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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

SJR

SJR

Send subscription Close

Financials

SEKm 2020 2021e 2022e
Sales 361 404 432
Sales growth (%) -13,4 11,9 7,1
EBITDA 17 39 46
EBITDA margin (%) 4,8 9,7 10,6
EBIT adj 15 36 43
EBIT adj margin (%) 4,1 9 10
Pretax profit 15 36 43
EPS rep 1,05 2,64 3,13
EPS growth (%) -38,9 152,3 18,5
EPS adj 1,05 2,64 3,13
DPS 2 1,5 2
EV/EBITDA (x) 11,9 9,9 8,2
EV/EBIT adj (x) 13,9 10,6 8,8
P/E (x) 22,5 15,1 12,7
P/E adj (x) 22,5 15,1 12,7
EV/sales (x) 0,6 1 0,9
FCF yield (%) -0,1 3,7 6,5
Dividend yield (%) 8,5 3,8 5
Net IB debt/EBITDA -2,6 -1 -1,1
Lease adj. FCF yield (%) -0,1 3,7 6,5
Lease adj. ND/EBITDA -2,6 -1 -1,1
SEKm 2020 2021e 2022e
Depreciation and amortisation -3 -3 -3
Of which leasing depreciation 0 0 0
EO items 0 0 0
Impairment and PPA amortisation 0 0 0
EBITDA lease Adj 17 39 46
EBITDA lease Adj margin (%) 4,8 9,7 10,6
Sales 361 404 432
COGS 0 0 0
Gross profit 361 404 432
Other operating items -343 -365 -386
EBITDA 17 39 46
Depreciation on tangibles -3 -3 -3
Depreciation on intangibles 0 0 0
EBITA 15 36 43
Goodwill impairment charges 0 0 0
Other impairment and amortisation 0 0 0
EBIT 15 36 43
Other financial items 0 0 0
Net financial items 0 0 0
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 15 36 43
Tax -4 -8 -9
Net profit 11 28 34
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 11 28 34
EPS 1,05 2,64 3,13
EPS Adj 1,05 2,64 3,13
Total extraordinary items after tax 0 0 0
Tax rate (%) -24,8 -22 -22
Gross margin (%) 100 100 100
EBITDA margin (%) 4,8 9,7 10,6
EBITA margin (%) 4,1 9 10
EBIT margin (%) 4,1 9 10
Pretax margin (%) 4,1 9 10
Net margin (%) 3,1 7 7,8
Growth rates Y/Y 2020 2021 2022
Sales growth (%) -13,4 11,9 7,1
EBITDA growth (%) -38,5 124,1 17,5
EBIT growth (%) -39,9 144,2 18,5
Net profit growth (%) -38,9 153,4 18,5
EPS growth (%) -38,9 152,3 18,5
Profitability 2020 2021 2022
ROE (%) 18,5 40,7 41
ROE Adj (%) 18,5 40,7 41
ROCE (%) 24,3 52,2 52,6
ROCE Adj(%) 24,3 52,2 52,6
ROIC (%) 42,3 102 90,7
ROIC Adj (%) 42,3 102 90,7
Adj earnings numbers 2020 2021 2022
EBITDA Adj 17 39 46
EBITDA Adj margin (%) 4,8 9,7 10,6
EBITA Adj 15 36 43
EBITA Adj margin (%) 4,1 9 10
EBIT Adj 15 36 43
EBIT Adj margin (%) 4,1 9 10
Pretax profit Adj 15 36 43
Net profit Adj 11 28 34
Net profit to shareholders Adj 11 28 34
Net Adj margin (%) 3,1 7 7,8
Leasing payments 0 0 0
SEKm 2020 2021e 2022e
EBITDA 17 39 46
Net financial items 0 0 0
Paid tax -4 -8 -9
Non-cash items 0 0 0
Cash flow before change in WC 14 31 36
Change in WC 7 -10 -3
Operating cash flow 21 21 33
CAPEX tangible fixed assets 1 -5 -5
CAPEX intangible fixed assets 0 0 0
Acquisitions and disposals -22 0 0
Free cash flow 0 16 28
Dividend paid 0 -21 -16
Share issues and buybacks 9 0 0
Other non cash items 12 0 0
Decrease in net IB debt 21 -14 5
Balance Sheet (SEKm) 2020 2021 2022
Goodwill 10 10 10
Indefinite intangible assets 0 0 0
Definite intangible assets 0 0 0
Tangible fixed assets 3 5 7
Other fixed assets 1 1 1
Fixed assets 14 16 18
Inventories 0 0 0
Receivables 62 75 78
Other current assets 0 0 0
Cash and liquid assets 45 39 51
Total assets 120 130 147
Lease liability amortisation 0 0 0
Other intangible assets 0 0 0
Right-of-use asset 0 0 0
Total other fixed assets 1 1 1
Leasing liability 0 0 0
Total other long-term liabilities 0 0 0
Net IB debt excl. leasing -45 -39 -51
Net IB debt / EBITDA lease Adj (%) -256,9 -100,1 -110,9
Shareholders equity 66 73 91
Minority 0 0 0
Total equity 66 73 91
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 0 0 0
Other current liabilities 54 57 56
Total liabilities and equity 120 130 147
Net IB debt -45 -39 -51
Net IB debt excl. pension debt -45 -39 -51
Capital invested 22 34 40
Working capital 8 18 22
EV breakdown 2020 2021 2022
Market cap. diluted (m) 251 426 428
Net IB debt Adj -45 -39 -51
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 207 387 377
Capital efficiency (%) 2020 2021 2022
Total assets turnover (%) 302,1 322,8 312,5
Capital invested turnover (%) 1361,1 1429,8 1159,9
Capital employed turnover (%) 589,4 602 601,6
Inventories / sales (%) 0 0 0
Customer advances / sales (%) 16,1 13,9 13,1
Payables / sales (%) 0 0 0
Working capital / sales (%) 3,1 3,2 4,6
Financial risk and debt service 2020 2021 2022
Net debt / equity (%) -67,5 -53,3 -56
Net debt / market cap (%) -18,2 -9,2 -11,9
Equity ratio (%) 55 56,4 61,8
Net IB debt adj. / equity (%) -67,5 -53,3 -56
Current ratio (%) 197 201,2 228,9
EBITDA / net interest (%) 0 0 0
Net IB debt / EBITDA (%) -256,9 -100,1 -110,9
Interest cover (%) 0 0 0
SEKm 2020 2021e 2022e
Lease adj. FCF yield (%) -0,1 3,7 6,5
Shares outstanding adj. 11 11 11
Fully diluted shares Adj 11 11 11
EPS 1,05 2,64 3,13
Dividend per share Adj 2 1,5 2
EPS Adj 1,05 2,64 3,13
BVPS 6,19 6,84 8,44
BVPS Adj 5,21 5,86 7,46
Net IB debt / share -4,2 -3,6 -4,7
Share price 23 39,8 39,8
Market cap. (m) 246 426 428
Valuation 2020 2021 2022
P/E 22,5 15,1 12,7
EV/sales 0,57 0,96 0,87
EV/EBITDA 11,9 9,9 8,2
EV/EBITA 13,9 10,6 8,8
EV/EBIT 13,9 10,6 8,8
Dividend yield (%) 8,5 3,8 5
FCF yield (%) -0,1 3,7 6,5
P/BVPS 3,8 5,82 4,72
P/BVPS Adj 4,51 6,79 5,33
P/E Adj 22,5 15,1 12,7
EV/EBITDA Adj 11,9 9,9 8,2
EV/EBITA Adj 13,9 10,6 8,8
EV/EBIT Adj 13,9 10,6 8,8
EV/cap. employed 3,1 5,3 4,2
Investment ratios 2020 2021 2022
Capex / sales -0,2 1,2 1,2
Capex / depreciation -36 192,3 186,8
Capex tangibles / tangible fixed assets -36 102 69,7
Capex intangibles / definite intangibles 0 0 0
Depreciation on intangibles / definite intangibles 0 0 0
Depreciation on tangibles / tangibles 100 53,1 37,3

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.

12,7

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.

(
)
9,0

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.

(
)
0,9

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. 

 

(
)
4,8