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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Intervacc

Intervacc

SEKm 2019 2020e 2021e
Sales 12 4 76
Sales growth (%) -65,9 -65 1682,2
EBITDA -22 -32 9
EBITDA margin (%) -178,7 -756,9 11,3
EBIT adj -28 -40 0
EBIT adj margin (%) -230,3 -948,7 0,1
Pretax profit -28 -40 0
EPS rep -0,66 -0,87 0
EPS growth (%) 9,6 -32,4 100,1
EPS adj -0,52 -0,7 0,16
DPS 0 0 0
EV/EBITDA (x) -33,1 -36,1 149,9
EV/EBIT adj (x) -25,7 -28,8 16458,9
P/E (x) -27,3 -29,4 39280,2
P/E adj (x) -34,9 -36,7 155,9
EV/sales (x) 59,1 273 16,9
FCF yield (%) -5,5 -6,1 -2,8
Dividend yield (%) 0 0 0
Net IB debt/EBITDA 2,9 0,8 -4,2
SEKm 2019 2020e 2021e
Sales 12 4 76
COGS -12 -3 -38
Gross profit 1 1 37
Other operating items -22 -33 -29
EBITDA -22 -32 9
Depreciation on tangibles 0 0 0
Depreciation on intangibles 0 0 0
EBITA -22 -32 8
Goodwill impairment charges 0 0 0
Other impairment and amortisation -6 -8 -8
EBIT -28 -40 0
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 -28 -40 0
Tax 2 0 0
Net profit -26 -40 0
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders -26 -40 0
EPS -0,66 -0,87 0
EPS Adj -0,52 -0,7 0,16
Total extraordinary items after tax 0 0 0
Tax rate (%) -7,9 0 0
Gross margin (%) 4,9 30 49,5
EBITDA margin (%) -178,7 -756,9 11,3
EBITA margin (%) -180,4 -758,2 11,2
EBIT margin (%) -230,3 -948,7 0,1
Pretax margin (%) -230,6 -949,7 0
Net margin (%) -212,5 -949,7 0
Growth rates Y/Y 2019 2020 2021
Sales growth (%) -65,9 -65 1682,2
EBITDA growth (%) -34,4 -48,3 126,6
EBIT growth (%) 9,5 -44,2 100,2
Net profit growth (%) 6,2 -56,4 100,1
EPS growth (%) 9,6 -32,4 100,1
Profitability 2019 2020 2021
ROE (%) -12,6 -18,9 0
ROE Adj (%) -9,9 -15,1 3,7
ROCE (%) -13,6 -18,9 0
ROCE Adj(%) -10,6 -15,1 3,7
ROIC (%) -17,2 -23,8 0
ROIC Adj (%) -17,2 -23,8 0
Adj earnings numbers 2019 2020 2021
EBITDA Adj -22 -32 9
EBITDA Adj margin (%) -178,7 -756,9 11,3
EBITA Adj -22 -32 8
EBITA Adj margin (%) -180,4 -758,2 11,2
EBIT Adj -28 -40 0
EBIT Adj margin (%) -230,3 -948,7 0,1
Pretax profit Adj -22 -32 8
Net profit Adj -20 -32 8
Net profit to shareholders Adj -20 -32 8
Net Adj margin (%) -166,5 -759,2 11,2
SEKm 2019 2020e 2021e
EBITDA -22 -32 9
Net financial items 0 0 0
Paid tax 2 0 0
Non-cash items 0 0 0
Cash flow before change in WC -20 -32 9
Change in WC 20 -15 -17
Operating cash flow 0 -47 -9
CAPEX tangible fixed assets 0 0 0
CAPEX intangible fixed assets -39 -25 -27
Acquisitions and disposals 0 0 0
Free cash flow -39 -72 -36
Dividend paid 0 0 0
Share issues and buybacks 58 27 42
Other non cash items -3 6 6
Decrease in net IB debt 16 -39 12
Balance Sheet (SEKm) 2019 2020 2021
Goodwill 24 18 12
Indefinite intangible assets 0 0 0
Definite intangible assets 145 162 181
Tangible fixed assets 1 1 1
Other fixed assets 11 11 11
Fixed assets 181 192 206
Inventories 1 1 26
Receivables 2 0 8
Other current assets 0 0 0
Cash and liquid assets 53 14 25
Total assets 237 208 264
Shareholders equity 220 206 249
Minority 0 0 0
Total equity 220 206 249
Long-term debt 0 0 0
Pension debt 0 0 0
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 17 1 15
Other current liabilities 0 0 0
Total liabilities and equity 237 208 264
Net IB debt -64 -25 -36
Net IB debt excl. pension debt -64 -25 -36
Capital invested 156 182 212
Working capital -14 1 18
EV breakdown 2019 2020 2021
Market cap. diluted (m) 781 1184 1317
Net IB debt Adj -64 -25 -36
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 718 1160 1281
Capital efficiency (%) 2019 2020 2021
Total assets turnover (%) 5,5 1,9 32,1
Capital invested turnover (%) 8,1 2,5 38,4
Capital employed turnover (%) 5,9 2 33,2
Inventories / sales (%) 49,6 31 18
Customer advances / sales (%) 0 0,1 0,1
Payables / sales (%) 117 208,2 10,6
Working capital / sales (%) -31,2 -148,6 12,6
Financial risk and debt service 2019 2020 2021
Net debt / equity (%) -28,9 -11,9 -14,6
Net debt / market cap (%) -11,4 -2,1 -2,8
Equity ratio (%) 92,7 99,4 94,1
Net IB debt adj. / equity (%) -28,9 -11,9 -14,6
Current ratio (%) 331 1808,2 383,3
EBITDA / net interest (%) -49288,6 -72824,8 19284,8
Net IB debt / EBITDA (%) 293,1 76,6 -423,8
Interest cover (%) -49769,3 -72948,2 19161,9
SEKm 2019 2020e 2021e
Shares outstanding adj. 43 46 51
Fully diluted shares Adj 43 46 51
EPS -0,66 -0,87 0
Dividend per share Adj 0 0 0
EPS Adj -0,52 -0,7 0,16
BVPS 5,08 4,47 4,84
BVPS Adj 1,17 0,57 1,08
Net IB debt / share -1,5 -0,5 -0,7
Share price 12,84 25,65 25,65
Market cap. (m) 556 1184 1317
Valuation 2019 2020 2021
P/E -27,3 -29,4 39280,2
EV/sales 59,14 272,97 16,92
EV/EBITDA -33,1 -36,1 149,9
EV/EBITA -32,8 -36 150,8
EV/EBIT -25,7 -28,8 16458,9
Dividend yield (%) 0 0 0
FCF yield (%) -5,5 -6,1 -2,8
P/BVPS 3,55 5,74 5,3
P/BVPS Adj 15,39 44,72 23,78
P/E Adj -34,9 -36,7 155,9
EV/EBITDA Adj -33,1 -36,1 149,9
EV/EBITA Adj -32,8 -36 150,8
EV/EBIT Adj -25,7 -28,8 16458,9
EV/cap. employed 3,3 5,6 5,1
Investment ratios 2019 2020 2021
Capex / sales 322,5 587,4 36,7
Capex / depreciation 18507,5 45800,3 50983,7
Capex tangibles / tangible fixed assets 6,5 2,4 31,2
Capex intangibles / definite intangibles 26,9 15,4 15,1
Depreciation on intangibles / definite intangibles 0 0 0
Depreciation on tangibles / tangibles 24,5 6,6 4,9

Key Figure Counter

<p><span>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.</span></p>

Update

P/E

Learn more

<p><span>A common valuation multiple, the share price is divided by earnings per share.</span></p> <p>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.&nbsp;</p> <p>It is important to notice that earnings are calculated after taxes, which mean that they can vary between companies due to different accounting standards.</p>

0,0

EV/EBIT

Learn more

<p>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&nbsp;<span>total cash and cash equivalents.&nbsp;</span></p> <p><span>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.</span></p>

(
)
0,0

EV/Sales

Learn more

<p><span>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&nbsp;</span><span>total cash and cash equivalents. S is the company's total sales.</span></p>

(
)
16,7

P/BVPS

Learn more

<div class="inner"> <p>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.</p> <p>Companies with high return on equity are usually associated with high P/B ratios, and vice versa.&nbsp;</p> <p>&nbsp;</p> </div> <div class="formula-bar-wrapper"> </div>

(
)
5,3