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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Ovzon

Ovzon

SEKm 2019 2020e 2021e
Sales 232 215 284
Sales growth (%) 11,4 -7,4 32,5
EBITDA 29 11 24
EBITDA margin (%) 12,3 5 8,4
EBIT adj margin (%) -0,4 1,1 5,2
Pretax profit 39 40 15
EPS rep 0,86 0,82 0,25
EPS growth (%) 124 -4,3 -69,4
EPS adj 0,86 0,82 0,25
DPS 0 0 0
EV/EBITDA (x) 67,4 224,2 125,1
EV/EBIT adj (x) -2193,8 1000,4 201,4
P/E (x) 74,5 73,5 240,2
P/E adj (x) 74,5 73,5 240,2
EV/sales (x) 8,3 11,1 10,6
FCF yield (%) -23 -13,6 -21,5
Dividend yield (%) 0 0 0
Net IB debt/EBITDA -8,8 -41 7,2
EBIT adj -1 2 15
SEKm 2019 2020e 2021e
Gross profit 109 104 141
Other operating items -81 -94 -117
EBITDA 29 11 24
Depreciation on tangibles 1 -3 -3
Depreciation on intangibles -4 -4 -4
EBITA 24 2 15
Goodwill impairment charges 0 0 0
Other impairment and amortisation -12 0 0
EBIT 11 2 15
Other financial items 0 0 0
Net financial items 27 38 0
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 39 40 15
Tax -10 -2 -3
Net profit 29 38 12
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 29 38 12
EPS 0,86 0,82 0,25
EPS Adj 0,86 0,82 0,25
Total extraordinary items after tax 12,3 0 0
Tax rate (%) -24,6 -4,9 -21
Gross margin (%) 47,1 48,6 49,5
EBITDA margin (%) 12,3 5 8,4
EBITA margin (%) 10,2 1,1 5,2
EBIT margin (%) 4,9 1,1 5,2
Pretax margin (%) 16,7 18,9 5,2
Net margin (%) 12,6 17,9 4,1
Growth rates Y/Y 2019 2020 2021
Sales growth (%) 11,4 -7,4 32,5
EBITDA growth (%) 331,5 -62,7 125
EBIT growth (%) 165,1 -79,1 523,5
Net profit growth (%) 214 31,7 -69,4
EPS growth (%) 124 -4,3 -69,4
Profitability 2019 2020 2021
ROE (%) 6,7 3,5 0,8
ROE Adj (%) 6,7 3,5 0,8
ROCE (%) 2,5 0,2 0,9
ROCE Adj(%) 2,5 0,2 0,9
ROIC (%) 3 0,3 0,9
ROIC Adj (%) -0,2 0,3 0,9
Adj earnings numbers 2019 2020 2021
EBITDA Adj 16 11 24
EBITDA Adj margin (%) 7 5 8,4
EBITA Adj 11 2 15
EBITA Adj margin (%) 4,9 1,1 5,2
EBIT Adj -1 2 15
EBIT Adj margin (%) -0,4 1,1 5,2
Pretax profit Adj 39 40 15
Net profit Adj 29 38 12
Net profit to shareholders Adj 29 38 12
Net Adj margin (%) 12,6 17,9 4,1
Sales 232 215 284
COGS -123 -110 -144
SEKm 2019 2020e 2021e
EBITDA 29 11 24
Net financial items 27 38 0
Paid tax -10 -2 -3
Non-cash items -19 0 0
Cash flow before change in WC 27 47 21
Change in WC -14 24 -7
Operating cash flow 10 71 14
CAPEX tangible fixed assets -509 -424 -584
CAPEX intangible fixed assets 0 -30 -39
Acquisitions and disposals 0 0 0
Free cash flow -499 -383 -609
Dividend paid 0 0 0
Share issues and buybacks 695 571 0
Other non cash items 17 0 0
Decrease in net IB debt 211 186 -611
Balance Sheet (SEKm) 2019 2020 2021
Goodwill 0 0 0
Indefinite intangible assets 3 29 64
Definite intangible assets 0 0 0
Tangible fixed assets 532 954 1534
Other fixed assets 1 1 1
Fixed assets 543 991 1606
Inventories 0 0 0
Receivables 91 86 114
Other current assets 0 0 0
Cash and liquid assets 257 443 433
Total assets 892 1520 2153
Shareholders equity 796 1406 1418
Minority 0 0 0
Total equity 796 1406 1418
Long-term debt 0 0 600
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 89 107 128
Other current liabilities 0 0 0
Total liabilities and equity 892 1520 2153
Net IB debt -251 -437 173
Net IB debt excl. pension debt -251 -437 173
Capital invested 545 968 1591
Working capital 3 -21 -14
EV breakdown 2019 2020 2021
Market cap. diluted (m) 2176 2828 2828
Net IB debt Adj -250 -436 174
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 1926 2391 3002
Capital efficiency (%) 2019 2020 2021
Total assets turnover (%) 45,3 17,8 15,5
Capital invested turnover (%) 80,1 28,4 22,2
Capital employed turnover (%) 50,7 19,4 16,5
Inventories / sales (%) 0 0 0
Customer advances / sales (%) 0 0 0
Payables / sales (%) 23,4 45,6 41,4
Working capital / sales (%) -1,8 -4,3 -6,3
Financial risk and debt service 2019 2020 2021
Net debt / equity (%) -31,6 -31,1 12,2
Net debt / market cap (%) -13,5 -15,5 6,1
Equity ratio (%) 89,3 92,5 65,8
Net IB debt adj. / equity (%) -31,4 -31 12,3
Current ratio (%) 393,9 493,3 427
EBITDA / net interest (%) -104,5 -28 0
Net IB debt / EBITDA (%) -878,8 -4100,6 722,1
Interest cover (%) -86,7 -6,3 N/A
SEKm 2019 2020e 2021e
Shares outstanding adj. 34 47 47
Fully diluted shares Adj 34 47 47
EPS 0,86 0,82 0,25
Dividend per share Adj 0 0 0
EPS Adj 0,86 0,82 0,25
BVPS 23,46 30,08 30,33
BVPS Adj 23,46 30,08 30,33
Net IB debt / share -7,4 -9,4 3,7
Share price 54,74 60,5 60,5
Market cap. (m) 1858 2828 2828
Valuation 2019 2020 2021
P/E 74,5 73,5 240,2
EV/sales 8,32 11,14 10,55
EV/EBITDA 67,4 224,2 125,1
EV/EBITA 81,2 1000,4 201,4
EV/EBIT 168,7 1000,4 201,4
Dividend yield (%) 0 0 0
FCF yield (%) -23 -13,6 -21,5
P/BVPS 2,73 2,01 1,99
P/BVPS Adj 2,73 2,01 1,99
P/E Adj 74,5 73,5 240,2
EV/EBITDA Adj 118,2 224,2 125,1
EV/EBITA Adj 168,7 1000,4 201,4
EV/EBIT Adj -2193,8 1000,4 201,4
EV/cap. employed 2,4 1,7 1,5
Investment ratios 2019 2020 2021
Capex / sales 219,8 211,7 218,9
Capex / depreciation 15512,1 6806,4 8303,3
Capex tangibles / tangible fixed assets 95,7 44,5 38,1
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 -0,1 0,3 0,2

Key Figure Counter

<p><span>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.</span></p>

Update

P/E

Learn more

<p><span>A common valuation multiple, the share price is divided by earnings per share.</span></p> <p>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.&nbsp;</p> <p>It is important to notice that earnings are calculated after taxes, which mean that they can vary between companies due to different accounting standards.</p>

242,0

EV/EBIT

Learn more

<p>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&nbsp;<span>total cash and cash equivalents.&nbsp;</span></p> <p><span>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.</span></p>

(
)
201,1

EV/Sales

Learn more

<p><span>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&nbsp;</span><span>total cash and cash equivalents. S is the company's total sales.</span></p>

(
)
10,6

P/BVPS

Learn more

<div class="inner"> <p>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.</p> <p>Companies with high return on equity are usually associated with high P/B ratios, and vice versa.&nbsp;</p> <p>&nbsp;</p> </div> <div class="formula-bar-wrapper"> </div>

(
)
2,0