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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

ITAB Shop Concept

ITAB Shop Concept

SEKm 2019 2020e 2021e
Sales 6064 5145 5721
Sales growth (%) 0,5 -15,2 11,2
EBITDA 532 325 479
EBITDA margin (%) 8,8 6,3 8,4
EBIT adj 241 155 283
EBIT adj margin (%) 4 3 4,9
Pretax profit 174 -17 121
EPS rep 1,15 -0,29 0,82
EPS growth (%) 33,3 -125,1 382,3
EPS adj 1 0,66 1,7
DPS 0 0 0
EV/EBITDA (x) 8,3 12,1 7,8
EV/EBIT adj (x) 18,2 25,4 13,2
P/E (x) 14,6 -49,2 17,4
P/E adj (x) 16,9 21,6 8,3
EV/sales (x) 0,7 0,8 0,7
FCF yield (%) 22,1 6,9 18,1
Dividend yield (%) 0 0 0
Net IB debt/EBITDA 4,7 7,1 4,2
SEKm 2019 2020e 2021e
Sales 6064 5145 5721
COGS -4441 -3804 -4159
Gross profit 1623 1341 1562
Other operating items -1091 -1016 -1083
EBITDA 532 325 479
Depreciation on tangibles -143 -141 -167
Depreciation on intangibles 0 0 0
EBITA 257 55 183
Goodwill impairment charges 0 0 0
Other impairment and amortisation 0 0 0
EBIT 257 55 183
Other financial items 0 0 0
Net financial items -83 -72 -62
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 174 -17 121
Tax -54 -12 -29
Net profit 120 -29 92
Minority interest 0 -1 0
Net profit discontinued 0 0 0
Net profit to shareholders 120 -30 92
EPS 1,15 -0,29 0,82
EPS Adj 1 0,66 1,7
Total extraordinary items after tax 16 -100 -100
Tax rate (%) -31 68,6 -24
Gross margin (%) 26,8 26,1 27,3
EBITDA margin (%) 8,8 6,3 8,4
EBITA margin (%) 4,2 1,1 3,2
EBIT margin (%) 4,2 1,1 3,2
Pretax margin (%) 2,9 -0,3 2,1
Net margin (%) 2 -0,6 1,6
Growth rates Y/Y 2019 2020 2021
Sales growth (%) 0,5 -15,2 11,2
EBITDA growth (%) 43 -39 47,5
EBIT growth (%) 11,7 -78,8 235,7
Net profit growth (%) 23,7 -124,6 411,7
EPS growth (%) 33,3 -125,1 382,3
Profitability 2019 2020 2021
ROE (%) 7 -1,7 5
ROE Adj (%) 6 3,9 10,5
ROCE (%) 5,8 1,2 4,3
ROCE Adj(%) 5,4 3,4 6,7
ROIC (%) 4,3 2,1 3,4
ROIC Adj (%) 4 6,1 5,2
Adj earnings numbers 2019 2020 2021
EBITDA Adj 516 425 579
EBITDA Adj margin (%) 8,5 8,3 10,1
EBITA Adj 241 155 283
EBITA Adj margin (%) 4 3 4,9
EBIT Adj 241 155 283
EBIT Adj margin (%) 4 3 4,9
Pretax profit Adj 158 83 221
Net profit Adj 104 71 192
Net profit to shareholders Adj 104 70 192
Net Adj margin (%) 1,7 1,4 3,4
SEKm 2019 2020e 2021e
EBITDA 532 325 479
Net financial items -83 -72 -62
Paid tax -54 -12 -29
Non-cash items -305 -19 0
Cash flow before change in WC 90 222 388
Change in WC 263 -78 -41
Operating cash flow 353 144 346
CAPEX tangible fixed assets 34 -40 -57
CAPEX intangible fixed assets 0 0 0
Acquisitions and disposals 0 0 0
Free cash flow 387 104 289
Dividend paid 0 0 0
Share issues and buybacks 0 0 0
Other non cash items -660 235 129
Decrease in net IB debt -405 210 289
Balance Sheet (SEKm) 2019 2020 2021
Goodwill 1837 1762 1643
Indefinite intangible assets 0 0 0
Definite intangible assets 0 0 0
Tangible fixed assets 858 671 552
Other fixed assets 130 129 129
Fixed assets 3573 3310 3072
Inventories 926 959 1079
Receivables 1095 1112 1064
Other current assets 0 0 0
Cash and liquid assets 302 90 180
Total assets 5896 5472 5395
Shareholders equity 1748 1776 1868
Minority 128 125 125
Total equity 1876 1901 1993
Long-term debt 2057 1635 1435
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 1209 1182 1213
Other current liabilities 0 0 0
Total liabilities and equity 5896 5472 5395
Net IB debt 2509 2299 2009
Net IB debt excl. pension debt 2509 2299 2009
Capital invested 4385 4199 4002
Working capital 812 890 931
EV breakdown 2019 2020 2021
Market cap. diluted (m) 1755 1499 1601
Net IB debt Adj 2509 2299 2009
Market value of minority 128 125 125
Reversal of shares and participations 0 0 0
Reversal of conv. debt assumed equity 0 0 0
EV 4392 3923 3736
Capital efficiency (%) 2019 2020 2021
Total assets turnover (%) 107,7 90,5 105,3
Capital invested turnover (%) 145,9 119,9 139,5
Capital employed turnover (%) 136,5 114,6 135,1
Inventories / sales (%) 16 18,3 17,8
Customer advances / sales (%) 0 0 0
Payables / sales (%) 19,6 23,2 20,9
Working capital / sales (%) 15,6 16,5 15,9
Financial risk and debt service 2019 2020 2021
Net debt / equity (%) 133,7 120,9 100,8
Net debt / market cap (%) 109,6 153,3 125,5
Equity ratio (%) 31,8 34,7 36,9
Net IB debt adj. / equity (%) 133,7 120,9 100,8
Current ratio (%) 174,7 165,9 174,2
EBITDA / net interest (%) 641 450,6 770,6
Net IB debt / EBITDA (%) 471,6 708,3 419,8
Interest cover (%) 309,6 75,7 294,7
SEKm 2019 2020e 2021e
Shares outstanding adj. 104 105 113
Fully diluted shares Adj 104 105 113
EPS 1,15 -0,29 0,82
Dividend per share Adj 0 0 0
EPS Adj 1 0,66 1,7
BVPS 16,75 16,84 16,58
BVPS Adj -0,85 0,13 2
Net IB debt / share 24 21,8 17,8
Share price 21,94 14,22 14,22
Market cap. (m) 2289 1499 1601
Valuation 2019 2020 2021
P/E 14,6 -49,2 17,4
EV/sales 0,72 0,76 0,65
EV/EBITDA 8,3 12,1 7,8
EV/EBITA 17,1 71,9 20,4
EV/EBIT 17,1 71,9 20,4
Dividend yield (%) 0 0 0
FCF yield (%) 22,1 6,9 18,1
P/BVPS 1 0,84 0,86
P/BVPS Adj -19,72 107,63 7,12
P/E Adj 16,9 21,6 8,3
EV/EBITDA Adj 8,5 9,2 6,5
EV/EBITA Adj 18,2 25,4 13,2
EV/EBIT Adj 18,2 25,4 13,2
EV/cap. employed 0,9 0,9 0,9
Investment ratios 2019 2020 2021
Capex / sales -0,6 0,8 1
Capex / depreciation -23,8 28,3 34,3
Capex tangibles / tangible fixed assets -4 6 10,4
Capex intangibles / definite intangibles N/A N/A N/A
Depreciation on intangibles / definite intangibles N/A N/A N/A
Depreciation on tangibles / tangibles 16,7 21 30,2

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

<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>

17,3

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>

(
)
19,8

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>

(
)
0,6

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>

(
)
0,9