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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Swedol

Swedol

Tools and work clothes for professionals

Swedol operates through c.95 stores and an omni-channel concept where all sales channels work together to create a unique Swedol experience. This setup is challenging larger companies within the professional segment. Swedol offers a broad range of products that combines quality and value and includes both external brands and strong private labels. The group consists of c.50% workwear and personal protection and c.50% tools and supplies.

Increased cross-selling with Swedol and Grolls, leverage of existing sales force. M&A potential to reach the ambition of SEK 5bn in 2020. The recent years’ integration work could bear more synergies than we currently assume.

Nordic construction activity, acquisition integration issues, intensified competition in the workwear segment.

SEKm 2018 2019e 2020e
Sales 3241 3622 3984
Sales growth (%) 5,7 11,7 10
EBITDA 388 788 666
EBITDA margin (%) 12 21,8 16,7
EBIT adj 337 359 420
EBIT adj margin (%) 10,4 9,9 10,6
Pretax profit 317 331 398
EPS rep 3,03 3,08 3,7
EPS growth (%) 21,8 1,5 20,3
EPS adj 3,26 3,2 3,79
DPS 1,24 1,31 1,4
EV/EBITDA (x) 7,5 5,8 6,5
EV/EBIT adj (x) 8,7 12,7 10,3
P/E (x) 10,4 14,9 12,4
P/E adj (x) 9,6 14,3 12,1
EV/sales (x) 0,9 1,3 1,1
FCF yield (%) 3,3 7 4,5
Dividend yield (%) 4 2,9 3,1
Net IB debt/EBITDA 0,8 0,9 0,8
SEKm 2018 2019e 2020e
Sales 3241 3622 3984
COGS -1917 -2150 -2359
Gross profit 1324 1472 1626
Other operating items -937 -684 -960
EBITDA 388 788 666
Depreciation on tangibles -55 -247 -61
Depreciation on intangibles 0 0 0
EBITA 333 364 428
Goodwill impairment charges 0 0 0
Other impairment and amortisation -8 -8 -8
EBIT 325 357 420
Other financial items 0 0 0
Net financial items -8 -25 -23
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 317 331 398
Tax -65 -75 -89
Net profit 252 256 308
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 252 256 308
EPS 3,03 3,08 3,7
EPS Adj 3,26 3,2 3,79
Total extraordinary items after tax -11,5 -2,8 0
Tax rate (%) -20,5 -22,7 -22,5
Gross margin (%) 40,9 40,6 40,8
EBITDA margin (%) 12 21,8 16,7
EBITA margin (%) 10,3 10,1 10,7
EBIT margin (%) 10 9,8 10,6
Pretax margin (%) 9,8 9,2 10
Net margin (%) 7,8 7,1 7,7
Growth rates Y/Y 2018 2019 2020
Sales growth (%) 5,7 11,7 10
EBITDA growth (%) 17,1 103,3 -15,5
EBIT growth (%) 15,9 9,6 17,9
Net profit growth (%) 21,8 1,5 20,3
EPS growth (%) 21,8 1,5 20,3
Profitability 2018 2019 2020
ROE (%) 21,6 19 20
ROE Adj (%) 23,2 19,8 20,5
ROCE (%) 18,6 17,7 18,1
ROCE Adj(%) 19,6 18,3 18,5
ROIC (%) 15,9 13,6 14,1
ROIC Adj (%) 16,5 13,8 14,1
Adj earnings numbers 2018 2019 2020
EBITDA Adj 399 791 666
EBITDA Adj margin (%) 12,3 21,8 16,7
EBITA Adj 344 367 428
EBITA Adj margin (%) 10,6 10,1 10,7
EBIT Adj 337 359 420
EBIT Adj margin (%) 10,4 9,9 10,6
Pretax profit Adj 336 342 405
Net profit Adj 271 267 316
Net profit to shareholders Adj 271 267 316
Net Adj margin (%) 8,4 7,4 7,9
SEKm 2018 2019e 2020e
EBITDA 388 788 666
Net financial items -8 -25 -23
Paid tax -65 -75 -89
Non-cash items 0 0 0
Cash flow before change in WC 315 687 554
Change in WC -68 -38 -44
Operating cash flow 265 447 333
CAPEX tangible fixed assets -67 -124 -160
CAPEX intangible fixed assets 0 0 0
Acquisitions and disposals -112 -54 0
Free cash flow 86 268 173
Dividend paid -75 -100 -108
Share issues and buybacks 0 0 0
Other non cash items -8 -597 177
Decrease in net IB debt 12 -433 241
Balance Sheet (SEKm) 2018 2019 2020
Goodwill 292 292 292
Indefinite intangible assets 0 0 0
Definite intangible assets 453 480 503
Tangible fixed assets 255 269 337
Other fixed assets 4 9 9
Fixed assets 1004 1581 1496
Inventories 821 875 927
Receivables 475 502 538
Other current assets 0 0 0
Cash and liquid assets 234 30 272
Total assets 2533 2988 3232
Shareholders equity 1256 1443 1643
Minority 0 0 0
Total equity 1256 1443 1643
Long-term debt 466 42 42
Pension debt 0 0 0
Convertible debt 0 0 0
Deferred tax 0 0 0
Other long-term liabilities 146 141 141
Short-term debt 80 179 179
Accounts payable 586 630 673
Other current liabilities 0 0 0
Total liabilities and equity 2204 2350 2533
Net IB debt 311 745 503
Net IB debt excl. pension debt 311 745 503
Capital invested 1713 2328 2287
Working capital 709 747 791
EV breakdown 2018 2019 2020
Market cap. diluted (m) 2612 3819 3819
Net IB debt Adj 311 745 503
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 2924 4564 4322
Capital efficiency (%) 2018 2019 2020
Total assets turnover (%) 132,8 131,2 128,1
Capital invested turnover (%) 199,3 179,3 172,7
Capital employed turnover (%) 184,8 180,3 171,9
Inventories / sales (%) 23,6 23,4 22,6
Customer advances / sales (%) 0 0 0
Payables / sales (%) 16,9 16,8 16,4
Working capital / sales (%) 20,8 20,1 19,3
Financial risk and debt service 2018 2019 2020
Net debt / equity (%) 24,8 51,6 30,6
Net debt / market cap (%) 11,9 19,5 13,2
Equity ratio (%) 49,6 48,3 50,8
Net IB debt adj. / equity (%) 24,8 51,6 30,6
Current ratio (%) 229,6 142,4 168,3
EBITDA / net interest (%) 4843,8 3124,8 2926,4
Net IB debt / EBITDA (%) 80,4 94,5 75,6
Interest cover (%) 4161,3 1444,3 1880,6
SEKm 2018 2019e 2020e
Shares outstanding adj. 83 83 83
Fully diluted shares Adj 83 83 83
EPS 3,03 3,08 3,7
Dividend per share Adj 1,2 1,3 1,4
EPS Adj 3,26 3,2 3,79
BVPS 15,09 17,34 19,75
BVPS Adj 6,14 8,06 10,19
Net IB debt / share 3,7 9 6,1
Share price 31,44 45,9 45,9
Market cap. (m) 2616 3819 3819
Valuation 2018 2019 2020
P/E 10,4 14,9 12,4
EV/sales 0,9 1,26 1,08
EV/EBITDA 7,5 5,8 6,5
EV/EBITA 8,8 12,5 10,1
EV/EBIT 9 12,8 10,3
Dividend yield (%) 4 2,9 3,1
FCF yield (%) 3,3 7 4,5
P/BVPS 2,08 2,65 2,32
P/BVPS Adj 5,11 5,69 4,5
P/E Adj 9,6 14,3 12,1
EV/EBITDA Adj 7,3 5,8 6,5
EV/EBITA Adj 8,5 12,4 10,1
EV/EBIT Adj 8,7 12,7 10,3
EV/cap. employed 1,6 2,1 1,8
Investment ratios 2018 2019 2020
Capex / sales 2,1 3,4 4
Capex / depreciation 122,5 50,1 260,7
Capex tangibles / tangible fixed assets 26,3 46,1 47,5
Capex intangibles / definite intangibles 0 0 0
Depreciation on intangibles / definite intangibles 0 0 0
Depreciation on tangibles / tangibles 21,4 92 18,2

Equity research

Read earlier research

Media

Swedol - Interview with CEO Clein Johansson Ullenvik (in Swedish)
Swedol - Company presentation with CEO Clein Johansson Ullenvik (in Swedish)

Main shareholders - Swedol

Main shareholders Share capital % Voting shares % Verified
Nordstjernan 67.0 % 72.4 % 30 Sep 2019
Handelsbanken Fonder 5.0 % 4.1 % 10 Dec 2019
Avanza Pension 4.1 % 3.4 % 30 Sep 2019
Familjen Zetterberg 2.6 % 2.2 % 30 Sep 2019
Canaccord Genuity Wealth Management 2.2 % 1.9 % 30 Nov 2019
Danica Pension 1.1 % 0.9 % 30 Sep 2019
La Financière de l'Echiquier 0.6 % 0.5 % 30 Jun 2019
XACT Fonder 0.5 % 0.4 % 30 Nov 2019
SEB Fonder 0.5 % 0.4 % 30 Nov 2019
Rolf Zetterberg 0.5 % 0.4 % 30 Sep 2019
Source: Holdings by Modular Finance AB

Insider list - Swedol

Name Quantity Code Date
Staffan Andersson + 2 222 BUY 12 Aug 2019
Irene Wisenborn Bellander + 500 BUY 9 Aug 2019
Håkan Wanselius + 6 000 SUBS 6 Aug 2019
Irene Wisenborn Bellander + 300 BUY 2 Aug 2019
Irene Wisenborn Bellander + 200 BUY 29 Jul 2019
Irene Wisenborn Bellander + 500 BUY 26 Jul 2019
Peter Karl Johan Söderberg + 2 990 BUY 13 Nov 2018
Skogsvik Förvaltning AB + 26 333 BUY 24 May 2018
Skogsvik Förvaltning AB + 3 500 BUY 23 May 2018
Skogsvik Förvaltning AB + 27 399 BUY 22 May 2018

Show More