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

Introduce me >

Social media

facebook   Follow us on Twitter

Generic

SEKm 2018 2019e 2020e
Sales 60 67 72
Sales growth (%) 13,8 12,3 6,5
EBITDA 10 12 12
EBITDA margin (%) 16,4 17,1 17,4
EBIT adj 9 10 11
EBIT adj margin (%) 14,3 15,2 15,5
Pretax profit 9 10 11
EPS rep 0,55 0,65 0,71
EPS growth (%) 205,8 18,3 9,2
EPS adj 0,55 0,65 0,71
DPS 0,8 0,3 0,35
EV/EBITDA (x) 6,9 10,2 9
EV/EBIT adj (x) 8 11,5 10,1
P/E (x) 13,1 16,7 15,3
P/E adj (x) 13,1 16,7 15,3
EV/sales (x) 1,1 1,7 1,6
FCF yield (%) 15,8 3,9 6,5
Dividend yield (%) 11,1 2,8 3,2
Net IB debt/EBITDA -2,2 -1,3 -1,6
SEKm 2018 2019e 2020e
Sales 60 67 72
COGS -27 -29 -32
Gross profit 33 38 40
Other operating items -23 -27 -27
EBITDA 10 12 12
Depreciation on tangibles -1 -1 -1
Depreciation on intangibles 0 0 0
EBITA 9 10 11
Goodwill impairment charges 0 0 0
Other impairment and amortisation 0 0 0
EBIT 9 10 11
Other financial items 0 0 0
Net financial items 0 0 0
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 9 10 11
Tax -2 -2 -2
Net profit 7 8 9
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 7 8 9
EPS 0,55 0,65 0,71
EPS Adj 0,55 0,65 0,71
Total extraordinary items after tax 0 0 0
Tax rate (%) -22,3 -22 -22
Gross margin (%) 54,5 56,6 55,5
EBITDA margin (%) 16,4 17,1 17,4
EBITA margin (%) 14,3 15,2 15,5
EBIT margin (%) 14,3 15,2 15,5
Pretax margin (%) 14,5 15,2 15,5
Net margin (%) 11,2 11,8 12,1
Growth rates Y/Y 2018 2019 2020
Sales growth (%) 13,8 12,3 6,5
EBITDA growth (%) 74,7 17,4 8,1
EBIT growth (%) 76,2 19,5 9,2
Net profit growth (%) 47,2 18,3 9,2
EPS growth (%) 205,8 18,3 9,2
Profitability 2018 2019 2020
ROE (%) 21,9 29,6 30,5
ROE Adj (%) 21,9 29,6 30,5
ROCE (%) 27,8 34,2 32,4
ROCE Adj(%) 27,8 34,2 32,4
ROIC (%) 44,4 69,4 83,1
ROIC Adj (%) 44,4 69,4 83,1
Adj earnings numbers 2018 2019 2020
EBITDA Adj 10 12 12
EBITDA Adj margin (%) 16,4 17,1 17,4
EBITA Adj 9 10 11
EBITA Adj margin (%) 14,3 15,2 15,5
EBIT Adj 9 10 11
EBIT Adj margin (%) 14,3 15,2 15,5
Pretax profit Adj 9 10 11
Net profit Adj 7 8 9
Net profit to shareholders Adj 7 8 9
Net Adj margin (%) 11,2 11,8 12,1
SEKm 2018 2019e 2020e
Total assets 46 46 51
Shareholders equity 28 26 31
Minority 0 0 0
Total equity 28 26 31
Long-term debt 0 0 0
Pension debt 0 6 6
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 12 13 14
Other current liabilities 6 0 0
Total liabilities and equity 69 51 46
Net IB debt -21 -16 -21
Net IB debt excl. pension debt -21 -22 -27
Capital invested 13 10 11
Working capital 2 5 5
EV breakdown 2018 2019 2020
Market cap. diluted (m) 89 133 133
Net IB debt Adj -20 -16 -21
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 68 118 113
Capital efficiency (%) 2018 2019 2020
Total assets turnover (%) 123,1 147,1 148,3
Capital invested turnover (%) 400,9 586,3 685,1
Capital employed turnover (%) 195,1 225,3 208,2
Inventories / sales (%) 0,4 0,4 0,5
Customer advances / sales (%) 0 0 0
Payables / sales (%) 19,9 19,1 19,4
Working capital / sales (%) 7,4 5,2 7,3
Financial risk and debt service 2018 2019 2020
Net debt / equity (%) -76,7 -59,7 -66,2
Net debt / market cap (%) -28,9 -11,7 -15,4
Equity ratio (%) 60,3 57,2 60,4
Net IB debt adj. / equity (%) -73,1 -59,7 -66,2
Current ratio (%) 188,9 297,1 322,1
EBITDA / net interest (%) -7924,2 0 0
Net IB debt / EBITDA (%) -217,5 -134,7 -164,6
Interest cover (%) -6908,9 N/A N/A
EBITDA 10 12 12
Net financial items 0 0 0
Paid tax -2 -2 -2
Non-cash items 0 0 0
Cash flow before change in WC 8 9 10
Change in WC 5 -3 0
Operating cash flow 13 6 10
CAPEX tangible fixed assets 1 -1 -1
CAPEX intangible fixed assets 0 0 0
Acquisitions and disposals 0 0 0
Free cash flow 14 5 9
Dividend paid -4 -10 -4
Share issues and buybacks 0 0 0
Other non cash items -11 5 0
Decrease in net IB debt -1 -6 5
Balance Sheet (SEKm) 2018 2019 2020
Goodwill 6 0 0
Indefinite intangible assets 0 0 0
Definite intangible assets 0 0 0
Tangible fixed assets 4 4 4
Other fixed assets 1 1 1
Fixed assets 12 5 5
Inventories 0 0 0
Receivables 14 18 19
Other current assets 0 0 0
Cash and liquid assets 20 22 27
SEKm 2018 2019e 2020e
Shares outstanding adj. 12 12 12
Fully diluted shares Adj 12 12 12
EPS 0,55 0,65 0,71
Dividend per share Adj 0,8 0,3 0,3
EPS Adj 0,55 0,65 0,71
BVPS 2,27 2,12 2,53
BVPS Adj 1,76 2,08 2,49
Net IB debt / share -1,7 -1,3 -1,7
Share price 6,02 10,85 10,85
Market cap. (m) 74 133 133
Valuation 2018 2019 2020
P/E 13,1 16,7 15,3
EV/sales 1,13 1,75 1,57
EV/EBITDA 6,9 10,2 9
EV/EBITA 8 11,5 10,1
EV/EBIT 8 11,5 10,1
Dividend yield (%) 11,1 2,8 3,2
FCF yield (%) 15,8 3,9 6,5
P/BVPS 3,18 5,13 4,3
P/BVPS Adj 4,09 5,21 4,35
P/E Adj 13,1 16,7 15,3
EV/EBITDA Adj 6,9 10,2 9
EV/EBITA Adj 8 11,5 10,1
EV/EBIT Adj 8 11,5 10,1
EV/cap. employed 2,4 3,7 3
Investment ratios 2018 2019 2020
Capex / sales -2,3 1,5 1,4
Capex / depreciation -108,7 76,9 76,9
Capex tangibles / tangible fixed assets -31,8 25 27
Capex intangibles / definite intangibles 0 0 0
Depreciation on intangibles / definite intangibles 0 0 0
Depreciation on tangibles / tangibles 29,2 32,5 35,1

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.

15,3

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.

(
)
9,9

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.

(
)
1,5

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. 

 

(
)
4,2