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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Intervacc

Intervacc

Vaccines and pharmaceuticals for animal health

Intervacc is a Swedish company which develops vaccines against infectious bacteria, focused on the animal health care market. According to Intervacc’s management, the technology platform can be used to develop vaccines for any bacterial species, in principle. The company’s subsidiary, Nordvacc, distributes veterinary vaccines across the Nordic and Baltic regions, as well as in the Netherlands. Intervacc has been listed on Nasdaq First North since 2017.

The company has a strong scientific foundation underlying its revolutionary bacterial vaccine development platform. The opportunity to entry into the veterinary market, with Intervacc’s lead product Strangvac, represents a comparatively low-risk commercialisation strategy.

Regulators could demand additional data before approving the company’s lead product. Potential distribution partners may not sell Intervacc’s products as zealously as the company itself would. Competitive, regulatory, and intellectual property rights risks are significant, as with all biotech companies.

SEKm 2019 2020e 2021e
Sales 12 4 73
Sales growth (%) -65,9 -65 1615,5
EBITDA -22 -31 -4
EBITDA margin (%) -178,7 -722,1 -5,2
EBIT adj -28 -39 -12
EBIT adj margin (%) -230,3 -916,7 -16,9
Pretax profit -28 -39 -12
EPS rep -0,66 -0,78 -0,25
EPS growth (%) 9,6 -17,7 68,2
EPS adj -0,52 -0,61 -0,08
DPS 0 0 0
EV/EBITDA (x) -33,1 -81,8 -677,9
EV/EBIT adj (x) -25,7 -64,4 -206,6
P/E (x) -27,3 -67,9 -213,7
P/E adj (x) -34,9 -86 -685,6
EV/sales (x) 59,1 590,7 35
FCF yield (%) -5,5 -3 -1,8
Dividend yield (%) 0 0 0
Net IB debt/EBITDA 2,9 4,5 25,7
N/A N/A N/A
SEKm 2019 2020e 2021e
Sales 12 4 73
COGS -12 -3 -37
Gross profit 1 1 36
Other operating items -22 -32 -40
EBITDA -22 -31 -4
Depreciation on tangibles 0 0 0
Depreciation on intangibles 0 0 0
EBITA -22 -31 -4
Goodwill impairment charges 0 0 0
Other impairment and amortisation -6 -8 -9
EBIT -28 -39 -12
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 -39 -12
Tax 2 0 0
Net profit -26 -39 -12
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders -26 -39 -12
EPS -0,66 -0,78 -0,25
EPS Adj -0,52 -0,61 -0,08
Total extraordinary items after tax 0 0 0
Tax rate (%) -7,9 0 0
Gross margin (%) 4,9 30 49,4
EBITDA margin (%) -178,7 -722,1 -5,2
EBITA margin (%) -180,4 -723,4 -5,2
EBIT margin (%) -230,3 -916,7 -16,9
Pretax margin (%) -230,6 -917,7 -17
Net margin (%) -212,5 -917,7 -17
Growth rates Y/Y 2019 2020 2021
Sales growth (%) -65,9 -65 1615,5
EBITDA growth (%) -34,4 -41,5 87,7
EBIT growth (%) 9,5 -39,3 68,3
Net profit growth (%) 6,2 -51,2 68,2
EPS growth (%) 9,6 -17,7 68,2
Profitability 2019 2020 2021
ROE (%) -12,6 -14,2 -3,8
ROE Adj (%) -9,9 -11,2 -1,2
ROCE (%) -13,6 -14,1 -3,8
ROCE Adj(%) -10,6 -11,2 -1,2
ROIC (%) -17,2 -22,4 -6
ROIC Adj (%) -17,2 -22,4 -6
Adj earnings numbers 2019 2020 2021
EBITDA Adj -22 -31 -4
EBITDA Adj margin (%) -178,7 -722,1 -5,2
EBITA Adj -22 -31 -4
EBITA Adj margin (%) -180,4 -723,4 -5,2
EBIT Adj -28 -39 -12
EBIT Adj margin (%) -230,3 -916,7 -16,9
Pretax profit Adj -22 -31 -4
Net profit Adj -20 -31 -4
Net profit to shareholders Adj -20 -31 -4
Net Adj margin (%) -166,5 -724,5 -5,3
N/A N/A N/A
SEKm 2019 2020e 2021e
EBITDA -22 -31 -4
Net financial items 0 0 0
Paid tax 2 0 0
Non-cash items 0 0 0
Cash flow before change in WC -20 -31 -4
Change in WC 20 -15 -16
Operating cash flow 0 -45 -20
CAPEX tangible fixed assets 0 0 0
CAPEX intangible fixed assets -39 -35 -27
Acquisitions and disposals 0 0 0
Free cash flow -39 -80 -48
Dividend paid 0 0 0
Share issues and buybacks 58 150 0
Other non cash items -3 6 6
Decrease in net IB debt 16 75 -42
Balance Sheet (SEKm) 2019 2020 2021
Goodwill 24 18 12
Indefinite intangible assets 0 0 0
Definite intangible assets 145 172 191
Tangible fixed assets 1 1 1
Other fixed assets 11 11 11
Fixed assets 181 202 215
Inventories 1 1 25
Receivables 2 0 7
Other current assets 0 0 0
Cash and liquid assets 53 128 86
Total assets 237 332 333
Shareholders equity 220 331 318
Minority 0 0 0
Total equity 220 331 318
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 237 332 333
Net IB debt -64 -139 -97
Net IB debt excl. pension debt -64 -139 -97
Capital invested 156 192 221
Working capital -14 1 17
EV breakdown 2019 2020 2021
Market cap. diluted (m) 781 2648 2648
Net IB debt Adj -64 -139 -97
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 2510 2552
Capital efficiency (%) 2019 2020 2021
Total assets turnover (%) 5,5 1,5 21,9
Capital invested turnover (%) 8,1 2,4 35,3
Capital employed turnover (%) 5,9 1,5 22,4
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 -42 -30,4
Net debt / market cap (%) -11,4 -5,2 -3,7
Equity ratio (%) 92,7 99,6 95,5
Net IB debt adj. / equity (%) -28,9 -42 -30,4
Current ratio (%) 331 15146,3 802,3
EBITDA / net interest (%) -49288,6 -69479,8 -8492,8
Net IB debt / EBITDA (%) 293,1 452,8 2573,8
Interest cover (%) -49769,3 -69603,2 -8615,7
N/A N/A N/A
SEKm 2019 2020e 2021e
Shares outstanding adj. 43 50 50
Fully diluted shares Adj 43 50 50
EPS -0,66 -0,78 -0,25
Dividend per share Adj 0 0 0
EPS Adj -0,52 -0,61 -0,08
BVPS 5,08 6,59 6,34
BVPS Adj 1,17 2,81 2,3
Net IB debt / share -1,5 -2,8 -1,9
Share price 12,84 52,8 52,8
Market cap. (m) 556 2648 2648
Valuation 2019 2020 2021
P/E -27,3 -67,9 -213,7
EV/sales 59,14 590,67 35,01
EV/EBITDA -33,1 -81,8 -677,9
EV/EBITA -32,8 -81,6 -668,2
EV/EBIT -25,7 -64,4 -206,6
Dividend yield (%) 0 0 0
FCF yield (%) -5,5 -3 -1,8
P/BVPS 3,55 8,01 8,32
P/BVPS Adj 15,39 18,82 22,96
P/E Adj -34,9 -86 -685,6
EV/EBITDA Adj -33,1 -81,8 -677,9
EV/EBITA Adj -32,8 -81,6 -668,2
EV/EBIT Adj -25,7 -64,4 -206,6
EV/cap. employed 3,3 7,6 8
Investment ratios 2019 2020 2021
Capex / sales 322,5 822,1 38,1
Capex / depreciation 18507,5 64106 50959,7
Capex tangibles / tangible fixed assets 6,5 2,4 30,4
Capex intangibles / definite intangibles 26,9 20,3 14,4
Depreciation on intangibles / definite intangibles 0 0 0
Depreciation on tangibles / tangibles 24,5 6,6 4,9
N/A N/A N/A

Equity research

Read earlier research

Media

Intervacc - Company presentation with CEO Andreas Andersson
Intervacc - Company presentation with CEO Andreas Andersson

Main shareholders - Intervacc

Main shareholders Share capital % Voting shares % Verified
Swedbank Robur Fonder 6.8 % 6.8 % 30 Sep 2020
Newton Aguiar 5.7 % 5.7 % 30 Jun 2020
Thomas Eklund 5.7 % 5.7 % 30 Sep 2020
Avanza Pension 4.9 % 4.9 % 30 Sep 2020
Fjärde AP-fonden 4.7 % 4.7 % 30 Sep 2020
Handelsbanken Fonder 3.3 % 3.3 % 30 Sep 2020
Björn Sjöstrand 2.5 % 2.5 % 30 Sep 2020
Nordnet Pensionsförsäkring 2.4 % 2.4 % 30 Sep 2020
Nordea Fonder 2.1 % 2.1 % 30 Sep 2020
K Janzon Holding AB 2.0 % 2.0 % 30 Sep 2020
Source: Holdings by Modular Finance AB

Insider list - Intervacc

Name Quantity Code Date
Patrik Hellberg - 80 000 SELL 25 Sep 2020
Andreas Johansson - 3 000 SELL 23 Sep 2020
Jan-Ingmar flock + 25 425 Redemp 15 Jun 2020
Jan-Ingmar flock - 22 500 Redemp 7 Jun 2020
Jan-Ingmar flock + 237 575 Received loan 26 May 2020
Jan-Ingmar Flock - 60 000 SELL 8 Apr 2020
Andreas Johansson - 50 850 SELL 8 Apr 2020
Jan-Ingmar Flock - 40 000 SELL 7 Apr 2020
Patrik Hellberg - 20 000 Redemp 6 Apr 2020
Jan-Ingmar Flock - 70 000 Redemp 6 Apr 2020

Show More