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

Introduce me >

Social media

facebook   Follow us on Twitter

Formpipe

SEKm 2018 2019e 2020e
Sales 406 405 423
Sales growth (%) 4,1 -0,4 4,5
EBITDA 100 107 116
EBITDA margin (%) 24,5 26,4 27,3
EBIT adj 53 53 63
EBIT adj margin (%) 13,1 13,1 14,8
Pretax profit 51 50 62
EPS rep 0,75 0,74 0,91
EPS growth (%) 28,4 -1,9 23,6
EPS adj 0,75 0,74 0,91
DPS 0,6 0,65 0,7
EV/EBITDA (x) 9,4 10,9 9,7
EV/EBIT adj (x) 17,6 22 17,9
P/E (x) 26,2 30,7 24,9
P/E adj (x) 26,2 30,7 24,9
EV/sales (x) 2,3 2,9 2,7
FCF yield (%) 7,8 4,1 6,6
Dividend yield (%) 3 2,9 3,1
Net IB debt/EBITDA -1,1 -0,3 -0,7
SEKm 2018 2019e 2020e
Sales 406 405 423
COGS -51 -47 -43
Gross profit 355 358 380
Other operating items -256 -251 -264
EBITDA 100 107 116
Depreciation on tangibles 0 0 0
Depreciation on intangibles -47 -54 -53
EBITA 53 53 63
Goodwill impairment charges 0 0 0
Other impairment and amortisation 0 0 0
EBIT 53 53 63
Other financial items 0 0 0
Net financial items -2 -3 -1
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 51 50 62
Tax -11 -11 -14
Net profit 40 39 48
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 39 39 48
EPS 0,75 0,74 0,91
EPS Adj 0,75 0,74 0,91
Total extraordinary items after tax 0 0 0
Tax rate (%) -21,7 -22,4 -22
Gross margin (%) 87,5 88,3 89,8
EBITDA margin (%) 24,5 26,4 27,3
EBITA margin (%) 13,1 13,1 14,8
EBIT margin (%) 13,1 13,1 14,8
Pretax margin (%) 12,5 12,4 14,6
Net margin (%) 9,8 9,6 11,4
Growth rates Y/Y 2018 2019 2020
Sales growth (%) 4,1 -0,4 4,5
EBITDA growth (%) 14,6 7 8,3
EBIT growth (%) 38,2 -0,2 18,2
Net profit growth (%) 34,8 -1,9 23,6
EPS growth (%) 28,4 -1,9 23,6
Profitability 2018 2019 2020
ROE (%) 10,4 9,8 11,6
ROE Adj (%) 10,4 9,8 11,6
ROCE (%) 12,2 12,2 13,7
ROCE Adj(%) 12,2 12,2 13,7
ROIC (%) 12,7 12,6 13,8
ROIC Adj (%) 12,7 12,6 13,8
Adj earnings numbers 2018 2019 2020
EBITDA Adj 100 107 116
EBITDA Adj margin (%) 24,5 26,4 27,3
EBITA Adj 53 53 63
EBITA Adj margin (%) 13,1 13,1 14,8
EBIT Adj 53 53 63
EBIT Adj margin (%) 13,1 13,1 14,8
Pretax profit Adj 51 50 62
Net profit Adj 40 39 48
Net profit to shareholders Adj 39 39 48
Net Adj margin (%) 9,8 9,6 11,4
SEKm 2018 2019e 2020e
EBITDA 100 107 116
Net financial items -2 -3 -1
Paid tax -11 -11 -14
Non-cash items -66 54 0
Cash flow before change in WC 21 147 101
Change in WC 101 -57 20
Operating cash flow 121 90 121
CAPEX tangible fixed assets 0 0 0
CAPEX intangible fixed assets -40 -41 -42
Acquisitions and disposals 0 0 0
Free cash flow 81 49 79
Dividend paid -26 -32 -34
Share issues and buybacks 0 0 0
Other non cash items 66 -89 0
Decrease in net IB debt 116 -72 45
Balance Sheet (SEKm) 2018 2019 2020
Goodwill 329 329 329
Indefinite intangible assets 0 0 0
Definite intangible assets 141 145 142
Tangible fixed assets 6 33 25
Other fixed assets 6 6 6
Fixed assets 482 512 501
Inventories 0 0 0
Receivables 96 104 106
Other current assets 0 0 0
Cash and liquid assets 124 83 114
Total assets 702 699 721
Shareholders equity 391 407 421
Minority 0 0 0
Total equity 391 408 422
Long-term debt 21 22 8
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 30 30
Accounts payable 290 240 262
Other current liabilities 0 0 0
Total liabilities and equity 649 676 702
Net IB debt -109 -37 -82
Net IB debt excl. pension debt -109 -37 -82
Capital invested 282 370 339
Working capital -194 -136 -156
EV breakdown 2018 2019 2020
Market cap. diluted (m) 1042 1200 1200
Net IB debt Adj -103 -31 -76
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 939 1169 1124
Capital efficiency (%) 2018 2019 2020
Total assets turnover (%) 59 57,8 59,5
Capital invested turnover (%) 123,4 124,2 119,2
Capital employed turnover (%) 93,5 92,9 92,1
Inventories / sales (%) 0 0 0
Customer advances / sales (%) 0 0 0
Payables / sales (%) 62 65,5 59,4
Working capital / sales (%) -35,3 -40,8 -34,6
Financial risk and debt service 2018 2019 2020
Net debt / equity (%) -27,9 -9,1 -19,4
Net debt / market cap (%) -11,8 -3,1 -6,8
Equity ratio (%) 55,7 58,3 58,4
Net IB debt adj. / equity (%) -26,3 -7,7 -18,1
Current ratio (%) 75,9 69,3 75,4
EBITDA / net interest (%) 4134,8 3771,2 12446,3
Net IB debt / EBITDA (%) -109,5 -34,6 -70,9
Interest cover (%) 2206,2 1876,5 6760,4
SEKm 2018 2019e 2020e
Shares outstanding adj. 53 53 53
Fully diluted shares Adj 53 53 53
EPS 0,75 0,74 0,91
Dividend per share Adj 0,6 0,7 0,7
EPS Adj 0,75 0,74 0,91
BVPS 7,39 7,69 7,95
BVPS Adj -1,49 -1,26 -0,94
Net IB debt / share -2,1 -0,7 -1,5
Share price 17,52 22,65 22,65
Market cap. (m) 926 1200 1200
Valuation 2018 2019 2020
P/E 26,2 30,7 24,9
EV/sales 2,31 2,89 2,66
EV/EBITDA 9,4 10,9 9,7
EV/EBITA 17,6 22 17,9
EV/EBIT 17,6 22 17,9
Dividend yield (%) 3 2,9 3,1
FCF yield (%) 7,8 4,1 6,6
P/BVPS 2,66 2,95 2,85
P/BVPS Adj -13,2 -18 -24,08
P/E Adj 26,2 30,7 24,9
EV/EBITDA Adj 9,4 10,9 9,7
EV/EBITA Adj 17,6 22 17,9
EV/EBIT Adj 17,6 22 17,9
EV/cap. employed 2,3 2,5 2,4
Investment ratios 2018 2019 2020
Capex / sales 9,9 10,1 9,8
Capex / depreciation 86,3 76,4 78,9
Capex tangibles / tangible fixed assets 0 0 0
Capex intangibles / definite intangibles 28,5 28,3 29,3
Depreciation on intangibles / definite intangibles 33 37 37,2
Depreciation on tangibles / tangibles 0 0 0

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.

24,9

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.

(
)
17,8

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.

(
)
2,6

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. 

 

(
)
2,9