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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Nilörngruppen

Nilörngruppen

SEKm 2019 2020e 2021e
Sales 716 599 659
Sales growth (%) 0,5 -16,3 10,1
EBITDA 91 72 79
EBITDA margin (%) 12,7 12 12
EBIT adj 67 49 52
EBIT adj margin (%) 9,3 8,2 7,9
Pretax profit 63 42 50
EPS rep 4,17 2,68 3,38
EPS growth (%) -32,7 -35,7 26,2
EPS adj 4,17 3,02 3,38
DPS 0 2,4 3
EV/EBITDA (x) 9,6 7,2 6
EV/EBIT adj (x) 13,2 10,5 9,1
P/E (x) 16,5 15,3 12,2
P/E adj (x) 16,5 13,6 12,2
EV/sales (x) 1,2 0,9 0,7
FCF yield (%) 1,5 8,2 14,4
Dividend yield (%) 0 5,8 7,3
Net IB debt/EBITDA 1 0,6 0,1
N/A N/A N/A
SEKm 2019 2020e 2021e
Sales 716 599 659
COGS -408 -332 -367
Gross profit 308 267 292
Other operating items -217 -195 -213
EBITDA 91 72 79
Depreciation on tangibles -25 -27 -27
Depreciation on intangibles 0 0 0
EBITA 67 45 52
Goodwill impairment charges 0 0 0
Other impairment and amortisation 0 0 0
EBIT 67 45 52
Other financial items 0 0 0
Net financial items -3 -3 -2
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 63 42 50
Tax -16 -11 -11
Net profit 48 31 39
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 48 31 39
EPS 4,17 2,68 3,38
EPS Adj 4,17 3,02 3,38
Total extraordinary items after tax 0 -3,8 0
Tax rate (%) -25 -26,8 -22,5
Gross margin (%) 43 44,5 44,3
EBITDA margin (%) 12,7 12 12
EBITA margin (%) 9,3 7,5 7,9
EBIT margin (%) 9,3 7,5 7,9
Pretax margin (%) 8,9 7 7,6
Net margin (%) 6,6 5,1 5,9
Growth rates Y/Y 2019 2020 2021
Sales growth (%) 0,5 -16,3 10,1
EBITDA growth (%) -2,7 -21,1 10,1
EBIT growth (%) -22 -32,3 15,5
Net profit growth (%) -32,7 -35,7 26,2
EPS growth (%) -32,7 -35,7 26,2
Profitability 2019 2020 2021
ROE (%) 25,9 15,3 17,5
ROE Adj (%) 25,9 17,2 17,5
ROCE (%) 25,1 14,3 16
ROCE Adj(%) 25,1 15,6 16
ROIC (%) 21,5 12,2 16,2
ROIC Adj (%) 21,5 13,2 16,2
Adj earnings numbers 2019 2020 2021
EBITDA Adj 91 76 79
EBITDA Adj margin (%) 12,7 12,6 12
EBITA Adj 67 49 52
EBITA Adj margin (%) 9,3 8,2 7,9
EBIT Adj 67 49 52
EBIT Adj margin (%) 9,3 8,2 7,9
Pretax profit Adj 63 46 50
Net profit Adj 48 34 39
Net profit to shareholders Adj 48 34 39
Net Adj margin (%) 6,6 5,7 5,9
N/A N/A N/A
SEKm 2019 2020e 2021e
EBITDA 91 72 79
Net financial items -3 -3 -2
Paid tax -16 -11 -11
Non-cash items -15 -7 0
Cash flow before change in WC 57 50 66
Change in WC 6 2 20
Operating cash flow 63 52 85
CAPEX tangible fixed assets -51 -13 -17
CAPEX intangible fixed assets 0 0 0
Acquisitions and disposals 0 0 0
Free cash flow 12 39 68
Dividend paid -46 0 -27
Share issues and buybacks 0 0 0
Other non cash items -54 6 0
Decrease in net IB debt -87 44 40
Balance Sheet (SEKm) 2019 2020 2021
Goodwill 21 24 24
Indefinite intangible assets 0 0 0
Definite intangible assets 0 0 0
Tangible fixed assets 160 142 133
Other fixed assets 0 0 0
Fixed assets 181 166 156
Inventories 119 95 97
Receivables 80 92 79
Other current assets 0 0 0
Cash and liquid assets 32 60 100
Total assets 412 413 433
Shareholders equity 187 214 226
Minority 0 0 0
Total equity 187 214 226
Long-term debt 122 105 105
Pension debt 0 0 0
Convertible debt 0 0 0
Deferred tax 0 0 0
Other long-term liabilities 3 3 3
Short-term debt 0 0 0
Accounts payable 100 91 99
Other current liabilities 0 0 0
Total liabilities and equity 412 413 433
Net IB debt 90 45 5
Net IB debt excl. pension debt 90 45 5
Capital invested 279 263 234
Working capital 99 97 77
EV breakdown 2019 2020 2021
Market cap. diluted (m) 786 469 469
Net IB debt Adj 90 45 5
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 875 515 474
Capital efficiency (%) 2019 2020 2021
Total assets turnover (%) 190 145,2 155,9
Capital invested turnover (%) 308 220,9 265,6
Capital employed turnover (%) 270,1 190,7 202,8
Inventories / sales (%) 15,9 17,9 14,5
Customer advances / sales (%) 0 0 0
Payables / sales (%) 15,3 15,9 14,4
Working capital / sales (%) 14,2 16,3 13,2
Financial risk and debt service 2019 2020 2021
Net debt / equity (%) 48 21,2 2,3
Net debt / market cap (%) 11,6 9,7 1,1
Equity ratio (%) 45,3 51,9 52,2
Net IB debt adj. / equity (%) 48 21,2 2,3
Current ratio (%) 230,5 272,6 279,2
EBITDA / net interest (%) 2947,7 2211,8 3584,2
Net IB debt / EBITDA (%) 98,4 63,3 6,5
Interest cover (%) 2151,8 1385,9 2356,2
N/A N/A N/A
SEKm 2019 2020e 2021e
Shares outstanding adj. 11 11 11
Fully diluted shares Adj 11 11 11
EPS 4,17 2,68 3,38
Dividend per share Adj 0 2,4 3
EPS Adj 4,17 3,02 3,38
BVPS 16,37 18,8 19,79
BVPS Adj 14,51 16,71 17,7
Net IB debt / share 7,9 4 0,4
Share price 67,52 41,15 41,15
Market cap. (m) 770 469 469
Valuation 2019 2020 2021
P/E 16,5 15,3 12,2
EV/sales 1,22 0,86 0,72
EV/EBITDA 9,6 7,2 6
EV/EBITA 13,2 11,4 9,1
EV/EBIT 13,2 11,4 9,1
Dividend yield (%) 0 5,8 7,3
FCF yield (%) 1,5 8,2 14,4
P/BVPS 4,21 2,19 2,08
P/BVPS Adj 4,75 2,46 2,33
P/E Adj 16,5 13,6 12,2
EV/EBITDA Adj 9,6 6,8 6
EV/EBITA Adj 13,2 10,5 9,1
EV/EBIT Adj 13,2 10,5 9,1
EV/cap. employed 2,8 1,6 1,4
Investment ratios 2019 2020 2021
Capex / sales 7,2 2,2 2,7
Capex / depreciation 209,2 49,7 64,5
Capex tangibles / tangible fixed assets 32,3 9,4 13,2
Capex intangibles / definite intangibles 0 0 0
Depreciation on intangibles / definite intangibles 0 0 0
Depreciation on tangibles / tangibles 15,4 18,9 20,4
N/A N/A N/A

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.

12,2

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.

(
)
8,8

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.

(
)
0,7

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. 

 

(
)
2,0