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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Handicare

Handicare

Leader in mobility solutions and patient handling products

Handicare is a Swedish-based leading provider of mobility solutions and patient-handling products for the elderly and physically-challenged population. Handicare is a global company, with close to 1,200 employees and sales in more than 20 countries. It has manufacturing and assembly plants in Europe, North America and Asia.

The main opportunity for Handicare would be to gain market share in the global Accessibility and Patient Handling markets.

We note a number of risk factors for Handicare, including market risk, competition, legal and regulatory risk, product development risk, and currency and macroeconomic risk.

EURm 2019 2020e 2021e
Sales 271 215 223
Sales growth (%) -6,8 -20,8 3,6
EBITDA 20 22 27
EBITDA margin (%) 7,3 10,4 12
EBIT adj 15 10 14
EBIT adj margin (%) 5,6 4,9 6,2
Pretax profit 3 -25 13
EPS rep 0,05 -0,55 0,17
EPS growth (%) -73,2 -1162,6 130,6
EPS adj 0,24 0,38 0,24
DPS 0 0,06 0,07
EV/EBITDA (x) 14,7 9,1 7,4
EV/EBIT adj (x) 19,2 19,3 14,4
P/E (x) 67,7 -4,8 15,7
P/E adj (x) 14,8 6,9 10,8
EV/sales (x) 1,1 0,9 0,9
FCF yield (%) 15,5 30,5 9,1
Dividend yield (%) 0 2,3 2,5
Net IB debt/EBITDA 4,3 2,1 1,6
EURm 2019 2020e 2021e
Sales 271 215 223
COGS -159 -126 -128
Gross profit 112 89 95
Other operating items -93 -67 -68
EBITDA 20 22 27
Depreciation on tangibles -3 -8 -7
Depreciation on intangibles 0 0 0
EBITA 11 15 19
Goodwill impairment charges 0 -37 0
Other impairment and amortisation -6 -6 -6
EBIT 5 -28 14
Other financial items 1 0 0
Net financial items -1 3 -1
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 3 -25 13
Tax -5 4 -3
Net profit -2 -20 10
Minority interest 0 0 0
Net profit discontinued 5 -12 0
Net profit to shareholders 3 -32 10
EPS 0,05 -0,55 0,17
EPS Adj 0,24 0,38 0,24
Total extraordinary items after tax -10,5 -1,5 0
Tax rate (%) -145,4 -18 -22
Gross margin (%) 41,4 41,4 42,6
EBITDA margin (%) 7,3 10,4 12
EBITA margin (%) 4,1 6,8 8,7
EBIT margin (%) 1,7 -13,1 6,2
Pretax margin (%) 1,2 -11,6 5,7
Net margin (%) -0,6 -9,5 4,4
Growth rates Y/Y 2019 2020 2021
Sales growth (%) -6,8 -20,8 3,6
EBITDA growth (%) -12,6 12,8 20,1
EBIT growth (%) -65 -707,1 148,8
Net profit growth (%) -113,5 -1233,9 148,6
EPS growth (%) -73,2 -1162,6 130,6
Profitability 2019 2020 2021
ROE (%) 1,8 -20,6 6,9
ROE Adj (%) 8,1 14,3 9,9
ROCE (%) 1,9 -10,1 5,1
ROCE Adj(%) 7,8 5,8 7,2
ROIC (%) -0,8 -9,9 5,4
ROIC Adj (%) -2,6 3,7 5,4
Adj earnings numbers 2019 2020 2021
EBITDA Adj 30 24 27
EBITDA Adj margin (%) 11,2 11,1 12
EBITA Adj 22 16 19
EBITA Adj margin (%) 7,9 7,5 8,7
EBIT Adj 15 10 14
EBIT Adj margin (%) 5,6 4,9 6,2
Pretax profit Adj 20 19 18
Net profit Adj 14 23 14
Net profit to shareholders Adj 14 23 14
Net Adj margin (%) 5,2 10,5 6,4
EURm 2019 2020e 2021e
Short-term debt 0 0 0
Accounts payable 23 24 18
Other current liabilities 20 20 20
Total liabilities and equity 344 319 320
Net IB debt 84 47 42
Net IB debt excl. pension debt 84 46 41
Capital invested 267 199 200
Working capital 28 24 26
EV breakdown 2019 2020 2021
Market cap. diluted (m) 206 155 155
Net IB debt Adj 84 47 42
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 291 202 197
Capital efficiency (%) 2019 2020 2021
Total assets turnover (%) 79,7 64,8 69,7
Capital invested turnover (%) 102,4 92,2 111,7
Capital employed turnover (%) 95,7 77,2 83,2
Inventories / sales (%) 11,7 13,5 12,8
Customer advances / sales (%) 7,2 9,1 9
Payables / sales (%) 9,9 10,9 9,4
Working capital / sales (%) 11,1 12 11,2
Financial risk and debt service 2019 2020 2021
Net debt / equity (%) 48,7 33,3 28,2
Net debt / market cap (%) 41,8 30,3 26,8
Equity ratio (%) 50,4 44,3 46,1
Net IB debt adj. / equity (%) 48,7 33,3 28,2
Current ratio (%) 220,1 299,6 342,7
EBITDA / net interest (%) 1008,1 -694 2674,6
Net IB debt / EBITDA (%) 427,7 210,9 155,2
Interest cover (%) 562,4 -455,6 1934,6
EBITDA 20 22 27
Net financial items -1 3 -1
Paid tax -5 4 -3
Non-cash items 17 -12 0
Cash flow before change in WC 31 18 23
Change in WC 4 4 -2
Operating cash flow 25 22 21
CAPEX tangible fixed assets -2 -2 -2
CAPEX intangible fixed assets -3 -3 -4
Acquisitions and disposals 12 30 0
Free cash flow 32 47 14
Dividend paid -3 0 -4
Share issues and buybacks 0 0 0
Other non cash items -29 -4 0
Decrease in net IB debt -5 37 5
Balance Sheet (EURm) 2019 2020 2021
Goodwill 159 123 123
Indefinite intangible assets 0 0 0
Definite intangible assets 46 21 20
Tangible fixed assets 8 8 8
Other fixed assets 3 3 3
Fixed assets 239 175 174
Inventories 28 30 27
Receivables 40 34 34
Other current assets 3 3 3
Cash and liquid assets 34 76 82
Total assets 344 319 320
Shareholders equity 173 141 147
Minority 0 0 0
Total equity 173 141 147
Long-term debt 95 102 102
Pension debt 1 1 1
Convertible debt 0 0 0
Deferred tax 6 8 8
Other long-term liabilities 3 3 3
EURm 2019 2020e 2021e
Shares outstanding adj. 59 59 59
Fully diluted shares Adj 59 59 59
EPS 0,05 -0,55 0,17
Dividend per share Adj 0 0,1 0,1
EPS Adj 0,24 0,38 0,24
BVPS 2,94 2,39 2,5
BVPS Adj -0,55 -0,05 0,08
Net IB debt / share 1,4 0,8 0,7
Share price 3,43 2,63 2,63
Market cap. (m) 202 155 155
Valuation 2019 2020 2021
P/E 67,7 -4,8 15,7
EV/sales 1,07 0,94 0,88
EV/EBITDA 14,7 9,1 7,4
EV/EBITA 26,4 13,8 10,2
EV/EBIT 62,9 -7,2 14,4
Dividend yield (%) 0 2,3 2,5
FCF yield (%) 15,5 30,5 9,1
P/BVPS 1,19 1,1 1,05
P/BVPS Adj -6,41 -53,43 33,27
P/E Adj 14,8 6,9 10,8
EV/EBITDA Adj 9,6 8,5 7,4
EV/EBITA Adj 13,5 12,5 10,2
EV/EBIT Adj 19,2 19,3 14,4
EV/cap. employed 1 0,8 0,7
Investment ratios 2019 2020 2021
Capex / sales 1,8 2,2 3
Capex / depreciation 147,1 61,8 90,2
Capex tangibles / tangible fixed assets 26,4 27,5 28,5
Capex intangibles / definite intangibles 6,3 12,2 22,3
Depreciation on intangibles / definite intangibles 0 0 0
Depreciation on tangibles / tangibles 42,8 98,1 94,8

Equity Research

Read earlier research

Media

Handicare - Interview with CEO Staffan Ternström
Handicare - Company presentation with CEO Staffan Ternström

Main shareholders - Handicare

Main shareholders Share capital % Voting shares % Verified
Nordic Capital through companies 62.9 % 62.9 % 31 May 2020
Fjärde AP-fonden 6.9 % 6.9 % 31 May 2020
Danske Invest 4.2 % 4.2 % 31 May 2020
Nordea Fonder 4.1 % 4.1 % 31 May 2020
Tredje AP-fonden 2.9 % 2.9 % 31 May 2020
Ruffer LLP 2.7 % 2.7 % 31 Mar 2020
Holta Invest AS 2.7 % 2.7 % 31 May 2020
Janus Henderson Investors 1.5 % 1.5 % 31 May 2020
Avanza Pension 1.2 % 1.2 % 31 May 2020
Formica Capital AB 0.9 % 0.9 % 31 May 2020
Source: Holdings by Modular Finance AB

Insider list - Handicare

Name Quantity Code Date
Johan Ek +2 500 000 BUY 24 Apr 2020
Johan Ek +2 500 000 * 24 Apr 2020
Mattias Hakeröd + 99 714 SUBS 2 Jun 2019
Thomas Vorpahl + 99 714 ALTM 2 Jun 2019
Jonas Arlebäck + 1 700 BUY 26 Nov 2018
Staffan Ternström + 15 000 BUY 9 Nov 2018
Staffan Ternström + 15 000 BUY 2 Nov 2018
Staffan Ternström + 583 657 BUY 20 Aug 2018
Elisabeth Thand Ringqvist + 5 000 BUY 28 Mar 2018
Claes Magnus Åkesson + 25 000 BUY 10 Oct 2017

Show More