
EPS 0,66 0,8 0,95
Dividend per share Adj 0,6 0,7 0,8
EPS Adj 0,66 0,8 0,95
BVPS 7,52 7,72 7,97
BVPS Adj -1,36 -1,13 -0,86
Net IB debt / share 0,1 -0,4 -1
Share price 21,6 20,5 20,5
Market cap. (m) 1148 1090 1090
Valuation 2019 2020 2021
P/E 33,5 25,7 21,5
EV/sales 3 2,63 2,44
EV/EBITDA 11,7 9,8 8,7
EV/EBITA 24,9 18,7 15,5
EV/EBIT 24,9 18,7 15,5
Dividend yield (%) 2,7 3,4 3,9
FCF yield (%) 1,6 6,5 7
P/BVPS 2,93 2,65 2,57
P/BVPS Adj -16,23 -18,21 -23,9
P/E Adj 33,5 25,7 21,5
EV/EBITDA Adj 11,7 9,8 8,7
EV/EBITA Adj 24,9 18,7 15,5
EV/EBIT Adj 24,9 18,7 15,5
EV/cap. employed 2,7 2,4 2,3
Investment ratios 2019 2020 2021
Capex / sales 10,7 10,5 10,4
Capex / depreciation 97,9 100,5 103,3
Capex tangibles / tangible fixed assets 12,5 11,9 11,6
Capex intangibles / definite intangibles 28,3 29 30,4
Depreciation on intangibles / definite intangibles 30,6 30,5 31,1
Depreciation on tangibles / tangibles 6,4 5,9 5,6

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>

21,6

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>

(
)
15,4

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>

(
)
2,4

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>

(
)
2,6