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

Introduce me >

Social media

facebook   Follow us on Twitter

Moment Group

SEKm 2018 2019e 2020e
Sales 938 841 884
Sales growth (%) 18,9 -10,4 5,1
EBITDA -14 73 109
EBITDA margin (%) -1,5 8,7 12,3
EBIT adj 10 10 39
EBIT adj margin (%) 1,1 1,2 4,4
Pretax profit -48 -20 16
EPS rep -2,95 -1,83 1,53
EPS growth (%) -292,3 38,1 183,8
EPS adj 0,12 -1,62 0,43
DPS 0 0,4 0,55
EV/EBITDA (x) -30,7 7 4,3
EV/EBIT adj (x) 41,6 50,1 11,9
P/E (x) -6,6 -2,4 2,8
P/E adj (x) 163,2 -2,6 10
EV/sales (x) 0,5 0,6 0,5
FCF yield (%) -40,3 22,4 52,7
Dividend yield (%) 0 9,3 12,8
Net IB debt/EBITDA -11,5 5,6 3,3
SEKm 2018 2019e 2020e
Other operating items -952 -768 -775
EBITDA -14 73 109
Depreciation on tangibles -20 -69 -70
Depreciation on intangibles 0 0 0
EBITA -34 4 39
Goodwill impairment charges 0 0 0
Other impairment and amortisation 0 0 0
EBIT -34 4 39
Other financial items 0 0 0
Net financial items -14 -24 -24
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit -48 -20 16
Tax 5 4 -4
Net profit -43 -16 12
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders -43 -16 12
EPS -2,95 -1,83 1,53
EPS Adj 0,12 -1,62 0,43
Total extraordinary items after tax -44,8 -6 0
Tax rate (%) -11 -20,3 -25
Gross margin (%) 100 100 100
EBITDA margin (%) -1,5 8,7 12,3
EBITA margin (%) -3,7 0,5 4,4
EBIT margin (%) -3,7 0,5 4,4
Pretax margin (%) -5,2 -2,3 1,8
Net margin (%) -4,6 -1,9 1,3
Growth rates Y/Y 2018 2019 2020
Sales growth (%) 18,9 -10,4 5,1
EBITDA growth (%) -131,9 616,7 48,9
EBIT growth (%) -216,7 112,3 826
Net profit growth (%) -294,5 63,8 174,6
EPS growth (%) -292,3 38,1 183,8
Profitability 2018 2019 2020
ROE (%) -33,1 -12,3 8,2
ROE Adj (%) 1,3 -7,6 8,2
ROCE (%) -13,6 0,9 5,6
ROCE Adj(%) 4,2 2 5,6
ROIC (%) -7,6 0,5 3,7
ROIC Adj (%) 2,3 1,3 3,7
Adj earnings numbers 2018 2019 2020
EBITDA Adj 31 79 109
EBITDA Adj margin (%) 3,3 9,4 12,3
EBITA Adj 10 10 39
EBITA Adj margin (%) 1,1 1,2 4,4
EBIT Adj 10 10 39
EBIT Adj margin (%) 1,1 1,2 4,4
Pretax profit Adj -4 -14 16
Net profit Adj 2 -10 12
Net profit to shareholders Adj 2 -10 12
Net Adj margin (%) 0,2 -1,1 1,3
Sales 938 841 884
COGS 0 0 0
Gross profit 938 841 884
SEKm 2018 2019e 2020e
EBITDA -14 73 109
Net financial items -14 -24 -24
Paid tax 5 4 -4
Non-cash items 1 1 2
Cash flow before change in WC -22 54 83
Change in WC 1 -18 11
Operating cash flow -33 32 83
CAPEX tangible fixed assets -82 -15 -22
CAPEX intangible fixed assets 0 0 0
Acquisitions and disposals 0 0 0
Free cash flow -114 17 61
Dividend paid 7 0 11
Share issues and buybacks 0 0 0
Other non cash items -22 -363 21
Decrease in net IB debt -196 -219 55
Balance Sheet (SEKm) 2018 2019 2020
Goodwill 212 212 212
Indefinite intangible assets 0 0 0
Definite intangible assets 3 3 3
Tangible fixed assets 106 477 429
Other fixed assets 26 27 29
Fixed assets 347 719 672
Inventories 6 6 5
Receivables 87 105 95
Other current assets 110 103 83
Cash and liquid assets 38 162 205
Total assets 587 1095 1061
Shareholders equity 114 140 143
Minority 0 0 0
Total equity 114 140 143
Long-term debt 200 569 569
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 0 0 0
Other current liabilities 273 400 362
Total liabilities and equity 455 529 587
Net IB debt 163 407 364
Net IB debt excl. pension debt 163 407 364
Capital invested 440 830 773
Working capital 93 111 100
EV breakdown 2018 2019 2020
Market cap. diluted (m) 284 116 116
Net IB debt Adj 163 407 364
Market value of minority 0 0 0
Reversal of shares and participations -11 -12 -14
Reversal of conv. debt assumed equity 0 0 0
EV 435 511 466
Capital efficiency (%) 2018 2019 2020
Total assets turnover (%) 168,1 100 82
Capital invested turnover (%) 233,3 132,4 110,3
Capital employed turnover (%) 372,3 164,4 124,4
Inventories / sales (%) 0,6 0,7 0,6
Customer advances / sales (%) 0 0 0
Payables / sales (%) 0 0 0
Working capital / sales (%) 10 12,1 12
Financial risk and debt service 2018 2019 2020
Net debt / equity (%) 143,1 291,4 253,6
Net debt / market cap (%) 52,5 350,9 313,3
Equity ratio (%) 19,4 12,8 13,5
Net IB debt adj. / equity (%) 143,1 291,4 253,6
Current ratio (%) 88 93,8 107,2
EBITDA / net interest (%) -101 307,6 464
Net IB debt / EBITDA (%) -1147,3 556,5 333,6
Interest cover (%) -240,3 18,4 164,7
SEKm 2018 2019e 2020e
Shares outstanding adj. 15 27 27
Fully diluted shares Adj 15 27 27
EPS -2,95 -1,83 1,53
Dividend per share Adj 0 0,4 0,6
EPS Adj 0,12 -1,62 0,43
BVPS 7,79 9,59 9,83
BVPS Adj -6,97 -5,15 -4,91
Net IB debt / share 11,1 27,9 24,9
Share price 21,23 4,3 4,3
Market cap. (m) 310 116 116
Valuation 2018 2019 2020
P/E -6,6 -2,4 2,8
EV/sales 0,46 0,61 0,53
EV/EBITDA -30,7 7 4,3
EV/EBITA -12,7 121,3 11,9
EV/EBIT -12,7 121,3 11,9
Dividend yield (%) 0 9,3 12,8
FCF yield (%) -40,3 22,4 52,7
P/BVPS 2,5 0,45 0,44
P/BVPS Adj -2,79 -0,83 -0,88
P/E Adj 163,2 -2,6 10
EV/EBITDA Adj 14,2 6,5 4,3
EV/EBITA Adj 41,6 50,1 11,9
EV/EBIT Adj 41,6 50,1 11,9
EV/cap. employed 1,4 0,7 0,7
Investment ratios 2018 2019 2020
Capex / sales 8,7 1,8 2,4
Capex / depreciation 403,8 21,7 30,7
Capex tangibles / tangible fixed assets 77 3,1 5
Capex intangibles / definite intangibles 0 0 0
Depreciation on intangibles / definite intangibles 0 0 0
Depreciation on tangibles / tangibles 19,1 14,5 16,3

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.

2,8

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.

(
)
12,3

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.

(
)
0,5

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. 

 

(
)
0,8