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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

I-tech

I-tech

Send subscription Close

Financials

SEKm 2025 2026e 2027e
Sales 168,12 215,84 259,01
Sales growth (%) -6,3 28,4 20
EBITDA 49 74 94
EBITDA margin (%) 29,2 34,5 36,2
EBIT adj. 41 67 90
EBIT adj. margin (%) 24,4 31 34,7
Pretax profit 42 70 94
EPS 2,77 4,69 6,25
EPS growth (%) -15,5 69,3 33,3
EPS adj. 3,13 5,04 6,27
Dividend per share 1,25 1,85 2,5
EV/EBITDA (x) 14,8 9,2 6,9
EV/EBIT adj. (x) 17,7 10,3 7,2
P/E (x) 26,32 15,54 11,66
P/E adj. (x) 23,3 14,5 11,6
EV/sales (x) 4,32 3,19 2,49
FCF yield (%) 7,3 6,1 7,4
Le. adj. FCF yld. (%) 7,3 6,1 7,4
Dividend yield (%) 1,7 2,5 3,4
Net IB debt/EBITDA (x) -3 -2,5 -2,4
Le. adj. ND/EBITDA (x) -3 -2,5 -2,4
SEKm 2025 2026e 2027e
Sales 168,12 215,84 259,01
COGS -72 -88 -106
Gross profit 96 128 153
Other operating items -47 -54 -59
EBITDA 49 74 94
Depreciation and amortisation -4 -3 -4
Depreciation on leased assets 0 0 0
EBITA 45,43 71,07 90,21
Operating EO items 0 0 0
Impairment and amortisation charges -4 -4 0
EBIT 41,04 66,87 89,99
Net financial items 1 3 4
Pretax profit 42 70 94
Tax -9 -14 -19
Net profit 33 56 75
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 33 56 75
EPS 2,77 4,69 6,25
EPS adj. 3,13 5,04 6,27
Total extraordinary items after tax 0 0 0
Leasing payments 0 0 0
Tax rate (%) 20,7 20,7 20,6
Gross margin (%) 57 59,3 59
EBITDA margin (%) 29,2 34,5 36,2
EBITA margin (%) 27 32,9 34,8
EBIT margin (%) 24,4 31 34,7
Pre-tax margin (%) 24,9 32,4 36,5
Net margin (%) 19,7 25,7 29
Sales growth (%) -6,3 28,4 20
EBITDA growth (%) -8,7 51,7 26,2
EBITA growth (%) -8,9 56,4 26,9
EBIT growth (%) -9,8 63 34,6
Net profit growth (%) -14,9 67,3 35,1
EPS growth (%) -15,5 69,3 33,3
Profitability N/A N/A N/A
Year N/A N/A N/A
ROE (%) 20 28,5 31
ROE adj. (%) 22,7 30,6 31,1
ROCE (%) 25,8 36,7 39
ROCE adj. (%) 28,4 38,9 39,1
ROIC (%) 86,4 205,1 211,6
ROIC adj. (%) 86,4 205,1 211,6
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 49 74 94
EBITDA adj. margin (%) 29,2 34,5 36,2
EBITDA lease adj. 49 74 94
EBITDA lease adj. margin (%) 29,2 34,5 36,2
EBITA adj. 45 71 90
EBITA adj. margin (%) 27 32,9 34,8
EBIT adj. 41 67 90
EBIT adj. margin (%) 24,4 31 34,7
Pretax profit Adj. 46 74 95
Net profit Adj. 38 60 75
Net profit to shareholders adj. 38 60 75
Net adj. margin (%) 22,4 27,7 29
SEKm 2025 2026e 2027e
EBITDA 49 74 94
Goodwill 0 0 0
Net financial items 1 3 4
Other intangible assets 16 9 7
Paid tax 0 -15 -19
Tangible fixed assets 2 2 2
Non-cash items 0 0 0
Right-of-use asset 0 0 0
Cash flow before change in WC 50 62 79
Other Fixed Assets All 0 0 0
Change in working capital 15 -8 -13
Fixed assets 18 11 8
Operating cash flow 65 54 66
Inventories 4 6 9
Capex tangible fixed assets 0 -1 -1
Receivables 16 28 34
Capex intangible fixed assets 0 0 0
Other current assets 9 15 17
Acquisitions and Disposals 0 0 0
Cash and liquid assets 148 187 229
Free cash flow 64 53 65
Total assets 194 248 297
Dividend paid -21 -15 -22
Shareholders equity 174 216 268
Share issues and buybacks 5 1 0
Minority 0 0 0
Leasing liability amortisation 0 0 0
Total equity 174 216 268
Other changes in net debt 0 0 0
Long-term debt 0 0 0
Pension debt 0 0 0
Convertible debt 0 0 0
Leasing liability 0 0 0
Total other long-term liabilities 0 0 0
Short-term debt 0 0 0
Accounts payable 6 11 14
Other current liabilities 14 22 15
Total liabilities and equity 194 248 297
Net IB debt -148 -187 -229
Net IB debt excl. pension debt -148 -187 -229
Net IB debt excl. leasing -148 -187 -229
Capital employed 174 216 268
Capital invested 26 29 39
Working capital 9 17 31
Market cap. diluted (m) 875 875 875
Net IB debt adj. -148 -187 -229
Market value of minority 0 0 0
Reversal of shares and participations 0 0 0
Reversal of conv. debt assumed equity N/A N/A N/A
EV 726 688 645
Total assets turnover (%) 91,7 97,7 95
Financial risk and debt service N/A N/A N/A
Working capital/sales (%) 12,1 6 9,2
Year N/A N/A N/A
Net debt/equity (%) -85 -86,7 -85,5
Net debt / market cap (%) -16,9 -21,4 -26,2
Equity ratio (%) 90 86,9 90,2
Net IB debt adj. / equity (%) -85 -86,7 -85,5
Current ratio 9,11 7,3 9,96
EBITDA/net interest 61,2 23,8 50,2
Net IB debt/EBITDA (x) -3 -2,5 -2,4
Net IB debt/EBITDA lease adj. (x) -3 -2,5 -2,4
Interest coverage 50,2 45,7 N/A
SEKm 2025 2026e 2027e
Shares outstanding adj. 12 12 12
Diluted shares adj. 12 12 12
EPS 2,77 4,69 6,25
Dividend per share 1,25 1,85 2,5
EPS adj. 3,13 5,04 6,27
BVPS 14,53 17,97 22,37
BVPS adj. 13,24 17,21 21,82
Net IB debt/share -12,35 -15,57 -19,12
Share price 72,9 72,9 72,9
Market cap. (m) 875 875 875
P/E (x) 26,32 15,54 11,66
EV/sales (x) 4,32 3,19 2,49
EV/EBITDA (x) 14,8 9,2 6,9
EV/EBITA (x) 16 9,7 7,2
EV/EBIT (x) 17,7 10,3 7,2
Dividend yield (%) 1,7 2,5 3,4
FCF yield (%) 7,3 6,1 7,4
Le. adj. FCF yld. (%) 7,3 6,1 7,4
P/BVPS (x) 5,02 4,06 3,26
P/BVPS adj. (x) 5,51 4,24 3,34
P/E adj. (x) 23,3 14,5 11,6
EV/EBITDA adj. (x) 14,8 9,2 6,9
EV/EBITA adj. (x) 16 9,7 7,2
EV/EBIT adj. (x) 17,7 10,3 7,2
EV/CE (x) 4,2 3,2 2,4
Investment ratios N/A N/A N/A
Year N/A N/A N/A
Capex/sales (%) -0,2 -0,7 -0,3
Capex/depreciation 0,1 0,4 0,2
Capex tangibles / tangible fixed assets 16,3 47,8 28,5
Capex intangibles / definite intangibles 0,6 3,7 3,9
Depreciation on intang / def. intang 18 29 40
Depreciation on tangibles / tangibles 38,84 30,34 58,52

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.

11,7

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.

(
)
7,2

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.

(
)
2,5

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. 

 

(
)
3,3