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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Probi

Probi

Send subscription Close

Financials

SEKm 2025 2026e 2027e
Sales 667 705 N/A
Sales growth (%) 6,2 5,8 -100
EBITDA 135 152 N/A
EBITDA margin (%) 20,3 21,6 N/A
EBIT adj. 32 48 0
EBIT adj. margin (%) 4,8 6,9 N/A
Pretax profit 37 53 0
EPS 2,91 4,2 N/A
EPS growth (%) N/A 44,2 -100
EPS adj. 7,09 8,37 N/A
DPS 1,94 2,53 N/A
EV/EBITDA (x) 26,4 23,1 N/A
EV/EBIT adj. (x) 111,7 72,5 N/A
P/E (x) N/A 82,9 N/A
P/E adj. (x) 49,1 41,6 N/A
EV/sales (x) 5,36 4,98 N/A
FCF yield (%) 2 2,4 0
Le. adj. FCF yld. (%) 1,6 2 0
Dividend yield (%) 0,6 0,7 0
Net IB debt/EBITDA (x) -2,4 -2,5 N/A
Le. adj. ND/EBITDA (x) -3,4 -3,4 N/A
SEKm 2025 2026e 2027e
Sales 667 705 N/A
COGS -423 -437 N/A
Gross profit 243 268 0
Other operating items -108 -116 0
EBITDA 135 152 N/A
Depreciation and amortisation -56 -56 0
of which leasing depreciation -16 -16 N/A
EBITA 80 96 N/A
EO Items N/A N/A N/A
Impairment and PPA amortisation -48 -48 0
EBIT 32 48 N/A
Net financial items 5 5 N/A
Pretax profit 37 53 0
Tax -4 -5 N/A
Net profit 33 48 0
Minority interest 0 0 N/A
Net profit discontinued 0 0 N/A
Net profit to shareholders 33 48 0
EPS 2,91 4,2 N/A
EPS adj. 7,09 8,37 N/A
Total extraordinary items after tax 0 0 0
Leasing payments -16 -16 N/A
Tax rate (%) 10 10 N/A
Gross margin (%) 36,5 38,1 N/A
EBITDA margin (%) 20,3 21,6 N/A
EBITA margin (%) 11,9 13,6 N/A
EBIT margin (%) 4,8 6,9 N/A
Pre-tax margin (%) 5,5 7,5 N/A
Net margin (%) 5 6,8 N/A
Growth Rates y-o-y N/A N/A N/A
Sales growth (%) 6,2 5,8 -100
EBITDA growth (%) 21 12,5 -100
EBITA growth (%) 40,7 20,7 -100
EBIT growth (%) N/A 51,5 -100
Net profit growth (%) 117,4 44,2 -100
EPS growth (%) N/A 44,2 -100
Profitability N/A N/A N/A
ROE (%) 2,4 3,4 0
ROE adj. (%) 5,9 6,8 0
ROCE (%) 2,7 3,7 0
ROCE adj. (%) 6 7 0
ROIC (%) 6,7 8,3 N/A
ROIC adj. (%) 6,7 8,3 N/A
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 135 152 0
EBITDA adj. margin (%) 20,3 21,6 N/A
EBITDA lease adj. 120 136 N/A
EBITDA lease adj. margin (%) 17,9 19,3 N/A
EBITA adj. 80 96 0
EBITA adj. margin (%) 11,9 13,6 N/A
EBIT adj. 32 48 0
EBIT adj. margin (%) 4,8 6,9 N/A
Pretax profit Adj. 84 101 0
Net profit Adj. 81 95 0
Net profit to shareholders adj. 81 95 0
Net adj. margin (%) 12,1 13,5 N/A
SEKm 2025 2026e 2027e
EBITDA 135 152 N/A
Goodwill 342 342 N/A
Net financial items 5 5 N/A
Other intangible assets 277 243 0
Paid tax -4 -5 N/A
Tangible fixed assets 142 138 N/A
Non-cash items 0 0 N/A
Right-of-use asset 75 75 N/A
Cash flow before change in WC 136 151 0
Total other fixed assets 81 81 0
Change in working capital -6 -7 0
Fixed assets 918 879 0
Operating cash flow 131 145 N/A
Inventories 129 133 N/A
Capex tangible fixed assets -30 -28 N/A
Receivables 66 70 N/A
Capex intangible fixed assets -23 -21 N/A
Other current assets 21 21 N/A
Acquisitions and Disposals 0 0 0
Cash and liquid assets 408 466 N/A
Free cash flow 78 95 0
Total assets 1542 1569 0
Dividend paid -17 -22 N/A
Shareholders equity 1386 1412 0
Share issues and buybacks 0 0 0
Minority N/A N/A N/A
Leasing liability amortisation -16 -16 N/A
Total equity 1386 1412 0
Other non-cash items 0 0 -379
Long-term debt N/A N/A N/A
Pension debt N/A N/A N/A
Convertible debt N/A N/A N/A
Leasing liability 81 81 0
Total other long-term liabilities 5 5 0
Short-term debt 0 0 N/A
Accounts payable 38 39 N/A
Other current liabilities 31 31 0
Total liabilities and equity 1542 1569 0
Net IB debt -327 -384 0
Net IB debt excl. pension debt -327 -384 0
Net IB debt excl. leasing -408 -466 0
Capital employed 1467 1493 0
Capital invested 1059 1027 0
Working capital 147 154 0
EV breakdown N/A N/A N/A
Market cap. diluted (m) 3965 3965 0
Net IB debt adj. -327 -384 N/A
Market value of minority 0 0 N/A
Reversal of shares and participations -67 -67 0
Reversal of conv. debt assumed equity N/A N/A N/A
EV 3571 3514 0
Total assets turnover (%) 43,5 45,3 0
Working capital/sales (%) 21,6 21,3 N/A
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) -23,6 -27,2 N/A
Net debt / market cap (%) -8,2 -9,7 N/A
Equity ratio (%) 89,9 90 N/A
Net IB debt adj. / equity (%) -23,6 -27,2 N/A
Current ratio 8,98 9,75 N/A
EBITDA/net interest 28 32,8 N/A
Net IB debt/EBITDA (x) -2,4 -2,5 N/A
Net IB debt/EBITDA lease adj. (x) -3,4 -3,4 N/A
Interest coverage 35,6 44,8 N/A
SEKm 2025 2026e 2027e
Shares outstanding adj. 11 11 N/A
Diluted shares adj. 11 11 0
EPS 2,91 4,2 N/A
Dividend per share 1,94 2,53 N/A
EPS adj. 7,09 8,37 N/A
BVPS 121,63 123,89 N/A
BVPS adj. 67,25 72,54 N/A
Net IB debt/share -28,68 -33,72 N/A
Share price 348 348 348
Market cap. (m) 3965 3965 0
Valuation N/A N/A N/A
P/E (x) N/A 82,9 N/A
EV/sales (x) 5,36 4,98 N/A
EV/EBITDA (x) 26,4 23,1 N/A
EV/EBITA (x) 44,9 36,6 N/A
EV/EBIT (x) 111,7 72,5 N/A
Dividend yield (%) 0,6 0,7 0
FCF yield (%) 2 2,4 0
Le. adj. FCF yld. (%) 1,6 2 0
P/BVPS (x) 2,86 2,81 N/A
P/BVPS adj. (x) 5,17 4,8 348
P/E adj. (x) 49,1 41,6 N/A
EV/EBITDA adj. (x) 26,4 23,1 N/A
EV/EBITA adj. (x) 44,9 36,6 N/A
EV/EBIT adj. (x) 111,7 72,5 N/A
EV/CE (x) 2,4 2,4 N/A
Investment ratios N/A N/A N/A
Capex/sales (%) 8 7 N/A
Capex/depreciation 1,3 1,2 N/A
Capex tangibles / tangible fixed assets 21,1 20,4 N/A
Capex intangibles / definite intangibles 8,4 8,7 N/A
Depreciation on intang / def. intang 3 3 N/A
Depreciation on tangibles / tangibles 22,39 23,26 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