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

Introduce me >

UPCOMING EVENTS

We arrange several open investor events with our covered companies each year. Please subscribe to get information about our upcoming Introduce events. 

Sign up >

Social media

facebook   Meet us at Facebook

facebook   Follow us on Twitter

   Follow us on LinkedIn

Zutec

SEKm 2018 2019e 2020e
Sales 33 21 30
Sales growth (%) 18,9 -35,8 40
EBITDA 6 -20 -15
EBITDA margin (%) 19,1 -92,9 -50,6
EBIT adj 6 -24 -20
EBIT adj margin (%) 17,8 -115,1 -66,5
Pretax profit 2 -24 -20
EPS rep 0,3 -3,44 -2,81
EPS growth (%) -68,7 -1232,5 18,3
EPS adj 0,8 -3,44 -2,81
DPS 0 0 0
EV/EBITDA (x) 13,2 -1,1 -2,7
EV/EBIT adj (x) 14,2 -0,9 -2,1
P/E (x) 60,6 -1,6 -2
P/E adj (x) 23,1 -1,6 -2
EV/sales (x) 2,5 1 1,4
FCF yield (%) 2,3 -76,2 -49,5
Dividend yield (%) 0 0 0
Net IB debt/EBITDA -7,5 0,9 -0,1
SEKm 2018 2019e 2020e
Sales 33 21 30
COGS 0 0 0
Gross profit 33 21 30
Other operating items -27 -41 -44
EBITDA 6 -20 -15
Depreciation on tangibles 0 0 0
Depreciation on intangibles -4 -5 -5
EBITA 2 -24 -20
Goodwill impairment charges 0 0 0
Other impairment and amortisation 0 0 0
EBIT 2 -24 -20
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 2 -24 -20
Tax 0 0 0
Net profit 2 -24 -20
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 2 -24 -20
EPS 0,3 -3,44 -2,81
EPS Adj 0,8 -3,44 -2,81
Total extraordinary items after tax -3,5 0 0
Tax rate (%) -8 0 0
Gross margin (%) 100 100 100
EBITDA margin (%) 19,1 -92,9 -50,6
EBITA margin (%) 7,1 -115,1 -66,5
EBIT margin (%) 7,1 -115,1 -66,5
Pretax margin (%) 7,1 -115,6 -67,5
Net margin (%) 6,6 -115,6 -67,5
Growth rates Y/Y 2018 2019 2020
Sales growth (%) 18,9 -35,8 40
EBITDA growth (%) -36,3 -411,6 23,8
EBIT growth (%) -67,6 -1137,4 19,1
Net profit growth (%) -68,7 -1232,5 18,3
EPS growth (%) -68,7 -1232,5 18,3
Profitability 2018 2019 2020
ROE (%) 5,6 -46,8 -66,3
ROE Adj (%) 14,6 -46,8 -66,3
ROCE (%) 6 -46,8 -56,9
ROCE Adj(%) 15,1 -46,8 -56,9
ROIC (%) 18,3 -123,7 -88,7
ROIC Adj (%) 45,8 -123,7 -88,7
Adj earnings numbers 2018 2019 2020
EBITDA Adj 10 -20 -15
EBITDA Adj margin (%) 29,8 -92,9 -50,6
EBITA Adj 6 -24 -20
EBITA Adj margin (%) 17,8 -115,1 -66,5
EBIT Adj 6 -24 -20
EBIT Adj margin (%) 17,8 -115,1 -66,5
Pretax profit Adj 6 -24 -20
Net profit Adj 6 -24 -20
Net profit to shareholders Adj 6 -24 -20
Net Adj margin (%) 17,2 -115,6 -67,5
SEKm 2018 2019e 2020e
EBITDA 6 -20 -15
Net financial items 0 0 0
Paid tax 0 0 0
Non-cash items 0 0 0
Cash flow before change in WC 6 -20 -15
Change in WC -8 -5 0
Operating cash flow -2 -25 -15
CAPEX tangible fixed assets 0 0 0
CAPEX intangible fixed assets 5 -5 -4
Acquisitions and disposals 0 0 0
Free cash flow 3 -30 -19
Dividend paid 0 0 0
Share issues and buybacks 0 0 0
Other non cash items 38 0 0
Decrease in net IB debt 41 -30 -19
Balance Sheet (SEKm) 2018 2019 2020
Goodwill 0 0 0
Indefinite intangible assets 9 9 9
Definite intangible assets 0 0 0
Tangible fixed assets 1 1 1
Other fixed assets 0 0 0
Fixed assets 10 10 10
Inventories 0 0 0
Receivables 21 24 27
Other current assets 0 0 0
Cash and liquid assets 47 18 8
Total assets 78 52 45
Shareholders equity 64 40 20
Minority 0 0 0
Total equity 64 40 20
Long-term debt 0 0 10
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 14 12 15
Other current liabilities 0 0 0
Total liabilities and equity N/A 26 78
Net IB debt -47 -18 2
Net IB debt excl. pension debt -47 -18 2
Capital invested 17 22 22
Working capital 7 12 12
EV breakdown 2018 2019 2020
Market cap. diluted (m) 130 39 39
Net IB debt Adj -47 -18 2
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 83 22 41
Capital efficiency (%) 2018 2019 2020
Total assets turnover (%) 63,1 32,4 60,8
Capital invested turnover (%) 280 107,5 133,3
Capital employed turnover (%) 84,8 40,5 84,3
Inventories / sales (%) 0 0 0
Customer advances / sales (%) 0 0 0
Payables / sales (%) 40,7 62,1 45,7
Working capital / sales (%) 9,2 45,3 40,4
Financial risk and debt service 2018 2019 2020
Net debt / equity (%) -73,8 -43,9 8,7
Net debt / market cap (%) -34,4 -44,6 4,5
Equity ratio (%) 82,1 76,5 44,9
Net IB debt adj. / equity (%) -73,8 -43,9 8,7
Current ratio (%) 489,4 341,5 235,9
EBITDA / net interest (%) 0 -18445,8 -5346,7
Net IB debt / EBITDA (%) -752,4 89,4 -11,7
Interest cover (%) N/A N/A N/A
SEKm 2018 2019e 2020e
Shares outstanding adj. 7 7 7
Fully diluted shares Adj 7 7 7
EPS 0,3 -3,44 -2,81
Dividend per share Adj 0 0 0
EPS Adj 0,8 -3,44 -2,81
BVPS 9,06 5,63 2,84
BVPS Adj 9,06 5,63 2,84
Net IB debt / share -6,7 -2,5 0,2
Share price 19,45 5,54 5,54
Market cap. (m) 138 39 39
Valuation 2018 2019 2020
P/E 60,6 -1,6 -2
EV/sales 2,53 1,03 1,39
EV/EBITDA 13,2 -1,1 -2,7
EV/EBITA 35,5 -0,9 -2,1
EV/EBIT 35,5 -0,9 -2,1
Dividend yield (%) 0 0 0
FCF yield (%) 2,3 -76,2 -49,5
P/BVPS 2,03 0,98 1,95
P/BVPS Adj 2,03 0,98 1,95
P/E Adj 23,1 -1,6 -2
EV/EBITDA Adj 8,5 -1,1 -2,7
EV/EBITA Adj 14,2 -0,9 -2,1
EV/EBIT Adj 14,2 -0,9 -2,1
EV/cap. employed 1,3 0,5 1,4
Investment ratios 2018 2019 2020
Capex / sales -15,4 25 15
Capex / depreciation -128,1 112,8 94,2
Capex tangibles / tangible fixed assets 0 0 0
Capex intangibles / definite intangibles N/A N/A N/A
Depreciation on intangibles / definite intangibles N/A N/A N/A
Depreciation on tangibles / tangibles 0 0 0

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.

- 2,0

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.

(
)
- 2,0

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.

(
)
1,4

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. 

 

(
)
1,9