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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Proact

Proact

SEKm 2019 2020e 2021e
Sales 3436 3808 3905
Sales growth (%) 3,6 10,8 2,5
EBITDA 284 336 367
EBITDA margin (%) 8,3 8,8 9,4
EBIT adj 147 172 207
EBIT adj margin (%) 4,3 4,5 5,3
Pretax profit 129 172 206
EPS rep 10,54 14,29 16,99
EPS growth (%) -24,2 35,6 18,9
EPS adj 15,81 17,79 20,16
DPS 3,16 4,29 5,1
EV/EBITDA (x) 5,6 4,5 3,8
EV/EBIT adj (x) 10,8 8,7 6,7
P/E (x) 14,8 10,9 9,2
P/E adj (x) 9,9 8,8 7,7
EV/sales (x) 0,5 0,4 0,4
FCF yield (%) -2,7 14,4 16,2
Dividend yield (%) 2 2,7 3,3
Net IB debt/EBITDA 0,6 0,2 -0,1
SEKm 2019 2020e 2021e
Sales 3436 3808 3905
COGS -2645 -2932 -3007
Gross profit 791 876 898
Other operating items -507 -540 -531
EBITDA 284 336 367
Depreciation on tangibles -41 -44 -43
Depreciation on intangibles 0 0 0
EBITA 154 204 236
Goodwill impairment charges 0 0 0
Other impairment and amortisation -28 -32 -29
EBIT 126 172 207
Other financial items 0 0 0
Net financial items 2 0 -1
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 129 172 206
Tax -32 -41 -50
Net profit 96 131 155
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 96 131 155
EPS 10,54 14,29 16,99
EPS Adj 15,81 17,79 20,16
Total extraordinary items after tax -20,2 0 0
Tax rate (%) -25,1 -24 -24,5
Gross margin (%) 23 23 23
EBITDA margin (%) 8,3 8,8 9,4
EBITA margin (%) 4,5 5,4 6
EBIT margin (%) 3,7 4,5 5,3
Pretax margin (%) 3,7 4,5 5,3
Net margin (%) 2,8 3,4 4
Growth rates Y/Y 2019 2020 2021
Sales growth (%) 3,6 10,8 2,5
EBITDA growth (%) 22,8 18,4 9,2
EBIT growth (%) -23,1 36,1 20,3
Net profit growth (%) -24,2 35,6 18,9
EPS growth (%) -24,2 35,6 18,9
Profitability 2019 2020 2021
ROE (%) 19,4 22,7 22,7
ROE Adj (%) 29,1 28,2 26,9
ROCE (%) 16,7 16,9 18,2
ROCE Adj(%) 22,8 20 20,8
ROIC (%) 10,3 11,8 14
ROIC Adj (%) 11,9 11,8 14
Adj earnings numbers 2019 2020 2021
EBITDA Adj 304 336 367
EBITDA Adj margin (%) 8,8 8,8 9,4
EBITA Adj 175 204 236
EBITA Adj margin (%) 5,1 5,4 6
EBIT Adj 147 172 207
EBIT Adj margin (%) 4,3 4,5 5,3
Pretax profit Adj 177 204 235
Net profit Adj 145 163 184
Net profit to shareholders Adj 145 163 184
Net Adj margin (%) 4,2 4,3 4,7
SEKm 2019 2020e 2021e
EBITDA 284 336 367
Net financial items 2 0 -1
Paid tax -32 -41 -50
Non-cash items 0 0 0
Cash flow before change in WC 254 295 315
Change in WC -30 -11 -2
Operating cash flow 223 284 313
CAPEX tangible fixed assets -45 -47 -50
CAPEX intangible fixed assets -30 -31 -32
Acquisitions and disposals -187 0 0
Free cash flow -39 206 231
Dividend paid -38 -29 -39
Share issues and buybacks 0 0 0
Other non cash items -133 0 0
Decrease in net IB debt -297 89 104
Balance Sheet (SEKm) 2019 2020 2021
Goodwill 487 487 487
Indefinite intangible assets 0 0 0
Definite intangible assets 72 71 74
Tangible fixed assets 77 80 87
Other fixed assets 308 308 308
Fixed assets 1169 1171 1181
Inventories 34 38 39
Receivables 1065 1192 1222
Other current assets 0 0 0
Cash and liquid assets 305 394 498
Total assets 2574 2795 2940
Shareholders equity 526 628 744
Minority 2 2 2
Total equity 528 630 746
Long-term debt 120 120 120
Pension debt 0 0 0
Convertible debt 0 0 0
Deferred tax 21 21 21
Other long-term liabilities 331 331 331
Short-term debt 85 85 85
Accounts payable 584 644 656
Other current liabilities 648 707 724
Total liabilities and equity 1832 2213 2574
Net IB debt 157 69 -35
Net IB debt excl. pension debt 157 69 -35
Capital invested 1097 1110 1123
Working capital -72 -61 -59
EV breakdown 2019 2020 2021
Market cap. diluted (m) 1428 1428 1428
Net IB debt Adj 157 69 -35
Market value of minority 2 2 2
Reversal of shares and participations 0 0 0
Reversal of conv. debt assumed equity 0 0 0
EV 1587 1498 1394
Capital efficiency (%) 2019 2020 2021
Total assets turnover (%) 143,6 141,8 136,2
Capital invested turnover (%) 373,6 345 349,7
Capital employed turnover (%) 432,1 365,5 339,3
Inventories / sales (%) 0,9 1 1
Customer advances / sales (%) 16,9 16,2 16,8
Payables / sales (%) 17,6 16,1 16,6
Working capital / sales (%) -2,5 -1,7 -1,5
Financial risk and debt service 2019 2020 2021
Net debt / equity (%) 29,8 10,9 -4,7
Net debt / market cap (%) 8,7 4,8 -2,5
Equity ratio (%) 20,5 22,5 25,4
Net IB debt adj. / equity (%) 29,8 10,9 -4,7
Current ratio (%) 103,5 110 116,9
EBITDA / net interest (%) -11822,8 0 36694,1
Net IB debt / EBITDA (%) 55,5 20,5 -9,6
Interest cover (%) 4021,2 5201,4 5973,5
SEKm 2019 2020e 2021e
Shares outstanding adj. 9 9 9
Fully diluted shares Adj 9 9 9
EPS 10,54 14,29 16,99
Dividend per share Adj 3,2 4,3 5,1
EPS Adj 15,81 17,79 20,16
BVPS 57,51 68,63 81,34
BVPS Adj -3,59 7,65 20,03
Net IB debt / share 17,2 7,5 -3,8
Share price 196,81 156 156
Market cap. (m) 1801 1428 1428
Valuation 2019 2020 2021
P/E 14,8 10,9 9,2
EV/sales 0,46 0,39 0,36
EV/EBITDA 5,6 4,5 3,8
EV/EBITA 10,3 7,3 5,9
EV/EBIT 12,5 8,7 6,7
Dividend yield (%) 2 2,7 3,3
FCF yield (%) -2,7 14,4 16,2
P/BVPS 2,71 2,27 1,92
P/BVPS Adj -43,5 20,39 7,79
P/E Adj 9,9 8,8 7,7
EV/EBITDA Adj 5,2 4,5 3,8
EV/EBITA Adj 9,1 7,3 5,9
EV/EBIT Adj 10,8 8,7 6,7
EV/cap. employed 1,6 1,4 1,2
Investment ratios 2019 2020 2021
Capex / sales 2,2 2 2,1
Capex / depreciation 181,6 177,3 190,7
Capex tangibles / tangible fixed assets 58,4 58,7 57,4
Capex intangibles / definite intangibles 41,4 43,4 43
Depreciation on intangibles / definite intangibles 0 0 0
Depreciation on tangibles / tangibles 53,6 54,9 49,4

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>

9,2

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>

(
)
6,6

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>

(
)
0,4

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>

(
)
1,9