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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Fortnox

Fortnox

Web-based administration software

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.

SEKm 2019 2020e 2021e
Sales 532 701 861
Sales growth (%) 42,1 31,8 22,7
EBITDA 205 306 369
EBITDA margin (%) 38,5 43,7 42,9
EBIT adj 177 248 310
EBIT adj margin (%) 33,3 35,4 36
Pretax profit 172 244 306
EPS rep 2,26 3,19 4
EPS growth (%) 70,8 41,4 25,2
EPS adj 2,39 3,19 4
DPS 0,5 0,75 1
EV/EBITDA (x) 47,7 44,9 36,7
EV/EBIT adj (x) 55,2 55,4 43,8
P/E (x) 74,4 73,3 58,6
P/E adj (x) 70,2 73,3 58,6
EV/sales (x) 18,4 19,6 15,8
FCF yield (%) 1,4 1,4 1,7
Dividend yield (%) 0,3 0,3 0,4
Net IB debt/EBITDA -1,3 -0,8 -1,2
SEKm 2019 2020e 2021e
Sales 532 701 861
COGS 0 0 0
Gross profit 532 701 861
Other operating items -327 -395 -491
EBITDA 205 306 369
Depreciation on tangibles -2 -1 -1
Depreciation on intangibles -28 -46 -47
EBITA 175 248 310
Goodwill impairment charges 0 0 0
Other impairment and amortisation -3 0 0
EBIT 172 248 310
Other financial items 0 0 0
Net financial items 0 -4 -4
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 172 244 306
Tax -37 -54 -67
Net profit 135 191 239
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 135 191 239
EPS 2,26 3,19 4
EPS Adj 2,39 3,19 4
Total extraordinary items after tax -4,9 0 0
Tax rate (%) -21,6 -21,9 -22
Gross margin (%) 100 100 100
EBITDA margin (%) 38,5 43,7 42,9
EBITA margin (%) 33 35,4 36
EBIT margin (%) 32,4 35,4 36
Pretax margin (%) 32,3 34,9 35,6
Net margin (%) 25,4 27,2 27,8
Growth rates Y/Y 2019 2020 2021
Sales growth (%) 42,1 31,8 22,7
EBITDA growth (%) 61,5 49,6 20,6
EBIT growth (%) 68,7 44 24,9
Net profit growth (%) 71,1 41,4 25,2
EPS growth (%) 70,8 41,4 25,2
Profitability 2019 2020 2021
ROE (%) 60,5 52,9 44,4
ROE Adj (%) 64,2 52,9 44,4
ROCE (%) 69,6 55,3 43,4
ROCE Adj(%) 72,8 55,3 43,4
ROIC (%) 291,3 134,8 100,1
ROIC Adj (%) 299,6 134,8 100,1
Adj earnings numbers 2019 2020 2021
EBITDA Adj 210 306 369
EBITDA Adj margin (%) 39,4 43,7 42,9
EBITA Adj 180 248 310
EBITA Adj margin (%) 33,9 35,4 36
EBIT Adj 177 248 310
EBIT Adj margin (%) 33,3 35,4 36
Pretax profit Adj 180 244 306
Net profit Adj 143 191 239
Net profit to shareholders Adj 143 191 239
Net Adj margin (%) 26,9 27,2 27,8
SEKm 2019 2020e 2021e
EBITDA 205 306 369
Net financial items 0 -4 -4
Paid tax -37 -54 -67
Non-cash items 11 0 0
Cash flow before change in WC 179 249 299
Change in WC 17 2 -8
Operating cash flow 185 251 291
CAPEX tangible fixed assets -3 -2 -3
CAPEX intangible fixed assets -43 -58 -49
Acquisitions and disposals 0 0 0
Free cash flow 138 191 239
Dividend paid -21 -30 -45
Share issues and buybacks 0 0 0
Other non cash items -14 -174 0
Decrease in net IB debt 119 -24 183
Balance Sheet (SEKm) 2019 2020 2021
Goodwill 0 0 0
Indefinite intangible assets 97 108 110
Definite intangible assets 0 0 0
Tangible fixed assets 7 8 9
Other fixed assets 34 34 34
Fixed assets 137 324 327
Inventories 0 0 0
Receivables 116 155 196
Other current assets 32 45 61
Cash and liquid assets 267 418 601
Total assets 552 942 1185
Shareholders equity 280 441 635
Minority 0 0 0
Total equity 280 441 635
Long-term debt 0 0 0
Pension debt 0 0 0
Convertible debt 0 0 0
Deferred tax 38 38 38
Other long-term liabilities 0 0 0
Short-term debt 0 0 0
Accounts payable 19 28 37
Other current liabilities 215 261 300
Total liabilities and equity 552 942 1185
Net IB debt -267 -243 -426
Net IB debt excl. pension debt -267 -243 -426
Capital invested 51 236 247
Working capital -86 -88 -80
EV breakdown 2019 2020 2021
Market cap. diluted (m) 10044 13990 13990
Net IB debt Adj -267 -243 -426
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 9777 13747 13563
Capital efficiency (%) 2019 2020 2021
Total assets turnover (%) 111,5 93,8 80,9
Capital invested turnover (%) 1148,1 488,5 356,5
Capital employed turnover (%) 215 156,4 120,7
Inventories / sales (%) 0 0 0
Customer advances / sales (%) 26,4 26,9 26,9
Payables / sales (%) 3,2 3,4 3,7
Working capital / sales (%) -14,6 -12,4 -9,8
Financial risk and debt service 2019 2020 2021
Net debt / equity (%) -95,2 -55,1 -67,1
Net debt / market cap (%) -3,5 -1,7 -3
Equity ratio (%) 50,8 46,8 53,6
Net IB debt adj. / equity (%) -95,2 -55,1 -67,1
Current ratio (%) 177,2 201,5 241,3
EBITDA / net interest (%) 193214,2 8716,1 10508,7
Net IB debt / EBITDA (%) -130,4 -79,3 -115,4
Interest cover (%) 165424,5 7052,6 8811,1
SEKm 2019 2020e 2021e
Shares outstanding adj. 60 60 60
Fully diluted shares Adj 60 60 60
EPS 2,26 3,19 4
Dividend per share Adj 0,5 0,8 1
EPS Adj 2,39 3,19 4
BVPS 4,69 7,38 10,63
BVPS Adj 4,69 7,38 10,63
Net IB debt / share -4,5 -4,1 -7,1
Share price 128,22 234 234
Market cap. (m) 7665 13990 13990
Valuation 2019 2020 2021
P/E 74,4 73,3 58,6
EV/sales 18,37 19,6 15,76
EV/EBITDA 47,7 44,9 36,7
EV/EBITA 55,8 55,4 43,8
EV/EBIT 56,8 55,4 43,8
Dividend yield (%) 0,3 0,3 0,4
FCF yield (%) 1,4 1,4 1,7
P/BVPS 35,81 31,69 22,02
P/BVPS Adj 35,81 31,69 22,02
P/E Adj 70,2 73,3 58,6
EV/EBITDA Adj 46,6 44,9 36,7
EV/EBITA Adj 54,2 55,4 43,8
EV/EBIT Adj 55,2 55,4 43,8
EV/cap. employed 34,9 22,3 16,7
Investment ratios 2019 2020 2021
Capex / sales 8,7 8,5 6
Capex / depreciation 157,2 125,6 107
Capex tangibles / tangible fixed assets 45,9 21,3 31,9
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 26,8 13,2 12,8

Equity research

Read earlier research

Media

Fortnox - Interview with CEO Nils Carlsson (in Swedish)
Fortnox - Company presentation with CEO Nils Carlsson

Main shareholders - Fortnox

Main shareholders Share capital % Voting shares % Verified
Olof Hallrup 21.0 % 21.0 % 31 Mar 2020
Capital Group 8.0 % 8.0 % 31 Mar 2020
Swedbank Robur Fonder 5.4 % 5.4 % 31 Mar 2020
Miton Asset Management 2.5 % 2.5 % 31 Jan 2020
Peder Klas-Åke Bengtsson 2.4 % 2.4 % 31 Mar 2020
Spiltan Fonder 2.2 % 2.2 % 30 Apr 2020
Avanza Pension 2.0 % 2.0 % 31 Mar 2020
Norges Bank 1.6 % 1.6 % 31 Mar 2020
We Enable Business In Sweden AB 1.5 % 1.5 % 31 Mar 2020
Kayne Anderson Rudnick 1.5 % 1.5 % 31 Dec 2019
Source: Holdings by Modular Finance AB

Insider list - Fortnox

Name Quantity Code Date
Jesper Svensson - 16 500 BODEL 20 May 2020
Joachim Lindow - 10 000 SELL 15 May 2020
Jesper Svensson - 190 SELL 14 May 2020
Joachim Lindow - 2 000 SELL 14 May 2020
Jesper Svensson - 3 810 SELL 14 May 2020
Jesper Svensson - 9 000 SELL 13 May 2020
Joachim Lindow - 17 000 SELL 13 May 2020
Jesper Svensson - 4 000 SELL 13 May 2020
Andreas Kemi - 3 000 SELL 6 May 2020
Joachim Lindow + 100 000 Redemp 30 Apr 2020

Show More