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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

JLT Mobile Computers

JLT Mobile Computers

Rugged computers for demanding environments

JLT Mobile Computers is a Swedish company that develops computers for tough environments. Most sales are done through a well-developed network of partners, with the main markets being Europe and the US. The computers are made for customers with high demand of functionality and reliability in robust surroundings, e.g. industries such as mining, forest, storage, logistics and military. Moisture, dust and high vibration are typical characteristics of these extreme conditions. The computers are usually mounted on a wall or docked in a vehicle.

Due to its customers’ high demand for performance and functionality, JLT has been able to establish itself in the high-end segment. The company has a strong reputation for the high quality of its products, and we believe it has the foundation to maintain that. Sales are often generated in cycles, but a broadened customer base could even out revenues. This could be done through its well-established distribution network. Furthermore, digitalization is driving potential expansion into other sectors, e.g. agriculture.

We are identifying two primary risks for JLT: 1) Increased competition. If the competitor’s product standards would reach JLT’s levels, there is a risk of price pressure and furthermore a weakened market position for JLT. 2) Sales are mainly in cyclical sectors, which means that revenues might be negatively affected as investments in cyclical sectors decreases. Even though the costs for JLT’s products are low in comparison with costs associated with other investments (i.e. total capex), customers are generally doing these investments in tandem.

SEKm 2019 2020e 2021e
Sales 142 120 138
Sales growth (%) 9 -15,5 15
EBITDA 16 7 13
EBITDA margin (%) 11,4 5,8 9,5
EBIT adj 14 5 11
EBIT adj margin (%) 9,8 4,4 8,3
Pretax profit 14 5 11
EPS rep 0,37 0,13 0,3
EPS growth (%) 14,7 -64,8 126,1
EPS adj 0,37 0,13 0,3
DPS 0 0,3 0,3
EV/EBITDA (x) 10 14,6 7,9
EV/EBIT adj (x) 11,7 19 9
P/E (x) 18,9 39,7 17,6
P/E adj (x) 18,9 39,7 17,6
EV/sales (x) 1,1 0,8 0,7
FCF yield (%) 4,9 4,8 4,1
Dividend yield (%) 0 5,7 5,7
Net IB debt/EBITDA -3 -8,1 -4,1
N/A N/A N/A
SEKm 2019 2020e 2021e
Sales 142 120 138
COGS -76 -68 -75
Gross profit 65 51 63
Other operating items -49 -44 -50
EBITDA 16 7 13
Depreciation on tangibles -2 -2 -2
Depreciation on intangibles 0 0 0
EBITA 14 5 11
Goodwill impairment charges 0 0 0
Other impairment and amortisation 0 0 0
EBIT 14 5 11
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 14 5 11
Tax -3 -1 -3
Net profit 11 4 9
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 11 4 9
EPS 0,37 0,13 0,3
EPS Adj 0,37 0,13 0,3
Total extraordinary items after tax 0 0 0
Tax rate (%) -21 -19,8 -22
Gross margin (%) 46,1 42,8 45,5
EBITDA margin (%) 11,4 5,8 9,5
EBITA margin (%) 9,8 4,4 8,3
EBIT margin (%) 9,8 4,4 8,3
Pretax margin (%) 10 4,1 8,3
Net margin (%) 7,9 3,3 6,4
Growth rates Y/Y 2019 2020 2021
Sales growth (%) 9 -15,5 15
EBITDA growth (%) 6,8 -57,5 89,7
EBIT growth (%) 9 -61,9 115
Net profit growth (%) 14,7 -64,8 126,1
EPS growth (%) 14,7 -64,8 126,1
Profitability 2019 2020 2021
ROE (%) 19,8 6,5 14,2
ROE Adj (%) 19,8 6,5 14,2
ROCE (%) 24,6 8,7 18,2
ROCE Adj(%) 24,6 8,7 18,2
ROIC (%) 89,1 39,4 86,6
ROIC Adj (%) 89,1 39,4 86,6
Adj earnings numbers 2019 2020 2021
EBITDA Adj 16 7 13
EBITDA Adj margin (%) 11,4 5,8 9,5
EBITA Adj 14 5 11
EBITA Adj margin (%) 9,8 4,4 8,3
EBIT Adj 14 5 11
EBIT Adj margin (%) 9,8 4,4 8,3
Pretax profit Adj 14 5 11
Net profit Adj 11 4 9
Net profit to shareholders Adj 11 4 9
Net Adj margin (%) 7,9 3,3 6,4
N/A N/A N/A
SEKm 2019 2020e 2021e
EBITDA 16 7 13
Net financial items 0 0 0
Paid tax -3 -1 -3
Non-cash items 2 0 0
Cash flow before change in WC 16 6 11
Change in WC -5 3 -3
Operating cash flow 11 8 8
CAPEX tangible fixed assets 0 -1 -2
CAPEX intangible fixed assets 0 0 0
Acquisitions and disposals 0 0 0
Free cash flow 10 8 6
Dividend paid -6 0 -9
Share issues and buybacks 0 0 0
Other non cash items 0 0 0
Decrease in net IB debt 4 7 -2
Balance Sheet (SEKm) 2019 2020 2021
Goodwill 0 0 0
Indefinite intangible assets 3 2 2
Definite intangible assets 0 0 0
Tangible fixed assets 1 0 0
Other fixed assets 0 0 0
Fixed assets 3 3 3
Inventories 19 15 19
Receivables 27 29 29
Other current assets 0 0 0
Cash and liquid assets 48 55 53
Total assets 98 102 103
Shareholders equity 59 63 63
Minority 0 0 0
Total equity 59 63 63
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 37 37 39
Other current liabilities 0 0 0
Total liabilities and equity 97 102 103
Net IB debt -48 -56 -53
Net IB debt excl. pension debt -48 -56 -53
Capital invested 13 9 12
Working capital 9 7 9
EV breakdown 2019 2020 2021
Market cap. diluted (m) 211 156 156
Net IB debt Adj -48 -55 -53
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 163 101 103
Capital efficiency (%) 2019 2020 2021
Total assets turnover (%) 150,4 120,3 134,3
Capital invested turnover (%) 1152 1109,4 1342,8
Capital employed turnover (%) 251,2 197,7 219,7
Inventories / sales (%) 13,6 14,3 12,3
Customer advances / sales (%) 0 0 0
Payables / sales (%) 25,3 30,9 27,5
Working capital / sales (%) 5,8 6,7 5,7
Financial risk and debt service 2019 2020 2021
Net debt / equity (%) -82,1 -88,8 -84,8
Net debt / market cap (%) -28,3 -37,1 -35,6
Equity ratio (%) 60,1 61,5 60,8
Net IB debt adj. / equity (%) -81,7 -88,5 -84,5
Current ratio (%) 255,7 266,8 261,7
EBITDA / net interest (%) -6779,5 1723,2 0
Net IB debt / EBITDA (%) -296,9 -805,8 -407,6
Interest cover (%) -5805,4 1323,2 0
N/A N/A N/A
SEKm 2019 2020e 2021e
Shares outstanding adj. 29 29 29
Fully diluted shares Adj 30 30 30
EPS 0,37 0,13 0,3
Dividend per share Adj 0 0,3 0,3
EPS Adj 0,37 0,13 0,3
BVPS 2,05 2,19 2,2
BVPS Adj 2,05 2,19 2,2
Net IB debt / share -1,7 -1,9 -1,9
Share price 5,95 5,24 5,24
Market cap. (m) 170 150 150
Valuation 2019 2020 2021
P/E 18,9 39,7 17,6
EV/sales 1,15 0,84 0,75
EV/EBITDA 10 14,6 7,9
EV/EBITA 11,7 19 9
EV/EBIT 11,7 19 9
Dividend yield (%) 0 5,7 5,7
FCF yield (%) 4,9 4,8 4,1
P/BVPS 3,45 2,39 2,38
P/BVPS Adj 3,45 2,39 2,38
P/E Adj 18,9 39,7 17,6
EV/EBITDA Adj 10 14,6 7,9
EV/EBITA Adj 11,7 19 9
EV/EBIT Adj 11,7 19 9
EV/cap. employed 2,8 1,6 1,6
Investment ratios 2019 2020 2021
Capex / sales 0,3 0,7 1,2
Capex / depreciation 17,2 50 94,1
Capex tangibles / tangible fixed assets 66,7 166,7 344,1
Capex intangibles / definite intangibles 0 0 0
Depreciation on intangibles / definite intangibles 0 0 0
Depreciation on tangibles / tangibles 388 333,3 365,6
N/A N/A N/A

Equity research

Read earlier research

Media

JLT Mobile Computers - Company presentation with CEO Per Holmberg
JLT Mobile Computers - Interview with CEO Per Holmberg (in Swedish)

Main shareholders - JLT Mobile Computers

Main shareholders Share capital % Voting shares % Verified
Jan Olof Olofsson 27.0 % 27.0 % 30 Sep 2020
Martin Gren (Grenspecialisten) 8.2 % 8.2 % 30 Sep 2020
Alcur Fonder 5.8 % 5.8 % 30 Sep 2020
Avanza Pension 5.2 % 5.2 % 30 Sep 2020
Jerry Fredriksson 3.4 % 3.4 % 30 Sep 2020
Tommy Svensson 3.3 % 3.3 % 30 Sep 2020
Per Holmberg 2.5 % 2.5 % 30 Sep 2020
Futur Pension 2.4 % 2.4 % 30 Sep 2020
Margareta Olofsson 2.4 % 2.4 % 30 Sep 2020
Nordnet Pensionsförsäkring 2.3 % 2.3 % 30 Sep 2020
Source: Holdings by Modular Finance AB

Insider list - JLT Mobile Computers

Name Quantity Code Date
Jessica Marie Björnsdotter Svenmar + 9 000 BUY 9 Sep 2020
Jessica Marie Björnsdotter Svenmar + 7 679 BUY 9 Sep 2020
Jessica Marie Björnsdotter Svenmar + 3 321 BUY 8 Sep 2020
George Oguz + 24 105 BUY 8 May 2020
George Oguz + 8 895 BUY 7 May 2020
JLT Mobile Computers Incentive AB - 134 000 SELL 2 Sep 2019
JLT Mobile Computers Incentive AB + 134 000 BUY 2 Sep 2019
Ulf Thomas Ahlén - 5 960 SELL 4 Mar 2019
Ulf Thomas Ahlén - 40 SELL 4 Mar 2019
Ulf Thomas Ahlén - 16 000 SELL 11 Feb 2019

Show More