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

Lagercrantz

Financials

SEKm 2018 2019e 2020e
Sales 3932 4413 4832
Sales growth (%) 15,3 12,2 9,5
EBITDA 575 663 741
EBITDA margin (%) 14,6 15 15,3
EBIT adj 451 533 596
EBIT adj margin (%) 11,5 12,1 12,3
Pretax profit 432 511 576
EPS rep 5,03 5,93 6,67
EPS growth (%) 19,2 17,7 12,6
EPS adj 6,05 7,33 8,1
DPS 3 2,5 2,5
EV/EBITDA (x) 10,6 13,5 12,3
EV/EBIT adj (x) 13,5 16,8 15,2
P/E (x) 17,1 21,5 19,1
P/E adj (x) 14,2 17,4 15,8
EV/sales (x) 1,5 2 1,9
FCF yield (%) 4,3 3,7 2,3
Dividend yield (%) 3,5 2 2
Net IB debt/EBITDA 0,4 0,5 0,6
SEKm 2018 2019e 2020e
Sales 3932 4413 4832
COGS -2488 -2771 -3030
Gross profit 1444 1642 1802
Other operating items -869 -979 -1061
EBITDA 575 663 741
Depreciation on tangibles -55 -35 -49
Depreciation on intangibles 0 0 0
EBITA 520 628 693
Goodwill impairment charges 0 0 0
Other impairment and amortisation -69 -95 -97
EBIT 451 533 596
Other financial items 0 0 0
Net financial items -20 -21 -20
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 432 511 576
Tax -91 -110 -124
Net profit 341 401 452
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 341 401 452
EPS 5,03 5,93 6,67
EPS Adj 6,05 7,33 8,1
Total extraordinary items after tax 0 0 0
Tax rate (%) -21 -21,5 -21,5
Gross margin (%) 36,7 37,2 37,3
EBITDA margin (%) 14,6 15 15,3
EBITA margin (%) 13,2 14,2 14,3
EBIT margin (%) 11,5 12,1 12,3
Pretax margin (%) 11 11,6 11,9
Net margin (%) 8,7 9,1 9,4
Growth rates Y/Y 2018 2019 2020
Sales growth (%) 15,3 12,2 9,5
EBITDA growth (%) 18,3 15,3 11,8
EBIT growth (%) 19,3 18,1 11,9
Net profit growth (%) 19,2 17,7 12,6
EPS growth (%) 19,2 17,7 12,6
Profitability 2018 2019 2020
ROE (%) 24,3 24,7 24
ROE Adj (%) 29,2 30,6 29,2
ROCE (%) 26,6 25,1 23,3
ROCE Adj(%) 30,6 29,6 27,1
ROIC (%) 14,5 16,5 17,3
ROIC Adj (%) 14,5 16,5 17,3
Adj earnings numbers 2018 2019 2020
EBITDA Adj 575 663 741
EBITDA Adj margin (%) 14,6 15 15,3
EBITA Adj 520 628 693
EBITA Adj margin (%) 13,2 14,2 14,3
EBIT Adj 451 533 596
EBIT Adj margin (%) 11,5 12,1 12,3
Pretax profit Adj 501 606 673
Net profit Adj 410 496 549
Net profit to shareholders Adj 410 496 549
Net Adj margin (%) 10,4 11,2 11,4
SEKm 2018 2019e 2020e
EBITDA 575 663 741
Net financial items -20 -21 -20
Paid tax -91 -110 -124
Non-cash items 0 0 0
Cash flow before change in WC 465 531 597
Change in WC 11 5 -19
Operating cash flow 462 537 578
CAPEX tangible fixed assets -73 -62 -68
CAPEX intangible fixed assets 0 0 0
Acquisitions and disposals -141 -152 -315
Free cash flow 248 323 195
Dividend paid -203 -169 -169
Share issues and buybacks 0 0 0
Other non cash items -223 -223 -150
Decrease in net IB debt -178 -69 -124
Balance Sheet (SEKm) 2018 2019 2020
Goodwill 1373 1510 1661
Indefinite intangible assets 0 0 0
Definite intangible assets 675 421 374
Tangible fixed assets 266 467 600
Other fixed assets 14 14 14
Fixed assets 2328 2412 2649
Inventories 528 602 671
Receivables 859 963 1063
Other current assets 0 0 0
Cash and liquid assets 139 293 309
Total assets 3854 4270 4692
Shareholders equity 1508 1740 2023
Minority 0 0 0
Total equity 1508 1740 2023
Long-term debt 315 551 683
Pension debt 68 55 63
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 1213 1397 1546
Other current liabilities 0 0 0
Total liabilities and equity 2472 2596 3104
Net IB debt 244 313 437
Net IB debt excl. pension debt 176 258 374
Capital invested 2502 2580 2837
Working capital 174 169 188
EV breakdown 2018 2019 2020
Market cap. diluted (m) 5834 8646 8646
Net IB debt Adj 244 313 437
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 6078 8959 9082
Capital efficiency (%) 2018 2019 2020
Total assets turnover (%) 105 108,6 107,8
Capital invested turnover (%) 160,3 173,7 178,4
Capital employed turnover (%) 231,7 208,3 188,9
Inventories / sales (%) 13 12,8 13,2
Customer advances / sales (%) 0 0 0
Payables / sales (%) 29,3 29,6 30,5
Working capital / sales (%) 4,6 3,9 3,7
Financial risk and debt service 2018 2019 2020
Net debt / equity (%) 16,2 18 21,6
Net debt / market cap (%) 4,1 3,6 5,1
Equity ratio (%) 39,1 40,8 43,1
Net IB debt adj. / equity (%) 16,2 18 21,6
Current ratio (%) 125,8 133 132,1
EBITDA / net interest (%) 2948,7 3101,9 3699,9
Net IB debt / EBITDA (%) 42,4 47,2 58,9
Interest cover (%) 2666,7 2937,6 3457
SEKm 2018 2019e 2020e
Shares outstanding adj. 68 68 68
Fully diluted shares Adj 68 68 68
EPS 5,03 5,93 6,67
Dividend per share Adj 3 2,5 2,5
EPS Adj 6,05 7,33 8,1
BVPS 22,27 25,7 29,87
BVPS Adj -7,97 -2,82 -0,18
Net IB debt / share 3,6 4,6 6,5
Share price 88,71 127,6 127,6
Market cap. (m) 6008 8641 8641
Valuation 2018 2019 2020
P/E 17,1 21,5 19,1
EV/sales 1,55 2,03 1,88
EV/EBITDA 10,6 13,5 12,3
EV/EBITA 11,7 14,3 13,1
EV/EBIT 13,5 16,8 15,2
Dividend yield (%) 3,5 2 2
FCF yield (%) 4,3 3,7 2,3
P/BVPS 3,87 4,97 4,27
P/BVPS Adj -10,8 -45,3 -720,68
P/E Adj 14,2 17,4 15,8
EV/EBITDA Adj 10,6 13,5 12,3
EV/EBITA Adj 11,7 14,3 13,1
EV/EBIT Adj 13,5 16,8 15,2
EV/cap. employed 3,2 3,8 3,3
Investment ratios 2018 2019 2020
Capex / sales 1,9 1,4 1,4
Capex / depreciation 132,7 176 139
Capex tangibles / tangible fixed assets 27,4 13,2 11,3
Capex intangibles / definite intangibles 0 0 0
Depreciation on intangibles / definite intangibles 0 0 0
Depreciation on tangibles / tangibles 20,7 7,5 8,1

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.

19,1

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.

(
)
15,3

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.

(
)
1,9

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. 

 

(
)
4,3