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

Introduce me >

UPCOMING EVENTS

We arrange several open investor events with our covered companies each year. Please subscribe to get information about our upcoming Introduce events. 

Sign up >

Social media

facebook   Meet us at Facebook

facebook   Follow us on Twitter

   Follow us on LinkedIn

JLT Mobile Computers

SEKm 2018 2019e 2020e
Sales 130 138 143
Sales growth (%) 15,2 6,1 3,5
EBITDA 15 17 16
EBITDA margin (%) 11,6 12 11,1
EBIT adj 13 14 13
EBIT adj margin (%) 9,8 10,2 9,3
Pretax profit 12 14 13
EPS rep 0,33 0,37 0,35
EPS growth (%) 39,5 10,6 -5,2
EPS adj 0,33 0,37 0,35
DPS 0,22 0,25 0,27
EV/EBITDA (x) 4,8 7,6 7,8
EV/EBIT adj (x) 5,7 9 9,3
P/E (x) 11,8 15,7 16,6
P/E adj (x) 11,8 15,7 16,6
EV/sales (x) 0,6 0,9 0,9
FCF yield (%) 12,2 6,9 6,3
Dividend yield (%) 5,6 4,3 4,7
Net IB debt/EBITDA -2,9 -2,8 -3,1
SEKm 2018 2019e 2020e
Sales 130 138 143
COGS -70 -73 -75
Gross profit 60 65 67
Other operating items -45 -49 -52
EBITDA 15 17 16
Depreciation on tangibles -2 -3 -3
Depreciation on intangibles 0 0 0
EBITA 13 14 13
Goodwill impairment charges 0 0 0
Other impairment and amortisation 0 0 0
EBIT 13 14 13
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 12 14 13
Tax -3 -3 -3
Net profit 10 11 10
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 10 11 10
EPS 0,33 0,37 0,35
EPS Adj 0,33 0,37 0,35
Total extraordinary items after tax 0 0 0
Tax rate (%) -21 -22 -22
Gross margin (%) 46,5 47,3 47,3
EBITDA margin (%) 11,6 12 11,1
EBITA margin (%) 9,8 10,2 9,3
EBIT margin (%) 9,8 10,2 9,3
Pretax margin (%) 9,5 10,2 9,3
Net margin (%) 7,5 7,9 7,3
Growth rates Y/Y 2018 2019 2020
Sales growth (%) 15,2 6,1 3,5
EBITDA growth (%) 45,2 9,9 -4,4
EBIT growth (%) 38 10,6 -5,2
Net profit growth (%) 42 11,8 -5,2
EPS growth (%) 39,5 10,6 -5,2
Profitability 2018 2019 2020
ROE (%) 19,4 19,5 17,4
ROE Adj (%) 19,4 19,5 17,4
ROCE (%) 83,6 129,1 112,5
ROCE Adj(%) 83,6 129,1 112,5
ROIC (%) 60,1 86,8 76,1
ROIC Adj (%) 60,1 86,8 76,1
Adj earnings numbers 2018 2019 2020
EBITDA Adj 15 17 16
EBITDA Adj margin (%) 11,6 12 11,1
EBITA Adj 13 14 13
EBITA Adj margin (%) 9,8 10,2 9,3
EBIT Adj 13 14 13
EBIT Adj margin (%) 9,8 10,2 9,3
Pretax profit Adj 12 14 13
Net profit Adj 10 11 10
Net profit to shareholders Adj 10 11 10
Net Adj margin (%) 7,5 7,9 7,3
SEKm 2018 2019e 2020e
EBITDA 15 17 16
Net financial items 0 0 0
Paid tax -3 -3 -3
Non-cash items 0 0 0
Cash flow before change in WC 12 14 13
Change in WC 7 -2 -1
Operating cash flow 14 14 13
CAPEX tangible fixed assets 0 -2 -2
CAPEX intangible fixed assets 0 0 0
Acquisitions and disposals 0 0 0
Free cash flow 14 12 11
Dividend paid -4 -6 -7
Share issues and buybacks 0 0 0
Other non cash items 7 -3 -1
Decrease in net IB debt 17 3 2
Balance Sheet (SEKm) 2018 2019 2020
Goodwill 0 0 0
Indefinite intangible assets 5 4 4
Definite intangible assets 0 0 0
Tangible fixed assets 1 0 0
Other fixed assets 0 0 0
Fixed assets 5 4 4
Inventories 19 21 21
Receivables 23 23 24
Other current assets 0 0 0
Cash and liquid assets 44 47 49
Total assets 91 95 98
Shareholders equity 54 58 61
Minority 0 0 0
Total equity 54 58 61
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 2 2 2
Short-term debt 0 0 0
Accounts payable 35 35 35
Other current liabilities 0 0 0
Total liabilities and equity 75 75 91
Net IB debt -44 -47 -49
Net IB debt excl. pension debt -44 -47 -49
Capital invested 12 13 14
Working capital 7 9 10
EV breakdown 2018 2019 2020
Market cap. diluted (m) 116 173 173
Net IB debt Adj -44 -47 -49
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 73 126 124
Capital efficiency (%) 2018 2019 2020
Total assets turnover (%) 156,8 148,6 148,1
Capital invested turnover (%) 778,4 1091,8 1045,9
Capital employed turnover (%) 855,3 1267,4 1204,8
Inventories / sales (%) 15,4 14,5 14,7
Customer advances / sales (%) 0 0 0
Payables / sales (%) 23,8 25,3 24,5
Working capital / sales (%) 8,2 5,8 6,8
Financial risk and debt service 2018 2019 2020
Net debt / equity (%) -81 -80,2 -80
Net debt / market cap (%) -36,7 -28,1 -29,6
Equity ratio (%) 59,6 61,3 62,5
Net IB debt adj. / equity (%) -81 -80,2 -80
Current ratio (%) 245,8 259,7 269,7
EBITDA / net interest (%) 5033,3 0 0
Net IB debt / EBITDA (%) -290,7 -280,5 -309
Interest cover (%) 4233,3 N/A N/A
SEKm 2018 2019e 2020e
Shares outstanding adj. 29 29 29
Fully diluted shares Adj 30 30 30
EPS 0,33 0,37 0,35
Dividend per share Adj 0,2 0,3 0,3
EPS Adj 0,33 0,37 0,35
BVPS 1,9 2,03 2,15
BVPS Adj 1,9 2,03 2,15
Net IB debt / share -1,5 -1,6 -1,7
Share price 4,19 5,8 5,8
Market cap. (m) 120 166 166
Valuation 2018 2019 2020
P/E 11,8 15,7 16,6
EV/sales 0,56 0,91 0,87
EV/EBITDA 4,8 7,6 7,8
EV/EBITA 5,7 9 9,3
EV/EBIT 5,7 9 9,3
Dividend yield (%) 5,6 4,3 4,7
FCF yield (%) 12,2 6,9 6,3
P/BVPS 2,06 2,85 2,7
P/BVPS Adj 2,06 2,85 2,7
P/E Adj 11,8 15,7 16,6
EV/EBITDA Adj 4,8 7,6 7,8
EV/EBITA Adj 5,7 9 9,3
EV/EBIT Adj 5,7 9 9,3
EV/cap. employed 7 11 10,1
Investment ratios 2018 2019 2020
Capex / sales 0,2 1,1 1,5
Capex / depreciation 12,5 61,9 84
Capex tangibles / tangible fixed assets 60 757,4 2501,2
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 480 1224,3 2979

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

A common valuation multiple, the share price is divided by earnings per share.

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. 

It is important to notice that earnings are calculated after taxes, which mean that they can vary between companies due to different accounting standards.

16,6

EV/EBIT

Learn more

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 total cash and cash equivalents. 

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.

(
)
9,2

EV/Sales

Learn more

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 total cash and cash equivalents. S is the company's total sales.

(
)
0,8

P/BVPS

Learn more

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.

Companies with high return on equity are usually associated with high P/B ratios, and vice versa. 

 

(
)
2,8