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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Arise

Arise

Send subscription Close

Financials

SEKm 2025 2026e
Sales 566 N/A
Sales growth (%) -8,9 -100
EBITDA 333 N/A
EBITDA margin (%) 58,9 N/A
EBIT adj. 273 0
EBIT adj. margin (%) 48,3 N/A
Pretax profit 253 0
EPS 4,45 N/A
EPS growth (%) -28,4 -100
EPS adj. 4,45 N/A
DPS 1,5 N/A
EV/EBITDA (x) 3,3 N/A
EV/EBIT adj. (x) 4 N/A
P/E (x) 6,9 N/A
P/E adj. (x) 6,9 N/A
EV/sales (x) 1,94 N/A
FCF yield (%) 22 0
Le. adj. FCF yld. (%) 21,2 0
Dividend yield (%) 4,9 0
Net IB debt/EBITDA (x) -0,8 N/A
Le. adj. ND/EBITDA (x) -1 N/A
SEKm 2025 2026e
Sales 566 N/A
COGS 0 N/A
Gross profit 566 0
Other operating items -233 0
EBITDA 333 N/A
Depreciation and amortisation -60 0
of which leasing depreciation -16 N/A
EBITA 273 N/A
EO Items 0 N/A
EBIT 273 N/A
Net financial items -20 N/A
Pretax profit 253 0
Tax -56 N/A
Net profit 198 0
Net profit to shareholders 198 0
EPS 4,45 N/A
EPS adj. 4,45 N/A
Total extraordinary items after tax 0 0
Leasing payments -16 N/A
Tax rate (%) 22 N/A
Gross margin (%) 100 N/A
EBITDA margin (%) 58,9 N/A
EBITA margin (%) 48,3 N/A
EBIT margin (%) 48,3 N/A
Pre-tax margin (%) 44,8 N/A
Net margin (%) 34,9 N/A
Growth Rates y-o-y N/A N/A
Sales growth (%) -8,9 -100
EBITDA growth (%) -24,9 -100
EBITA growth (%) -28,7 -100
EBIT growth (%) -28,7 -100
Net profit growth (%) -28,4 -100
EPS growth (%) -28,4 -100
Profitability N/A N/A
ROE (%) 8,2 0
ROE adj. (%) 8,2 0
ROCE (%) 7,8 0
ROCE adj. (%) 7,8 0
ROIC (%) 9,6 N/A
ROIC adj. (%) 9,6 N/A
Adj. earnings numbers N/A N/A
EBITDA adj. 333 0
EBITDA adj. margin (%) 58,9 N/A
EBITDA lease adj. 317 N/A
EBITDA lease adj. margin (%) 56,1 N/A
EBITA adj. 273 0
EBITA adj. margin (%) 48,3 N/A
EBIT adj. 273 0
EBIT adj. margin (%) 48,3 N/A
Pretax profit Adj. 253 0
Net profit Adj. 198 0
Net profit to shareholders adj. 198 0
Net adj. margin (%) 34,9 N/A
SEKm 2025 2026e
EBITDA 333 N/A
Goodwill 0 N/A
Net financial items -20 N/A
Tangible fixed assets 2180 N/A
Paid tax -56 N/A
Right-of-use asset 42 N/A
Non-cash items 0 N/A
Total other fixed assets 233 0
Cash flow before change in WC 257 0
Fixed assets 2455 0
Change in working capital 125 0
Inventories 0 N/A
Operating cash flow 383 N/A
Receivables 9 N/A
Capex tangible fixed assets -85 N/A
Other current assets 113 N/A
Acquisitions and Disposals 0 0
Cash and liquid assets 1145 N/A
Free cash flow 298 0
Total assets 3723 0
Leasing liability amortisation -10 N/A
Shareholders equity 2432 0
Dividend paid -67 N/A
Other non-cash items -78 -197
Total equity 2432 0
Share issues and buybacks 0 0
Long-term debt 1025 N/A
Leasing liability 67 0
Total other long-term liabilities 62 0
Short-term debt 27 N/A
Accounts payable 23 N/A
Other current liabilities 87 0
Total liabilities and equity 3723 0
Net IB debt -259 0
Net IB debt excl. pension debt -259 0
Net IB debt excl. leasing -326 0
Capital employed 3551 0
Capital invested 2173 0
Working capital 13 0
EV breakdown N/A N/A
Market cap. diluted (m) 1355 0
Net IB debt adj. -259 N/A
Reversal of conv. debt assumed equity N/A N/A
EV 1096 0
Total assets turnover (%) 15,3 0
Working capital/sales (%) 13,3 N/A
Financial risk and debt service N/A N/A
Net debt/equity (%) -10,7 N/A
Net debt / market cap (%) -19,1 N/A
Equity ratio (%) 65,3 N/A
Net IB debt adj. / equity (%) -10,7 N/A
Current ratio 9,26 N/A
EBITDA/net interest 16,6 N/A
Net IB debt/EBITDA (x) -0,8 N/A
Net IB debt/EBITDA lease adj. (x) -1 N/A
Interest coverage 13,7 N/A
SEKm 2025 2026e
Shares outstanding adj. 44 N/A
Diluted shares adj. 44 0
EPS 4,45 N/A
Dividend per share 1,5 N/A
EPS adj. 4,45 N/A
BVPS 54,72 N/A
BVPS adj. 54,72 N/A
Net IB debt/share -5,83 N/A
Share price 30,5 30,5
Market cap. (m) 1355 0
Valuation N/A N/A
P/E (x) 6,9 N/A
EV/sales (x) 1,94 N/A
EV/EBITDA (x) 3,3 N/A
EV/EBITA (x) 4 N/A
EV/EBIT (x) 4 N/A
Dividend yield (%) 4,9 0
FCF yield (%) 22 0
Le. adj. FCF yld. (%) 21,2 0
P/BVPS (x) 0,56 N/A
P/BVPS adj. (x) 0,56 30,5
P/E adj. (x) 6,9 N/A
EV/EBITDA adj. (x) 3,3 N/A
EV/EBITA adj. (x) 4 N/A
EV/EBIT adj. (x) 4 N/A
EV/CE (x) 0,3 N/A
Investment ratios N/A N/A
Capex/sales (%) 15 N/A
Capex/depreciation 1,9 N/A
Capex tangibles / tangible fixed assets 3,9 N/A
Capex intangibles / definite intangibles N/A N/A
Depreciation on intang / def. intang N/A N/A
Depreciation on tangibles / tangibles 2,02 N/A

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.

0,0

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.

(
)
0,0

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.

(
)
0,0

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. 

 

(
)
0,0