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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Handicare

Handicare

Send subscription Close

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.

Financials

EURm 2018 2019e 2020e
Sales 291 279 285
Sales growth (%) 2,3 -4,2 2,5
EBITDA 23 32 36
EBITDA margin (%) 7,8 11,5 12,4
EBIT adj 16 17 21
EBIT adj margin (%) 5,6 6,1 7,2
Pretax profit 12 15 19
EPS rep 0,19 0,3 0,26
EPS growth (%) 338 54,7 -13,2
EPS adj 0,31 0,31 0,34
DPS 0,05 0,06 0,07
EV/EBITDA (x) 11,9 9,6 8,4
EV/EBIT adj (x) 16,6 18,2 14,5
P/E (x) 16,7 12,2 14,1
P/E adj (x) 10,5 11,7 10,8
EV/sales (x) 0,9 1,1 1
FCF yield (%) 8,2 10,2 8,5
Dividend yield (%) 1,6 1,6 1,9
Net IB debt/EBITDA 3,5 2,9 2,4
EURm 2018 2019e 2020e
Sales 291 279 285
COGS -171 -162 -165
Gross profit 120 116 121
Other operating items -97 -84 -85
EBITDA 23 32 36
Depreciation on tangibles -4 -9 -9
Depreciation on intangibles 0 0 0
EBITA 19 23 26
Goodwill impairment charges 0 0 0
Other impairment and amortisation -6 -6 -6
EBIT 13 17 21
Other financial items 2 0 0
Net financial items -1 -2 -2
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 12 15 19
Tax -1 -2 -3
Net profit 11 13 15
Minority interest 0 0 0
Net profit discontinued 0 4 0
Net profit to shareholders 11 18 15
EPS 0,19 0,3 0,26
EPS Adj 0,31 0,31 0,34
Total extraordinary items after tax -2,3 0 0
Tax rate (%) -5,6 -13 -18
Gross margin (%) 41,1 41,8 42,3
EBITDA margin (%) 7,8 11,5 12,4
EBITA margin (%) 6,5 8,4 9,3
EBIT margin (%) 4,5 6,1 7,2
Pretax margin (%) 4,1 5,5 6,5
Net margin (%) 3,9 4,8 5,3
Growth rates Y/Y 2018 2019 2020
Sales growth (%) 2,3 -4,2 2,5
EBITDA growth (%) 0,2 42,3 10,4
EBIT growth (%) -5,9 28,6 21,2
Net profit growth (%) 337,6 17,7 14,1
EPS growth (%) 338 54,7 -13,2
Profitability 2018 2019 2020
ROE (%) 6,8 9,8 7,9
ROE Adj (%) 10,7 10,2 10,3
ROCE (%) 5,6 5,7 6,4
ROCE Adj(%) 8,7 7,9 8,2
ROIC (%) 4,8 5,4 5,8
ROIC Adj (%) 5,9 5,4 5,8
Adj earnings numbers 2018 2019 2020
EBITDA Adj 26 32 36
EBITDA Adj margin (%) 8,8 11,5 12,4
EBITA Adj 22 23 26
EBITA Adj margin (%) 7,5 8,4 9,3
EBIT Adj 16 17 21
EBIT Adj margin (%) 5,6 6,1 7,2
Pretax profit Adj 21 22 24
Net profit Adj 18 18 20
Net profit to shareholders Adj 18 18 20
Net Adj margin (%) 6,2 6,6 6,9
EURm 2018 2019e 2020e
Short-term debt 0 0 0
Accounts payable 30 25 26
Other current liabilities 20 20 20
Total liabilities and equity 379 327 336
Net IB debt 80 95 84
Net IB debt excl. pension debt 80 95 84
Capital invested 259 289 290
Working capital 29 34 35
EV breakdown 2018 2019 2020
Market cap. diluted (m) 189 215 215
Net IB debt Adj 80 95 84
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 269 310 299
Capital efficiency (%) 2018 2019 2020
Total assets turnover (%) 87,8 78,5 75,3
Capital invested turnover (%) 112,2 101,8 98,7
Capital employed turnover (%) 107,5 94 88,4
Inventories / sales (%) 12,2 12,7 12,5
Customer advances / sales (%) 7,3 7,1 7
Payables / sales (%) 9,5 10 8,9
Working capital / sales (%) 10,1 11,2 12
Financial risk and debt service 2018 2019 2020
Net debt / equity (%) 46,5 51 42,6
Net debt / market cap (%) 32,5 44,2 39,2
Equity ratio (%) 51 49,8 51,5
Net IB debt adj. / equity (%) 46,5 51 42,6
Current ratio (%) 211 238,3 256,3
EBITDA / net interest (%) 760,9 1978 1775,7
Net IB debt / EBITDA (%) 352,6 294,9 237,1
Interest cover (%) 615,6 1434,3 1323,8
EBITDA 23 32 36
Net financial items -1 -2 -2
Paid tax -2 -2 -3
Non-cash items 2 -4 -2
Cash flow before change in WC 22 24 28
Change in WC 1 -5 -1
Operating cash flow 23 20 27
CAPEX tangible fixed assets -2 -3 -3
CAPEX intangible fixed assets -4 -3 -6
Acquisitions and disposals -1 8 0
Free cash flow 16 22 18
Dividend paid -3 -3 -4
Share issues and buybacks 0 0 0
Other non cash items -2 -28 2
Decrease in net IB debt 10 -15 11
Balance Sheet (EURm) 2018 2019 2020
Goodwill 163 166 166
Indefinite intangible assets 0 0 0
Definite intangible assets 49 46 45
Tangible fixed assets 10 9 8
Other fixed assets 8 8 8
Fixed assets 230 255 255
Inventories 36 35 36
Receivables 44 43 44
Other current assets 3 3 3
Cash and liquid assets 24 37 45
Total assets 336 374 384
Shareholders equity 171 186 198
Minority 0 0 0
Total equity 171 186 198
Long-term debt 103 105 103
Pension debt 0 0 0
Convertible debt 0 0 0
Deferred tax 8 8 8
Other long-term liabilities 3 3 3
EURm 2018 2019e 2020e
Shares outstanding adj. 59 59 59
Fully diluted shares Adj 59 59 59
EPS 0,19 0,3 0,26
Dividend per share Adj 0,1 0,1 0,1
EPS Adj 0,31 0,31 0,34
BVPS 2,91 3,16 3,36
BVPS Adj -0,69 -0,43 -0,23
Net IB debt / share 1,4 1,6 1,4
Share price 4,16 3,64 3,64
Market cap. (m) 245 215 215
Valuation 2018 2019 2020
P/E 16,7 12,2 14,1
EV/sales 0,92 1,11 1,05
EV/EBITDA 11,9 9,6 8,4
EV/EBITA 14,3 13,3 11,3
EV/EBIT 20,4 18,2 14,5
Dividend yield (%) 1,6 1,6 1,9
FCF yield (%) 8,2 10,2 8,5
P/BVPS 1,11 1,15 1,09
P/BVPS Adj -4,66 -8,49 -16
P/E Adj 10,5 11,7 10,8
EV/EBITDA Adj 10,5 9,6 8,4
EV/EBITA Adj 12,3 13,3 11,3
EV/EBIT Adj 16,6 18,2 14,5
EV/cap. employed 1 1 0,9
Investment ratios 2018 2019 2020
Capex / sales 2,1 2 3
Capex / depreciation 160,5 63 94,8
Capex tangibles / tangible fixed assets 23,8 31 34,3
Capex intangibles / definite intangibles 7,7 6,1 12,6
Depreciation on intangibles / definite intangibles 0 0 0
Depreciation on tangibles / tangibles 39,4 98,3 108,6

Equity Research

Read earlier research

Media

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

View more media

Main shareholders - Handicare

Main shareholders Share capital % Voting shares % Verified
Nordic Capital through companies 62.9 % 62.9 % 30 Nov 2019
Fjärde AP-fonden 5.1 % 5.1 % 30 Nov 2019
Danske Invest Fonder 4.2 % 4.2 % 30 Nov 2019
Nordea Fonder 3.9 % 3.9 % 31 Oct 2019
Holta Invest AS 3.4 % 3.4 % 30 Nov 2019
Janus Henderson Investors 2.7 % 2.7 % 31 Oct 2019
Ruffer LLP 2.4 % 2.4 % 31 Aug 2019
Tredje AP-fonden 2.0 % 2.0 % 30 Nov 2019
Handelsbanken Fonder 1.5 % 1.5 % 30 Nov 2019
Avanza Pension 1.0 % 1.0 % 30 Nov 2019
Source: Holdings by Modular Finance AB

Insider list - Handicare

Name Quantity Code Date
Thomas Vorpahl + 99 714 ALTM 2 Jun 2019
Mattias Hakeröd + 99 714 SUBS 2 Jun 2019
Jonas Arlebäck + 1 700 BUY 26 Nov 2018
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
Boel Sundvall + 8 000 BUY 9 Oct 2017

Show More