Fortnox
+ FollowCoverage
- Addtech
- Alcadon
- Arise
- Avensia
- Bergs Timber
- BioGaia
- Biovica
- Boule Diagnostics
- Bredband2
-
Brighter
- Briox
- Capacent
- Catella
- Catena
- Catena Media
- Cavotec
- Christian Berner Tech Trade
- Concordia Maritime
- CTT Systems
- Dedicare
- DistIT
- Diös
- Doro
- Elanders
- Electra Gruppen
- Elos Medtech
- Empir Group
- Enzymatica
- Eolus Vind
- Eurocon
- eWork
- FastPartner
- Ferronordic
- Formpipe
- Fortnox
- Future Gaming Group
- G5 Entertainment
- GARO
- Generic
- Hifab
- HMS Networks
- Hoylu
- Intervacc
- INVISIO Communications
- Invuo Technologies
- ITAB Shop Concept
- JLT Mobile Computers
- Lagercrantz
- Lammhults
- Leading Edge Materials
- Magnolia Bostad
- Malmbergs Elektriska
- MedicaNatumin
- Midsona
- Moberg Pharma
- Moment Group
- Motion Display
- NAXS
- NFO Drives
-
Nilörngruppen
- Nolato
- Nordic Leisure
-
Nordic Waterproofing
- Opus Group
- Poolia
- Pricer
- Proact
- Probi
- QuickCool
- Railcare
- Rottneros
- Seafire
- Sectra
- SinterCast
-
SJR
- Stendörren
- Studsvik
- Swedencare
- Swedol
- TagMaster
- Tethys Oil
- THQ Nordic
- Uniflex
- VBG Group
- Vitec
- Vitrolife
-
Zutec
Menu
- Addtech
- Alcadon
- Arise
- Avensia
- Bergs Timber
- BioGaia
- Biovica
- Boule Diagnostics
- Bredband2
-
Brighter
- Briox
- Capacent
- Catella
- Catena
- Catena Media
- Cavotec
- Christian Berner Tech Trade
- Concordia Maritime
- CTT Systems
- Dedicare
- DistIT
- Diös
- Doro
- Elanders
- Electra Gruppen
- Elos Medtech
- Empir Group
- Enzymatica
- Eolus Vind
- Eurocon
- eWork
- FastPartner
- Ferronordic
- Formpipe
- Fortnox
- Future Gaming Group
- G5 Entertainment
- GARO
- Generic
- Hifab
- HMS Networks
- Hoylu
- Intervacc
- INVISIO Communications
- Invuo Technologies
- ITAB Shop Concept
- JLT Mobile Computers
- Lagercrantz
- Lammhults
- Leading Edge Materials
- Magnolia Bostad
- Malmbergs Elektriska
- MedicaNatumin
- Midsona
- Moberg Pharma
- Moment Group
- Motion Display
- NAXS
- NFO Drives
-
Nilörngruppen
- Nolato
- Nordic Leisure
-
Nordic Waterproofing
- Opus Group
- Poolia
- Pricer
- Proact
- Probi
- QuickCool
- Railcare
- Rottneros
- Seafire
- Sectra
- SinterCast
-
SJR
- Stendörren
- Studsvik
- Swedencare
- Swedol
- TagMaster
- Tethys Oil
- THQ Nordic
- Uniflex
- VBG Group
- Vitec
- Vitrolife
-
Zutec
Klicka på knappen och låt oss slumpvis introducera dig till ett spännande bolag:
Introduce me >Web-based ERP systems for small enterprises
Fortnox
Fortnox develops and sells software in the administration segment for small and medium sized enterprises. The company offers software for bookkeeping, CRM, archiving, invoicing, orders, time reports, webshops and client management. Through its cloud-based solution, customers can access the software and their data from any place at any time. Revenues are generated through a subscription-based model, where customers pay per system and per active user. Due to small variable costs whenever a new customer is acquired, the business model is highly scalable, giving Fortnox the potential to reach higher margins.
Many small companies in Sweden have not yet utilized the digital transformation. While Fortnox has historically had rapid growth, there is still a domestic market to grow in. Also, we see that the company has a strong competitive offering that eventually could be expanded to other markets. Two other segments that Fortnox has recently made investments in are finance and insurance. We find these segments to be interesting areas in which to expand the current customer base. This could pay off in the future, both in terms of profitability and having a fully covered offering - i.e. stickiness.
We see two major risks for Fortnox. 1) Increased competition due to a highly profitable, growing market. This could affect prices, customer growth, as well as the current customer base. 2) Expansion into the new verticals might not pay off. There is a risk that Fortnox’s investments into finance and insurance may not pay off as anticipated, mainly due to expansion outside the company’s key area.
Financials
FORTNOX
| SEKm | 2013 | 2013 | 2014 | 2014 | 2015 | 2015 | 2016 | 2016 | 2017 | 2017 | 2018e | 2018 | 2019e | 2019 | 2020e | 2020 | |||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 365 | 77 | 77 | 95 | 95 | 130 | 130 | 189 | 189 | 268 | 268 | 365 | 365 | 464 | 464 | 564 | 564 | ||
| Sales growth (%) | 36 | 32 | 32 | 24,7 | 24,7 | 35,9 | 35,9 | 46 | 46 | 41,7 | 41,7 | 36 | 36 | 27 | 27 | 21,6 | 21,6 | ||
| EBITDA | 121 | 7 | 7 | 19 | 19 | 27 | 27 | 52 | 52 | 77 | 77 | 121 | 121 | 181 | 181 | 247 | 247 | ||
| EBITDA margin (%) | 33,3 | 9,6 | 9,6 | 19,5 | 19,5 | 20,5 | 20,5 | 27,5 | 27,5 | 28,8 | 28,8 | 33,3 | 33,3 | 38,9 | 38,9 | 43,8 | 43,8 | ||
| EBIT adj | 100 | 5 | 5 | 17 | 17 | 25 | 25 | 44 | 44 | 55 | 55 | 100 | 100 | 156 | 156 | 220 | 220 | ||
| EBIT adj margin (%) | 27,4 | 7,2 | 7,2 | 17,5 | 17,5 | 18,9 | 18,9 | 23,3 | 23,3 | 20,4 | 20,4 | 27,4 | 27,4 | 33,6 | 33,6 | 39,1 | 39,1 | ||
| Pretax profit | 100 | 6 | 6 | 17 | 17 | 22 | 22 | 42 | 42 | 59 | 59 | 100 | 100 | 156 | 156 | 220 | 220 | ||
| EPS rep | 1,3 | 0,08 | 0,08 | 0,22 | 0,22 | 0,29 | 0,29 | 0,54 | 0,54 | 0,76 | 0,76 | 1,3 | 1,3 | 2,04 | 2,04 | 2,88 | 2,88 | ||
| EPS growth (%) | 71,5 | -10,2 | -10,2 | 188,3 | 188,3 | 29,7 | 29,7 | 88,5 | 88,5 | 40,9 | 40,9 | 71,5 | 71,5 | 56,5 | 56,5 | 41,4 | 41,4 | ||
| EPS adj | 1,3 | 0,08 | 0,08 | 0,22 | 0,22 | 0,34 | 0,34 | 0,58 | 0,58 | 0,69 | 0,69 | 1,3 | 1,3 | 2,04 | 2,04 | 2,88 | 2,88 | ||
| DPS | 0,4 | 0,12 | 0,12 | 0,13 | 0,13 | 0,16 | 0,16 | 0,2 | 0,2 | 0,25 | 0,25 | 0,4 | 0,4 | 0,7 | 0,7 | 1 | 1 | ||
| EV/EBITDA (x) | 32,9 | 64,8 | 64,8 | 33,1 | 33,1 | 35,1 | 35,1 | 32,6 | 32,6 | 32,1 | 32,1 | 32,9 | 32,9 | 21,5 | 21,5 | 15,2 | 15,2 | ||
| EV/EBIT adj (x) | 40 | 87 | 87 | 36,8 | 36,8 | 37,9 | 37,9 | 38,5 | 38,5 | 45,3 | 45,3 | 40 | 40 | 25 | 25 | 17 | 17 | ||
| P/E (x) | 53,9 | 113,2 | 113,2 | 49,9 | 49,9 | 58,4 | 58,4 | 55,5 | 55,5 | 56,8 | 56,8 | 53,9 | 53,9 | 34,5 | 34,5 | 24,4 | 24,4 | ||
| P/E adj (x) | 53,9 | 113,2 | 113,2 | 49,9 | 49,9 | 49,5 | 49,5 | 51,7 | 51,7 | 62,3 | 62,3 | 53,9 | 53,9 | 34,5 | 34,5 | 24,4 | 24,4 | ||
| EV/sales (x) | 11 | 6,2 | 6,2 | 6,4 | 6,4 | 7,2 | 7,2 | 9 | 9 | 9,2 | 9,2 | 11 | 11 | 8,4 | 8,4 | 6,6 | 6,6 | ||
| FCF yield (%) | 1,5 | 0,8 | 0,8 | 0 | 0 | -0,3 | -0,3 | 0,7 | 0,7 | -0,1 | -0,1 | 1,5 | 1,5 | 2,5 | 2,5 | 3,6 | 3,6 | ||
| Dividend yield (%) | 0,6 | 1,4 | 1,4 | 1,2 | 1,2 | 1 | 1 | 0,7 | 0,7 | 0,6 | 0,6 | 0,6 | 0,6 | 1 | 1 | 1,4 | 1,4 | ||
| Net IB debt/EBITDA | -1,5 | -3,8 | -3,8 | -1,5 | -1,5 | -1,7 | -1,7 | -0,9 | -0,9 | -1,2 | -1,2 | -1,5 | -1,5 | -1,6 | -1,6 | -1,8 | -1,8 |
| SEKm | 2013 | 2013 | 2014 | 2014 | 2015 | 2015 | 2016 | 2016 | 2017 | 2017 | 2018e | 2018 | 2019e | 2019 | 2020e | 2020 | |||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 365 | 77 | 77 | 95 | 95 | 130 | 130 | 189 | 189 | 268 | 268 | 365 | 365 | 464 | 464 | 564 | 564 | ||
| COGS | 0 | N/A | N/A | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Gross profit | 365 | 77 | 77 | 95 | 95 | 130 | 130 | 189 | 189 | 268 | 268 | 365 | 365 | 464 | 464 | 564 | 564 | ||
| Other operating items | -243 | -69 | -69 | -77 | -77 | -103 | -103 | -137 | -137 | -191 | -191 | -243 | -243 | -283 | -283 | -316 | -316 | ||
| EBITDA | 121 | 7 | 7 | 19 | 19 | 27 | 27 | 52 | 52 | 77 | 77 | 121 | 121 | 181 | 181 | 247 | 247 | ||
| Depreciation on tangibles | 0 | N/A | N/A | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Depreciation on intangibles | -22 | -2 | -2 | -2 | -2 | -5 | -5 | -10 | -10 | -18 | -18 | -22 | -22 | -25 | -25 | -27 | -27 | ||
| EBITA | 100 | 5 | 5 | 17 | 17 | 22 | 22 | 42 | 42 | 59 | 59 | 100 | 100 | 156 | 156 | 220 | 220 | ||
| Goodwill impairment charges | 0 | N/A | N/A | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Other impairment and amortisation | 0 | N/A | N/A | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| EBIT | 100 | 5 | 5 | 17 | 17 | 22 | 22 | 42 | 42 | 59 | 59 | 100 | 100 | 156 | 156 | 220 | 220 | ||
| Other financial items | 0 | N/A | N/A | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Net financial items | 0 | N/A | N/A | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Associated income | 0 | N/A | N/A | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Other EO items | 0 | N/A | N/A | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Pretax profit | 100 | 6 | 6 | 17 | 17 | 22 | 22 | 42 | 42 | 59 | 59 | 100 | 100 | 156 | 156 | 220 | 220 | ||
| Tax | -22 | -1 | -1 | -4 | -4 | -5 | -5 | -10 | -10 | -14 | -14 | -22 | -22 | -34 | -34 | -48 | -48 | ||
| Net profit | 78 | 4 | 4 | 13 | 13 | 16 | 16 | 32 | 32 | 45 | 45 | 78 | 78 | 121 | 121 | 172 | 172 | ||
| Minority interest | 0 | N/A | N/A | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Net profit discontinued | 0 | N/A | N/A | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Net profit to shareholders | 78 | 4 | 4 | 13 | 13 | 17 | 17 | 31 | 31 | 45 | 45 | 78 | 78 | 121 | 121 | 172 | 172 | ||
| EPS | 1,3 | 0,08 | 0,08 | 0,22 | 0,22 | 0,29 | 0,29 | 0,54 | 0,54 | 0,76 | 0,76 | 1,3 | 1,3 | 2,04 | 2,04 | 2,88 | 2,88 | ||
| EPS Adj | 1,3 | 0,08 | 0,08 | 0,22 | 0,22 | 0,34 | 0,34 | 0,58 | 0,58 | 0,69 | 0,69 | 1,3 | 1,3 | 2,04 | 2,04 | 2,88 | 2,88 | ||
| Total extraordinary items after tax | 0 | N/A | N/A | 0 | 0 | -3 | -3 | -2,3 | -2,3 | 4 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Tax rate (%) | -22,3 | -22,8 | -22,8 | -23,1 | -23,1 | -23,9 | -23,9 | -23,5 | -23,5 | -23,6 | -23,6 | -22,3 | -22,3 | -22 | -22 | -22 | -22 | ||
| Gross margin (%) | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | ||
| EBITDA margin (%) | 33,3 | 9,6 | 9,6 | 19,5 | 19,5 | 20,5 | 20,5 | 27,5 | 27,5 | 28,8 | 28,8 | 33,3 | 33,3 | 38,9 | 38,9 | 43,8 | 43,8 | ||
| EBITA margin (%) | 27,4 | 7,2 | 7,2 | 17,5 | 17,5 | 16,6 | 16,6 | 22,1 | 22,1 | 21,9 | 21,9 | 27,4 | 27,4 | 33,6 | 33,6 | 39,1 | 39,1 | ||
| EBIT margin (%) | 27,4 | 7,2 | 7,2 | 17,5 | 17,5 | 16,6 | 16,6 | 22,1 | 22,1 | 21,9 | 21,9 | 27,4 | 27,4 | 33,6 | 33,6 | 39,1 | 39,1 | ||
| Pretax margin (%) | 27,4 | 7,6 | 7,6 | 17,7 | 17,7 | 16,6 | 16,6 | 22,1 | 22,1 | 21,9 | 21,9 | 27,4 | 27,4 | 33,6 | 33,6 | 39,1 | 39,1 | ||
| Net margin (%) | 21,3 | 5,8 | 5,8 | 13,6 | 13,6 | 12,6 | 12,6 | 16,9 | 16,9 | 16,7 | 16,7 | 21,3 | 21,3 | 26,2 | 26,2 | 30,5 | 30,5 | ||
| Growth rates Y/Y | 2013 | 2013 | 2014 | 2014 | 2015 | 2015 | 2016 | 2016 | 2017 | 2017 | 2018 | 2018 | 2019 | 2019 | 2020 | 2020 | |||
| Sales growth (%) | 36 | 32 | 32 | 24,7 | 24,7 | 35,9 | 35,9 | 46 | 46 | 41,7 | 41,7 | 36 | 36 | 27 | 27 | 21,6 | 21,6 | ||
| EBITDA growth (%) | 57,4 | -22,8 | -22,8 | 152,2 | 152,2 | 42,8 | 42,8 | 96,5 | 96,5 | 48,1 | 48,1 | 57,4 | 57,4 | 48,6 | 48,6 | 36,9 | 36,9 | ||
| EBIT growth (%) | 70,3 | -30,7 | -30,7 | 204,4 | 204,4 | 28,9 | 28,9 | 94,4 | 94,4 | 40,2 | 40,2 | 70,3 | 70,3 | 55,8 | 55,8 | 41,4 | 41,4 | ||
| Net profit growth (%) | 73,2 | -10,2 | -10,2 | 190,8 | 190,8 | 26,3 | 26,3 | 95,1 | 95,1 | 40,1 | 40,1 | 73,2 | 73,2 | 56,4 | 56,4 | 41,4 | 41,4 | ||
| EPS growth (%) | 71,5 | -10,2 | -10,2 | 188,3 | 188,3 | 29,7 | 29,7 | 88,5 | 88,5 | 40,9 | 40,9 | 71,5 | 71,5 | 56,5 | 56,5 | 41,4 | 41,4 | ||
| Profitability | 2013 | 2013 | 2014 | 2014 | 2015 | 2015 | 2016 | 2016 | 2017 | 2017 | 2018 | 2018 | 2019 | 2019 | 2020 | 2020 | |||
| ROE (%) | 63 | 16 | 16 | 55,7 | 55,7 | 52,5 | 52,5 | 66,7 | 66,7 | 57,3 | 57,3 | 63 | 63 | 61,8 | 61,8 | 55,4 | 55,4 | ||
| ROE Adj (%) | 63 | 16 | 16 | 55,7 | 55,7 | 61,9 | 61,9 | 71,6 | 71,6 | 52,2 | 52,2 | 63 | 63 | 61,8 | 61,8 | 55,4 | 55,4 | ||
| ROCE (%) | -730,5 | 138,6 | 138,6 | -348,6 | -348,6 | -419,5 | -419,5 | 0 | 0 | 513,7 | 513,7 | -730,5 | -730,5 | -351,7 | -351,7 | -372,8 | -372,8 | ||
| ROCE Adj(%) | -730,5 | 138,6 | 138,6 | -348,6 | -348,6 | -477,9 | -477,9 | 0 | 0 | 478,7 | 478,7 | -730,5 | -730,5 | -351,7 | -351,7 | -372,8 | -372,8 | ||
| ROIC (%) | -102,5 | -146,4 | -146,4 | -110,5 | -110,5 | -193,3 | -193,3 | -463,5 | -463,5 | -103,6 | -103,6 | -102,5 | -102,5 | -160,8 | -160,8 | -190,2 | -190,2 | ||
| ROIC Adj (%) | -102,5 | -146,4 | -146,4 | -110,5 | -110,5 | -220,3 | -220,3 | -489,1 | -489,1 | -96,6 | -96,6 | -102,5 | -102,5 | -160,8 | -160,8 | -190,2 | -190,2 | ||
| Adj earnings numbers | 2013 | 2013 | 2014 | 2014 | 2015 | 2015 | 2016 | 2016 | 2017 | 2017 | 2018 | 2018 | 2019 | 2019 | 2020 | 2020 | |||
| EBITDA Adj | 121 | 7 | 7 | 19 | 19 | 30 | 30 | 54 | 54 | 73 | 73 | 121 | 121 | 181 | 181 | 247 | 247 | ||
| EBITDA Adj margin (%) | 33,3 | 9,6 | 9,6 | 19,5 | 19,5 | 22,8 | 22,8 | 28,7 | 28,7 | 27,3 | 27,3 | 33,3 | 33,3 | 38,9 | 38,9 | 43,8 | 43,8 | ||
| EBITA Adj | 100 | 5 | 5 | 17 | 17 | 25 | 25 | 44 | 44 | 55 | 55 | 100 | 100 | 156 | 156 | 220 | 220 | ||
| EBITA Adj margin (%) | 27,4 | 7,2 | 7,2 | 17,5 | 17,5 | 18,9 | 18,9 | 23,3 | 23,3 | 20,4 | 20,4 | 27,4 | 27,4 | 33,6 | 33,6 | 39,1 | 39,1 | ||
| EBIT Adj | 100 | 5 | 5 | 17 | 17 | 25 | 25 | 44 | 44 | 55 | 55 | 100 | 100 | 156 | 156 | 220 | 220 | ||
| EBIT Adj margin (%) | 27,4 | 7,2 | 7,2 | 17,5 | 17,5 | 18,9 | 18,9 | 23,3 | 23,3 | 20,4 | 20,4 | 27,4 | 27,4 | 33,6 | 33,6 | 39,1 | 39,1 | ||
| Pretax profit Adj | 100 | 6 | 6 | 17 | 17 | 25 | 25 | 44 | 44 | 55 | 55 | 100 | 100 | 156 | 156 | 220 | 220 | ||
| Net profit Adj | 78 | 4 | 4 | 13 | 13 | 19 | 19 | 34 | 34 | 41 | 41 | 78 | 78 | 121 | 121 | 172 | 172 | ||
| Net profit to shareholders Adj | 78 | 4 | 4 | 13 | 13 | 20 | 20 | 34 | 34 | 41 | 41 | 78 | 78 | 121 | 121 | 172 | 172 | ||
| Net Adj margin (%) | 21,3 | 5,8 | 5,8 | 13,6 | 13,6 | 15 | 15 | 18,1 | 18,1 | 15,2 | 15,2 | 21,3 | 21,3 | 26,2 | 26,2 | 30,5 | 30,5 |
| SEKm | 2013 | 2013 | 2014 | 2014 | 2015 | 2015 | 2016 | 2016 | 2017 | 2017 | 2018e | 2018 | 2019e | 2019 | 2020e | 2020 | |||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EBITDA | 121 | 7 | 7 | 19 | 19 | 27 | 27 | 52 | 52 | 77 | 77 | 121 | 121 | 181 | 181 | 247 | 247 | ||
| Net financial items | 0 | N/A | N/A | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Paid tax | -22 | N/A | N/A | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -22 | -22 | -34 | -34 | -48 | -48 | ||
| Non-cash items | 0 | -30 | -30 | -6 | -6 | -27 | -27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Cash flow before change in WC | 99 | -22 | -22 | 12 | 12 | 0 | 0 | 52 | 52 | 77 | 77 | 99 | 99 | 146 | 146 | 199 | 199 | ||
| Change in WC | 1 | 30 | 30 | 5 | 5 | 27 | 27 | 5 | 5 | 101 | 101 | 1 | 1 | 32 | 32 | 34 | 34 | ||
| Operating cash flow | 99 | 8 | 8 | 18 | 18 | 27 | 27 | 43 | 43 | 67 | 67 | 99 | 99 | 146 | 146 | 199 | 199 | ||
| CAPEX tangible fixed assets | 0 | N/A | N/A | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| CAPEX intangible fixed assets | -38 | -4 | -4 | -18 | -18 | -30 | -30 | -31 | -31 | -71 | -71 | -38 | -38 | -42 | -42 | -46 | -46 | ||
| Acquisitions and disposals | 0 | N/A | N/A | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Free cash flow | 62 | 4 | 4 | 0 | 0 | -3 | -3 | 12 | 12 | -3 | -3 | 62 | 62 | 104 | 104 | 153 | 153 | ||
| Dividend paid | -42 | -8 | -8 | -9 | -9 | -12 | -12 | -15 | -15 | -24 | -24 | -42 | -42 | -60 | -60 | 0 | 0 | ||
| Share issues and buybacks | 0 | N/A | N/A | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Other non cash items | 71 | 12 | 12 | 10 | 10 | 32 | 32 | 3 | 3 | 56 | 56 | 71 | 71 | 68 | 68 | -8 | -8 | ||
| Decrease in net IB debt | 91 | 8 | 8 | 0 | 0 | 18 | 18 | 0 | 0 | 29 | 29 | 91 | 91 | 112 | 112 | 145 | 145 | ||
| Balance Sheet (SEKm) | 2013 | 2013 | 2014 | 2014 | 2015 | 2015 | 2016 | 2016 | 2017 | 2017 | 2018 | 2018 | 2019 | 2019 | 2020 | 2020 | |||
| Goodwill | 0 | N/A | N/A | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Indefinite intangible assets | 0 | N/A | N/A | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Definite intangible assets | 91 | 7 | 7 | 23 | 23 | 46 | 46 | 58 | 58 | 74 | 74 | 91 | 91 | 108 | 108 | 127 | 127 | ||
| Tangible fixed assets | 6 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 7 | 7 | 6 | 6 | 6 | 6 | 7 | 7 | ||
| Other fixed assets | 31 | 9 | 9 | 5 | 5 | 2 | 2 | 16 | 16 | 93 | 93 | 31 | 31 | 31 | 31 | 31 | 31 | ||
| Fixed assets | 128 | 17 | 17 | 29 | 29 | 49 | 49 | 76 | 76 | 174 | 174 | 128 | 128 | 145 | 145 | 165 | 165 | ||
| Inventories | 0 | N/A | N/A | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Receivables | 110 | 9 | 9 | 15 | 15 | 16 | 16 | 35 | 35 | 60 | 60 | 110 | 110 | 132 | 132 | 152 | 152 | ||
| Other current assets | 0 | N/A | N/A | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Cash and liquid assets | 185 | 28 | 28 | 28 | 28 | 46 | 46 | 45 | 45 | 90 | 90 | 185 | 185 | 297 | 297 | 442 | 442 | ||
| Total assets | 423 | 53 | 53 | 73 | 73 | 110 | 110 | 157 | 157 | 323 | 323 | 423 | 423 | 574 | 574 | 759 | 759 | ||
| Shareholders equity | 148 | 20 | 20 | 27 | 27 | 37 | 37 | 58 | 58 | 99 | 99 | 148 | 148 | 245 | 245 | 375 | 375 | ||
| Minority | 0 | N/A | N/A | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Total equity | 148 | 20 | 20 | 27 | 27 | 37 | 37 | 59 | 59 | 99 | 99 | 148 | 148 | 245 | 245 | 375 | 375 | ||
| Long-term debt | 0 | N/A | N/A | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Pension debt | 0 | N/A | N/A | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Convertible debt | 0 | N/A | N/A | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Deferred tax | 0 | N/A | N/A | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Other long-term liabilities | 0 | N/A | N/A | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Short-term debt | 0 | N/A | N/A | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Accounts payable | 275 | 34 | 34 | 46 | 46 | 74 | 74 | 98 | 98 | 224 | 224 | 275 | 275 | 329 | 329 | 383 | 383 | ||
| Other current liabilities | 0 | N/A | N/A | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Total liabilities and equity | 157 | 39 | 39 | 46 | 46 | 53 | 53 | 73 | 73 | 110 | 110 | 157 | 157 | 323 | 323 | 423 | 423 | ||
| Net IB debt | -185 | -28 | -28 | -28 | -28 | -46 | -46 | -45 | -45 | -90 | -90 | -185 | -185 | -297 | -297 | -442 | -442 | ||
| Net IB debt excl. pension debt | -185 | -28 | -28 | -28 | -28 | -46 | -46 | -45 | -45 | -90 | -90 | -185 | -185 | -297 | -297 | -442 | -442 | ||
| Capital invested | -68 | -17 | -17 | -6 | -6 | -11 | -11 | -3 | -3 | -83 | -83 | -68 | -68 | -83 | -83 | -98 | -98 | ||
| Working capital | -165 | -25 | -25 | -30 | -30 | -58 | -58 | -63 | -63 | -164 | -164 | -165 | -165 | -197 | -197 | -231 | -231 | ||
| EV breakdown | 2013 | 2013 | 2014 | 2014 | 2015 | 2015 | 2016 | 2016 | 2017 | 2017 | 2018 | 2018 | 2019 | 2019 | 2020 | 2020 | |||
| Market cap. diluted (m) | 4,185 | 505 | 505 | 643 | 643 | 976 | 976 | 1,747 | 1,747 | 2,57 | 2,57 | 4,185 | 4,185 | 4,185 | 4,185 | 4,185 | 4,185 | ||
| Net IB debt Adj | -185 | -28 | -28 | -28 | -28 | -46 | -46 | -45 | -45 | -90 | -90 | -185 | -185 | -297 | -297 | -442 | -442 | ||
| Market value of minority | 0 | N/A | N/A | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Reversal of shares and participations | 0 | N/A | N/A | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Reversal of conv. debt assumed equity | 0 | N/A | N/A | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| EV | 4,001 | 477 | 477 | 615 | 615 | 930 | 930 | 1,701 | 1,701 | 2,48 | 2,48 | 4,001 | 4,001 | 3,888 | 3,888 | 3,744 | 3,744 | ||
| Capital efficiency (%) | 2013 | 2013 | 2014 | 2014 | 2015 | 2015 | 2016 | 2016 | 2017 | 2017 | 2018 | 2018 | 2019 | 2019 | 2020 | 2020 | |||
| Total assets turnover (%) | 97,9 | 154,6 | 154,6 | 151,5 | 151,5 | 141,7 | 141,7 | 141,8 | 141,8 | 111,8 | 111,8 | 97,9 | 97,9 | 93 | 93 | 84,6 | 84,6 | ||
| Capital invested turnover (%) | -481,5 | N/A | N/A | -820,9 | -820,9 | 0 | 0 | 0 | 0 | -620 | -620 | -481,5 | -481,5 | -613,6 | -613,6 | -623,7 | -623,7 | ||
| Capital employed turnover (%) | 0 | N/A | N/A | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -953,8 | -953,8 | ||
| Inventories / sales (%) | 0 | N/A | N/A | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Customer advances / sales (%) | 0 | N/A | N/A | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Payables / sales (%) | 68,4 | 28,2 | 28,2 | 41,8 | 41,8 | 46 | 46 | 45,3 | 45,3 | 60 | 60 | 68,4 | 68,4 | 65,2 | 65,2 | 63,2 | 63,2 | ||
| Working capital / sales (%) | -45,1 | -13,2 | -13,2 | -29 | -29 | -33,9 | -33,9 | -31,8 | -31,8 | -42,4 | -42,4 | -45,1 | -45,1 | -39,1 | -39,1 | -38 | -38 | ||
| Financial risk and debt service | 2013 | 2013 | 2014 | 2014 | 2015 | 2015 | 2016 | 2016 | 2017 | 2017 | 2018 | 2018 | 2019 | 2019 | 2020 | 2020 | |||
| Net debt / equity (%) | -125 | -142,9 | -142,9 | -104,9 | -104,9 | -124,3 | -124,3 | -77,3 | -77,3 | -90,4 | -90,4 | -125 | -125 | -121,1 | -121,1 | -117,7 | -117,7 | ||
| Net debt / market cap (%) | -4,4 | -5,4 | -5,4 | -4,2 | -4,2 | -6,3 | -6,3 | -3,4 | -3,4 | -4,1 | -4,1 | -4,4 | -4,4 | -7,1 | -7,1 | -10,6 | -10,6 | ||
| Equity ratio (%) | 34,9 | 36,6 | 36,6 | 36,8 | 36,8 | 33,4 | 33,4 | 37,5 | 37,5 | 30,7 | 30,7 | 34,9 | 34,9 | 42,7 | 42,7 | 49,5 | 49,5 | ||
| Net IB debt adj. / equity (%) | -125 | -142,9 | -142,9 | -104,9 | -104,9 | -124,3 | -124,3 | -77,3 | -77,3 | -90,4 | -90,4 | -125 | -125 | -121,1 | -121,1 | -117,7 | -117,7 | ||
| Current ratio (%) | 107,1 | 108,8 | 108,8 | 95 | 95 | 84,1 | 84,1 | 82 | 82 | 66,6 | 66,6 | 107,1 | 107,1 | 130,3 | 130,3 | 155 | 155 | ||
| EBITDA / net interest (%) | 0 | N/A | N/A | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Net IB debt / EBITDA (%) | -151,9 | -378,6 | -378,6 | -151 | -151 | -172,8 | -172,8 | -87,1 | -87,1 | -116 | -116 | -151,9 | -151,9 | -164,5 | -164,5 | -178,8 | -178,8 | ||
| Interest cover (%) | 0 | N/A | N/A | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SEKm | 2013 | 2013 | 2014 | 2014 | 2015 | 2015 | 2016 | 2016 | 2017 | 2017 | 2018e | 2018 | 2019e | 2019 | 2020e | 2020 | |||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Shares outstanding adj. | 60 | 58 | 58 | 58 | 58 | 58 | 58 | 58 | 58 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | ||
| Fully diluted shares Adj | 60 | 58 | 58 | 58 | 58 | 58 | 58 | 58 | 58 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | ||
| EPS | 1,3 | 0,08 | 0,08 | 0,22 | 0,22 | 0,29 | 0,29 | 0,54 | 0,54 | 0,76 | 0,76 | 1,3 | 1,3 | 2,04 | 2,04 | 2,88 | 2,88 | ||
| Dividend per share Adj | 0,4 | 0,1 | 0,1 | 0,1 | 0,1 | 0,2 | 0,2 | 0,2 | 0,2 | 0,3 | 0,3 | 0,4 | 0,4 | 0,7 | 0,7 | 1 | 1 | ||
| EPS Adj | 1,3 | 0,08 | 0,08 | 0,22 | 0,22 | 0,34 | 0,34 | 0,58 | 0,58 | 0,69 | 0,69 | 1,3 | 1,3 | 2,04 | 2,04 | 2,88 | 2,88 | ||
| BVPS | 2,48 | 0,33 | 0,33 | 0,46 | 0,46 | 0,63 | 0,63 | 0,99 | 0,99 | 1,66 | 1,66 | 2,48 | 2,48 | 4,11 | 4,11 | 6,3 | 6,3 | ||
| BVPS Adj | 0,96 | 0,21 | 0,21 | 0,07 | 0,07 | -0,15 | -0,15 | 0 | 0 | 0,42 | 0,42 | 0,96 | 0,96 | 2,31 | 2,31 | 4,17 | 4,17 | ||
| Net IB debt / share | -2,8 | -0,5 | -0,5 | -0,5 | -0,5 | -0,8 | -0,8 | -0,8 | -0,8 | -1,3 | -1,3 | -2,8 | -2,8 | -4,7 | -4,7 | -7,1 | -7,1 | ||
| Share price | 70,2 | 8,87 | 8,87 | 11,41 | 11,41 | 12,44 | 12,44 | 22,68 | 22,68 | 36,9 | 36,9 | 70,2 | 70,2 | 70,2 | 70,2 | 70,2 | 70,2 | ||
| Market cap. (m) | 4,185 | 518 | 518 | 667 | 667 | 727 | 727 | 1,325 | 1,325 | 2,2 | 2,2 | 4,185 | 4,185 | 4,185 | 4,185 | 4,185 | 4,185 | ||
| Valuation | 2013 | 2013 | 2014 | 2014 | 2015 | 2015 | 2016 | 2016 | 2017 | 2017 | 2018 | 2018 | 2019 | 2019 | 2020 | 2020 | |||
| P/E | 53,9 | 113,2 | 113,2 | 49,9 | 49,9 | 58,4 | 58,4 | 55,5 | 55,5 | 56,8 | 56,8 | 53,9 | 53,9 | 34,5 | 34,5 | 24,4 | 24,4 | ||
| EV/sales | 10,96 | 6,24 | 6,24 | 6,44 | 6,44 | 7,17 | 7,17 | 8,99 | 8,99 | 9,25 | 9,25 | 10,96 | 10,96 | 8,39 | 8,39 | 6,64 | 6,64 | ||
| EV/EBITDA | 32,9 | 64,8 | 64,8 | 33,1 | 33,1 | 35,1 | 35,1 | 32,6 | 32,6 | 32,1 | 32,1 | 32,9 | 32,9 | 21,5 | 21,5 | 15,2 | 15,2 | ||
| EV/EBITA | 40 | 87 | 87 | 36,8 | 36,8 | 43,2 | 43,2 | 40,6 | 40,6 | 42,3 | 42,3 | 40 | 40 | 25 | 25 | 17 | 17 | ||
| EV/EBIT | 40 | 87 | 87 | 36,8 | 36,8 | 43,2 | 43,2 | 40,6 | 40,6 | 42,3 | 42,3 | 40 | 40 | 25 | 25 | 17 | 17 | ||
| Dividend yield (%) | 0,6 | 1,4 | 1,4 | 1,2 | 1,2 | 1 | 1 | 0,7 | 0,7 | 0,6 | 0,6 | 0,6 | 0,6 | 1 | 1 | 1,4 | 1,4 | ||
| FCF yield (%) | 1,5 | 0,8 | 0,8 | 0 | 0 | -0,3 | -0,3 | 0,7 | 0,7 | -0,1 | -0,1 | 1,5 | 1,5 | 2,5 | 2,5 | 3,6 | 3,6 | ||
| P/BVPS | 28,35 | 25,9 | 25,9 | 24,06 | 24,06 | 26,45 | 26,45 | 30,35 | 30,35 | 25,94 | 25,94 | 28,35 | 28,35 | 17,07 | 17,07 | 11,15 | 11,15 | ||
| P/BVPS Adj | 73,46 | 41,13 | 41,13 | 157,12 | 157,12 | -110,99 | -110,99 | 0 | 0 | 103,16 | 103,16 | 73,46 | 73,46 | 30,42 | 30,42 | 16,83 | 16,83 | ||
| P/E Adj | 53,9 | 113,2 | 113,2 | 49,9 | 49,9 | 49,5 | 49,5 | 51,7 | 51,7 | 62,3 | 62,3 | 53,9 | 53,9 | 34,5 | 34,5 | 24,4 | 24,4 | ||
| EV/EBITDA Adj | 32,9 | 64,8 | 64,8 | 33,1 | 33,1 | 31,5 | 31,5 | 31,3 | 31,3 | 33,9 | 33,9 | 32,9 | 32,9 | 21,5 | 21,5 | 15,2 | 15,2 | ||
| EV/EBITA Adj | 40 | 87 | 87 | 36,8 | 36,8 | 37,9 | 37,9 | 38,5 | 38,5 | 45,3 | 45,3 | 40 | 40 | 25 | 25 | 17 | 17 | ||
| EV/EBIT Adj | 40 | 87 | 87 | 36,8 | 36,8 | 37,9 | 37,9 | 38,5 | 38,5 | 45,3 | 45,3 | 40 | 40 | 25 | 25 | 17 | 17 | ||
| EV/cap. employed | -108,4 | -57,1 | -57,1 | -465,7 | -465,7 | -103,9 | -103,9 | 127,8 | 127,8 | 260,1 | 260,1 | -108,4 | -108,4 | -75,2 | -75,2 | -56,3 | -56,3 | ||
| Investment ratios | 2013 | 2013 | 2014 | 2014 | 2015 | 2015 | 2016 | 2016 | 2017 | 2017 | 2018 | 2018 | 2019 | 2019 | 2020 | 2020 | |||
| Capex / sales | 10,3 | 4,6 | 4,6 | 18,8 | 18,8 | 23 | 23 | 16,3 | 16,3 | 26,3 | 26,3 | 10,3 | 10,3 | 9,1 | 9,1 | 8,2 | 8,2 | ||
| Capex / depreciation | 174,6 | 189,4 | 189,4 | 960,2 | 960,2 | 597,7 | 597,7 | 301,8 | 301,8 | 381,3 | 381,3 | 174,6 | 174,6 | 169,4 | 169,4 | 171,6 | 171,6 | ||
| Capex tangibles / tangible fixed assets | 0 | N/A | N/A | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Capex intangibles / definite intangibles | 41,5 | 49,2 | 49,2 | 79,2 | 79,2 | 65,3 | 65,3 | 53,5 | 53,5 | 95,1 | 95,1 | 41,5 | 41,5 | 39 | 39 | 36,3 | 36,3 | ||
| Depreciation on intangibles / definite intangibles | 23,8 | 26 | 26 | 8,2 | 8,2 | 10,9 | 10,9 | 17,7 | 17,7 | 24,9 | 24,9 | 23,8 | 23,8 | 23 | 23 | 21,2 | 21,2 | ||
| Depreciation on tangibles / tangibles | 0 | N/A | N/A | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Equity research
FORTNOX
Media
FORTNOX
Company news
FORTNOX
Fortnox bygger för framtiden
4 June 2018
Fortnox rekryterar två nya toppchefer
18 May 2018
Stark inledning på 2018
24 April 2018
QUICK FACTS
- Nils Carlsson
- Andreas Kemi
- Informationsteknik
- www.fortnox.se
- NGM Nordic MTF
- 4 322,28 MSEK
- FNOX MTF
- 22 Aug 2018
QUICK FACTS
- CEO
- Nils Carlsson
- Chairman
- Andreas Kemi
- List
- NGM Nordic MTF
- Industry
- Informationsteknik
QUICK FACTS
- Market Cap
- 4 322,28 MSEK
- Ticker
- FNOX MTF
- Next report date
- 22 Aug 2018
- Website
- www.fortnox.se
Latest articles
-
Fortnox - The success story is set to continue
14 Aug 2018 / Analys
-
Fortnox bygger för framtiden
4 Jun 2018 / Pressmeddelande
-
Fortnox rekryterar två nya toppchefer
18 May 2018 / Pressmeddelande
-
Insynstransaktioner bland bolagen på Introduce v.17-18
7 May 2018 / Övrig artikel
-
Fortnox: Intervju med VD Nils Carlsson (Q1 2018)
27 Apr 2018 / Intervju
