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

Introduce me >

Social media

facebook   Follow us on Twitter

SinterCast

Process control solutions for compacted graphite iron

SinterCast is a leading supplier of online process control technology and know-how for the reliable high-volume production of Compacted Graphite Iron (CGI). The material is stronger than traditional iron, which enables downsizing, increased thermal and mechanical loading, and increased engine performance. The technology is primarily used in diesel engines for larger passenger vehicles such as SUVs and pick-ups as well as commercial vehicles and offroad equipment.

Increased focus on higher energy efficiency and lighter diesel engines. Increasing average vehicle size. Higher penetration of the truck and commercial vehicle segments.

Automotive demand, and more specifically demand for larger passenger vehicles such as SUVs and pick-up trucks with diesel engines. Regulation relating to fossil fuels and diesel in particular poses risks to the business model.

SEKm 2018 2019e 2020e
Sales 88 116 128
Sales growth (%) 33,7 32,1 10
EBITDA 32 51 57
EBITDA margin (%) 36 44,2 44,4
EBIT adj 29 47 53
EBIT adj margin (%) 33,5 41 41,4
Pretax profit 29 47 53
EPS rep 4,61 7,05 7,9
EPS growth (%) 75,8 52,8 12,2
EPS adj 4,61 7,05 7,9
DPS 5 7 8
EV/EBITDA (x) 17,1 20,3 18,3
EV/EBIT adj (x) 18,4 21,9 19,6
P/E (x) 17,5 21,6 19,3
P/E adj (x) 17,5 21,6 19,3
EV/sales (x) 6,2 9 8,1
FCF yield (%) 3,9 4,4 5,3
Dividend yield (%) 6,2 4,6 5,2
Net IB debt/EBITDA -1 -0,8 -0,8
SEKm 2018 2019e 2020e
Sales 88 116 128
COGS -19 -25 -27
Gross profit 69 91 101
Other operating items -37 -40 -44
EBITDA 32 51 57
Depreciation on tangibles -2 -3 -3
Depreciation on intangibles 0 0 0
EBITA 29 47 53
Goodwill impairment charges 0 0 0
Other impairment and amortisation 0 0 0
EBIT 29 47 53
Other financial items 0 0 0
Net financial items 0 -1 0
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 29 47 53
Tax 3 3 3
Net profit 33 50 56
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 33 50 56
EPS 4,61 7,05 7,9
EPS Adj 4,61 7,05 7,9
Total extraordinary items after tax 0 0 0
Tax rate (%) 11,2 6,8 6,1
Gross margin (%) 78,6 78,8 79,1
EBITDA margin (%) 36 44,2 44,4
EBITA margin (%) 33,5 41 41,4
EBIT margin (%) 33,5 41 41,4
Pretax margin (%) 33,5 40,3 41,4
Net margin (%) 37,3 43,1 43,9
Growth rates Y/Y 2018 2019 2020
Sales growth (%) 33,7 32,1 10
EBITDA growth (%) 64,6 62,2 10,5
EBIT growth (%) 66,1 61,4 11,3
Net profit growth (%) 75,8 52,8 12,2
EPS growth (%) 75,8 52,8 12,2
Profitability 2018 2019 2020
ROE (%) 35,4 46,9 47,9
ROE Adj (%) 35,4 46,9 47,9
ROCE (%) 31,8 43,9 44
ROCE Adj(%) 31,8 43,9 44
ROIC (%) 53,6 72,7 76,6
ROIC Adj (%) 53,6 72,7 76,6
Adj earnings numbers 2018 2019 2020
EBITDA Adj 32 51 57
EBITDA Adj margin (%) 36 44,2 44,4
EBITA Adj 29 47 53
EBITA Adj margin (%) 33,5 41 41,4
EBIT Adj 29 47 53
EBIT Adj margin (%) 33,5 41 41,4
Pretax profit Adj 29 47 53
Net profit Adj 33 50 56
Net profit to shareholders Adj 33 50 56
Net Adj margin (%) 37,3 43,1 43,9
SEKm 2018 2019e 2020e
Inventories 7 8 9
Receivables 25 32 37
Other current assets 0 0 0
Cash and liquid assets 33 44 50
Total assets 110 129 140
Shareholders equity 99 114 120
Minority 0 0 0
Total equity 99 114 120
Long-term debt 0 0 0
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 11 12 17
Other current liabilities 0 0 0
Total liabilities and equity 108 95 110
Net IB debt -33 -41 -47
Net IB debt excl. pension debt -33 -41 -47
Capital invested 66 73 73
Working capital 21 27 29
EV breakdown 2018 2019 2020
Market cap. diluted (m) 573 1081 1081
Net IB debt Adj -33 -41 -47
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 540 1041 1034
Capital efficiency (%) 2018 2019 2020
Total assets turnover (%) 85,6 96,9 94,9
Capital invested turnover (%) 143,7 166,1 174,2
Capital employed turnover (%) 94,8 107,3 106,3
Inventories / sales (%) 6,1 6,1 6,4
Customer advances / sales (%) 0 0 0
Payables / sales (%) 11,3 10,1 11,3
Working capital / sales (%) 19,6 20,6 21,9
Financial risk and debt service 2018 2019 2020
Net debt / equity (%) -33,1 -35,7 -39
Net debt / market cap (%) -6 -3,7 -4,3
Equity ratio (%) 90 88,1 86
Net IB debt adj. / equity (%) -33,1 -35,7 -39
Current ratio (%) 586,4 621,7 542,9
EBITDA / net interest (%) 0 7322,8 0
Net IB debt / EBITDA (%) -103,8 -79,1 -82,6
Interest cover (%) N/A 6780 N/A
EBITDA 32 51 57
Net financial items 0 -1 0
Paid tax 3 3 3
Non-cash items -3 2 3
Cash flow before change in WC 32 55 63
Change in WC -7 -6 -2
Operating cash flow 25 49 61
CAPEX tangible fixed assets 0 0 0
CAPEX intangible fixed assets -3 -2 -4
Acquisitions and disposals 0 0 0
Free cash flow 22 47 57
Dividend paid -19 -35 -50
Share issues and buybacks 0 0 0
Other non cash items 0 -3 0
Decrease in net IB debt 3 8 6
Balance Sheet (SEKm) 2018 2019 2020
Goodwill 0 0 0
Indefinite intangible assets 0 0 0
Definite intangible assets 8 7 8
Tangible fixed assets 2 2 2
Other fixed assets 36 35 32
Fixed assets 46 46 44
SEKm 2018 2019e 2020e
Shares outstanding adj. 7 7 7
Fully diluted shares Adj 7 7 7
EPS 4,61 7,05 7,9
Dividend per share Adj 5 7 8
EPS Adj 4,61 7,05 7,9
BVPS 13,99 16,04 16,94
BVPS Adj 12,92 15,11 15,82
Net IB debt / share -4,6 -5,7 -6,6
Share price 77,07 152,5 152,5
Market cap. (m) 546 1081 1081
Valuation 2018 2019 2020
P/E 17,5 21,6 19,3
EV/sales 6,16 8,98 8,11
EV/EBITDA 17,1 20,3 18,3
EV/EBITA 18,4 21,9 19,6
EV/EBIT 18,4 21,9 19,6
Dividend yield (%) 6,2 4,6 5,2
FCF yield (%) 3,9 4,4 5,3
P/BVPS 5,78 9,51 9
P/BVPS Adj 6,25 10,09 9,64
P/E Adj 17,5 21,6 19,3
EV/EBITDA Adj 17,1 20,3 18,3
EV/EBITA Adj 18,4 21,9 19,6
EV/EBIT Adj 18,4 21,9 19,6
EV/cap. employed 5,4 8,9 8,4
Investment ratios 2018 2019 2020
Capex / sales 3 1,4 3,2
Capex / depreciation 118,2 61,5 149,7
Capex tangibles / tangible fixed assets 0 0 0
Capex intangibles / definite intangibles 34,2 25,3 51,5
Depreciation on intangibles / definite intangibles 0 0 0
Depreciation on tangibles / tangibles 104,8 142,1 143,4

Equity research

Read earlier research

Media

SinterCast - Interview with CEO Steve Dawson
SinterCast - Company presentation with CEO Steve Dawson

View more media

Main shareholders - SinterCast

Main shareholders Share capital % Voting shares % Verified
VLTCM Ltd 12.1 % 12.1 % 15 Jun 2009
Avanza Pension 11.3 % 11.3 % 30 Sep 2019
Nordnet Pensionsförsäkring 9.8 % 9.8 % 30 Sep 2019
Lars Ahlström 6.3 % 6.3 % 30 Sep 2019
Canaccord Genuity Wealth Management 3.7 % 3.7 % 31 Jul 2019
Jan Olof Brandels 2.5 % 2.5 % 30 Sep 2019
Ulf Stenbeck 2.0 % 2.0 % 30 Sep 2019
Stenbeck Invest AB 1.5 % 1.5 % 30 Sep 2019
Torbjörn Gustafsson 1.2 % 1.2 % 30 Sep 2019
Martin Karlberg 0.9 % 0.9 % 30 Sep 2019
Source: Holdings by Modular Finance AB

Insider list - SinterCast

Name Quantity Code Date
Lars Hellberg + 100 BUY 1 Oct 2019
Lars Hellberg + 100 BUY 1 Oct 2019
Jan Åke Jonsson + 2 000 BUY 16 Sep 2019
Lars Hellberg + 400 BUY 22 May 2019
Daphne Uhmeier + 1 000 BUY 18 Jun 2018
Hans-Erik Andersson + 1 000 BUY 15 Mar 2018
Steve Dawson + 2 613 BUY 7 Mar 2018
Daphne Uhmeier + 1 000 BUY 14 Dec 2017
Daphne Uhmeier + 2 500 BUY 27 Nov 2017
Daphne Uhmeier + 1 318 BUY 23 Nov 2017

Show More