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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Semcon

Semcon

SEKm 2020 2021e 2022e
Lease adj. FCF yield (%) 10,6 2,5 5,8
Lease adj. ND/EBITDA -1,2 -1,2 -1,4
Sales 1627 1752 1884
Sales growth (%) -12,4 7,7 7,5
EBITDA 182 207 222
EBITDA margin (%) 11,2 11,8 11,8
EBIT adj 160 162 178
EBIT adj margin (%) 9,8 9,3 9,5
Pretax profit 125 157 172
EPS rep 5,65 7,05 7,75
EPS growth (%) -6,5 24,7 10
EPS adj 7,35 7,05 7,75
DPS 0 6,5 4
EV/EBITDA (x) 7,2 9,3 8,4
EV/EBIT adj (x) 8,1 11,8 10,4
P/E (x) 14 16,2 14,7
P/E adj (x) 10,8 16,2 14,7
EV/sales (x) 0,8 1,1 1
FCF yield (%) 13,2 4,3 7,5
Dividend yield (%) 0 5,7 3,5
Net IB debt/EBITDA -0,5 -0,5 -0,7
SEKm 2020 2021e 2022e
Depreciation and amortisation -52 -44 -44
Of which leasing depreciation -39 -35 -35
EO items -30 0 0
Impairment and PPA amortisation 0 0 0
EBITDA lease Adj 172 172 187
EBITDA lease Adj margin (%) 10,6 9,8 9,9
Sales 1627 1752 1884
COGS -265 -284 -305
Gross profit 1362 1468 1579
Other operating items -1180 -1262 -1357
EBITDA 182 207 222
Depreciation on tangibles -9 -7 -7
Depreciation on intangibles -3 -2 -2
EBITA 130 162 178
Goodwill impairment charges 0 0 0
Other impairment and amortisation 0 0 0
EBIT 130 162 178
Other financial items 0 0 0
Net financial items -5 -6 -6
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 125 157 172
Tax -25 -32 -36
Net profit 100 124 137
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 100 124 137
EPS 5,65 7,05 7,75
EPS Adj 7,35 7,05 7,75
Total extraordinary items after tax -30 0 0
Tax rate (%) -20 -20,6 -20,6
Gross margin (%) 83,7 83,8 83,8
EBITDA margin (%) 11,2 11,8 11,8
EBITA margin (%) 8 9,3 9,5
EBIT margin (%) 8 9,3 9,5
Pretax margin (%) 7,7 8,9 9,2
Net margin (%) 6,1 7,1 7,3
Growth rates Y/Y 2020 2021 2022
Sales growth (%) -12,4 7,7 7,5
EBITDA growth (%) -6,7 13,8 7,5
EBIT growth (%) -8,3 25 9,7
Net profit growth (%) -6,1 24,7 10
EPS growth (%) -6,5 24,7 10
Profitability 2020 2021 2022
ROE (%) 15,1 17 16,9
ROE Adj (%) 19,7 17 16,9
ROCE (%) 16,5 19,1 19,3
ROCE Adj(%) 20,3 19,1 19,3
ROIC (%) 14,9 18,6 19
ROIC Adj (%) 18,3 18,6 19
Adj earnings numbers 2020 2021 2022
EBITDA Adj 212 207 222
EBITDA Adj margin (%) 13 11,8 11,8
EBITA Adj 160 162 178
EBITA Adj margin (%) 9,8 9,3 9,5
EBIT Adj 160 162 178
EBIT Adj margin (%) 9,8 9,3 9,5
Pretax profit Adj 155 157 172
Net profit Adj 130 124 137
Net profit to shareholders Adj 130 124 137
Net Adj margin (%) 8 7,1 7,3
Leasing payments -39 -35 -35
SEKm 2020 2021e 2022e
Lease liability amortisation -37 -35 -35
Other intangible assets 8 8 8
Right-of-use asset 116 116 116
Total other fixed assets 10 10 10
Leasing liability 115 115 115
Total other long-term liabilities 51 55 59
Net IB debt excl. leasing -209 -208 -264
Net IB debt / EBITDA lease Adj (%) -121,4 -121,2 -140,8
Other fixed assets 10 10 10
Fixed assets 525 524 524
Inventories 0 0 0
Receivables 274 346 377
Other current assets 167 183 193
Cash and liquid assets 199 198 254
Total assets 1164 1250 1348
Shareholders equity 698 770 846
Minority 0 0 0
Total equity 698 770 846
Long-term debt 0 0 0
Pension debt 0 0 0
Convertible debt 0 0 0
Deferred tax 51 55 59
Other long-term liabilities 0 0 0
Short-term debt 0 0 0
Accounts payable 49 52 50
Other current liabilities 252 258 278
Total liabilities and equity 1164 1250 1348
Net IB debt -95 -94 -149
Net IB debt excl. pension debt -95 -94 -149
Capital invested 654 731 756
Working capital 140 218 242
EV breakdown 2020 2021 2022
Market cap. diluted (m) 1396 2010 2010
Net IB debt Adj -95 -94 -149
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 1301 1916 1861
Capital efficiency (%) 2020 2021 2022
Total assets turnover (%) 142,3 145,1 145
Capital invested turnover (%) 232,5 252,9 253,3
Capital employed turnover (%) 206,2 206,5 204,1
Inventories / sales (%) 0 0 0
Customer advances / sales (%) 1,3 1,4 1,4
Payables / sales (%) 3,2 2,9 2,7
Working capital / sales (%) 11,7 10,2 12,2
Financial risk and debt service 2020 2021 2022
Net debt / equity (%) -13,6 -12,2 -17,6
Net debt / market cap (%) -8,9 -4,7 -7,4
Equity ratio (%) 59,9 61,6 62,8
Net IB debt adj. / equity (%) -13,6 -12,2 -17,6
Current ratio (%) 192,3 212,1 229,1
EBITDA / net interest (%) 3490,4 3606,2 3875,9
Net IB debt / EBITDA (%) -52,2 -45,4 -67,2
Interest cover (%) 2500 2835,7 3109,6
EBITDA 182 207 222
Net financial items -5 -6 -6
Paid tax -25 -32 -36
Non-cash items -5 0 0
Cash flow before change in WC 146 169 181
Change in WC 102 -74 -20
Operating cash flow 248 95 160
CAPEX tangible fixed assets -7 -9 -9
CAPEX intangible fixed assets 0 0 0
Acquisitions and disposals -56 0 0
Free cash flow 185 86 151
Dividend paid 0 0 -115
Share issues and buybacks 0 0 0
Other non cash items 34 -57 37
Decrease in net IB debt 172 -1 55
Balance Sheet (SEKm) 2020 2021 2022
Goodwill 367 367 367
Indefinite intangible assets 0 0 0
Definite intangible assets 8 8 8
Tangible fixed assets 24 23 23
SEKm 2020 2021e 2022e
Lease adj. FCF yield (%) 10,6 2,5 5,8
Shares outstanding adj. 18 18 18
Fully diluted shares Adj 18 18 18
EPS 5,65 7,05 7,75
Dividend per share Adj 0 6,5 4
EPS Adj 7,35 7,05 7,75
BVPS 39,5 43,6 47,9
BVPS Adj 18,26 22,36 26,67
Net IB debt / share -5,4 -5,3 -8,5
Share price 60,51 113,8 113,8
Market cap. (m) 1069 2010 2010
Valuation 2020 2021 2022
P/E 14 16,2 14,7
EV/sales 0,8 1,09 0,99
EV/EBITDA 7,2 9,3 8,4
EV/EBITA 10 11,8 10,4
EV/EBIT 10 11,8 10,4
Dividend yield (%) 0 5,7 3,5
FCF yield (%) 13,2 4,3 7,5
P/BVPS 2 2,61 2,38
P/BVPS Adj 4,33 5,09 4,27
P/E Adj 10,8 16,2 14,7
EV/EBITDA Adj 6,2 9,3 8,4
EV/EBITA Adj 8,1 11,8 10,4
EV/EBIT Adj 8,1 11,8 10,4
EV/cap. employed 1,6 2,2 1,9
Investment ratios 2020 2021 2022
Capex / sales 0,4 0,5 0,5
Capex / depreciation 54,8 92,2 101,7
Capex tangibles / tangible fixed assets 28,8 38 40,6
Capex intangibles / definite intangibles 0 0 0
Depreciation on intangibles / definite intangibles 41,3 30,8 29,9
Depreciation on tangibles / tangibles 38,6 30,8 29,8

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.

14,7

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.

(
)
10,7

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.

(
)
1,0

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. 

 

(
)
2,4