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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Alligo

Alligo

Send subscription Close

Financials

SEKm 2025 2026e 2027e
Sales 9551 10117,83 10810,96
Sales growth (%) 2,3 5,9 6,9
EBITDA 1085 1321 1470
EBITDA margin (%) 11,4 13,1 13,6
EBIT adj. 547 702 807
EBIT adj. margin (%) 5,7 6,9 7,5
Pretax profit 355 568 692
EPS 5,21 8,76 10,72
EPS growth (%) -4,8 68,2 22,3
EPS adj. 8,21 10,39 11,88
Dividend per share 2,2 3,5 4,29
EV/EBITDA (x) 9,3 7,3 6,3
EV/EBIT adj. (x) 18,5 13,7 11,6
P/E (x) 26,49 15,75 12,88
P/E adj. (x) 16,8 13,3 11,6
EV/sales (x) 1,06 0,95 0,86
FCF yield (%) 5,6 14,9 14,5
Le. adj. FCF yld. (%) -0,7 8,8 7,5
Dividend yield (%) 1,6 2,5 3,1
Net IB debt/EBITDA (x) 2,9 2 1,6
Le. adj. ND/EBITDA (x) 2,6 1,5 1
SEKm 2025 2026e 2027e
Sales 9551 10117,83 10810,96
COGS -5628 -5893 -6292
Gross profit 3923 4225 4518
Other operating items -2838 -2904 -3049
EBITDA 1085 1321 1470
Depreciation and amortisation -540 -564 -588
Depreciation on leased assets -407 -433 -458
EBITA 545 756,99 882,22
Operating EO items -76 -20 0
Impairment and amortisation charges -74 -75 -75
EBIT 471 681,99 807,22
Net financial items -116 -114 -115
Pretax profit 355 568 692
Tax -86 -129 -156
Net profit 269 439 537
Minority interest -8 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 261 439 537
EPS 5,21 8,76 10,72
EPS adj. 8,21 10,39 11,88
Total extraordinary items after tax -76 -6 17
Leasing payments -484 -463 -524
Tax rate (%) 24,2 22,7 22,5
Gross margin (%) 41,1 41,8 41,8
EBITDA margin (%) 11,4 13,1 13,6
EBITA margin (%) 5,7 7,5 8,2
EBIT margin (%) 4,9 6,7 7,5
Pre-tax margin (%) 3,7 5,6 6,4
Net margin (%) 2,8 4,3 5
Sales growth (%) 2,3 5,9 6,9
EBITDA growth (%) -2,5 21,8 11,3
EBITA growth (%) -3,9 38,9 16,5
EBIT growth (%) -6,5 44,8 18,4
Net profit growth (%) -3,2 63,1 22,3
EPS growth (%) -4,8 68,2 22,3
Profitability N/A N/A N/A
Year N/A N/A N/A
ROE (%) 7 11,1 12,4
ROE adj. (%) 11 13,2 13,7
ROCE (%) 6,7 9,1 10,2
ROCE adj. (%) 8,8 10,3 11,1
ROIC (%) 6,1 8,5 9,9
ROIC adj. (%) 6,9 8,7 9,9
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 1161 1341 1470
EBITDA adj. margin (%) 12,2 13,3 13,6
EBITDA lease adj. 677 878 946
EBITDA lease adj. margin (%) 7,1 8,7 8,7
EBITA adj. 621 777 882
EBITA adj. margin (%) 6,5 7,7 8,2
EBIT adj. 547 702 807
EBIT adj. margin (%) 5,7 6,9 7,5
Pretax profit Adj. 505 663 767
Net profit Adj. 419 520 595
Net profit to shareholders adj. 411 520 595
Net adj. margin (%) 4,4 5,1 5,5
SEKm 2025 2026e 2027e
EBITDA 1085 1321 1470
Goodwill 2029 2029 2029
Net financial items -116 -114 -115
Other intangible assets 1120 1061 995
Paid tax -78 -121 -156
Tangible fixed assets 651 654 673
Non-cash items 32 -3 0
Right-of-use asset 1295 1347 1430
Cash flow before change in WC 923 1083 1199
Other Fixed Assets All 102 97 97
Change in working capital -125 77 -40
Fixed assets 5197 5189 5223
Operating cash flow 798 1160 1160
Inventories 2481 2428 2487
Capex tangible fixed assets -91 -98 -119
Receivables 1218 1315 1405
Capex intangible fixed assets -21 -30 -38
Other current assets 275 283 303
Acquisitions and Disposals -296 0 0
Cash and liquid assets 486 982 1325
Free cash flow 390 1031 1003
Total assets 9657 10197 10743
Dividend paid -100 -114 -175
Shareholders equity 3751 4149 4510
Share issues and buybacks 2 0 0
Minority 45 45 45
Leasing liability amortisation -436 -423 -485
Total equity 3796 4194 4555
Long-term debt 2258 2259 2259
Other changes in net debt -80 11 -56
Pension debt 0 0 0
Convertible debt 0 0 0
Leasing liability 1369 1384 1440
Total other long-term liabilities 512 488 488
Short-term debt 2 0 0
Accounts payable 1086 1164 1243
Other current liabilities 634 708 757
Total liabilities and equity 9657 10197 10743
Net IB debt 3143 2661 2375
Net IB debt excl. pension debt 3143 2661 2375
Net IB debt excl. leasing 1774 1277 934
Capital employed 7425 7838 8255
Capital invested 6939 6856 6930
Working capital 2254 2155 2195
Market cap. diluted (m) 6911 6911 6911
Net IB debt adj. 3143 2661 2375
Market value of minority 45 45 45
Reversal of shares and participations 0 0 0
Reversal of conv. debt assumed equity N/A N/A N/A
EV 10099 9617 9330
Total assets turnover (%) 98,8 101,9 103,3
Financial risk and debt service N/A N/A N/A
Working capital/sales (%) 22,8 21,8 20,1
Year N/A N/A N/A
Net debt/equity (%) 82,8 63,5 52,1
Net debt / market cap (%) 45,5 38,5 34,4
Equity ratio (%) 39,3 41,1 42,4
Net IB debt adj. / equity (%) 82,8 63,5 52,1
Current ratio 2,59 2,68 2,76
EBITDA/net interest 9,7 11,5 14
Net IB debt/EBITDA (x) 2,9 2 1,6
Net IB debt/EBITDA lease adj. (x) 2,6 1,5 1
Interest coverage 4,1 6,2 7,1
SEKm 2025 2026e 2027e
Shares outstanding adj. 50 50 50
Diluted shares adj. 50 50 50
EPS 5,21 8,76 10,72
Dividend per share 2,2 3,5 4,29
EPS adj. 8,21 10,39 11,88
BVPS 74,9 82,85 90,06
BVPS adj. 12,02 21,15 29,69
Net IB debt/share 62,76 53,14 47,42
Share price 138 138 138
Market cap. (m) 6911 6911 6911
Year N/A N/A N/A
P/E (x) 26,49 15,75 12,88
EV/sales (x) 1,06 0,95 0,86
EV/EBITDA (x) 9,3 7,3 6,3
EV/EBITA (x) 18,5 12,7 10,6
EV/EBIT (x) 21,4 14,1 11,6
Dividend yield (%) 1,6 2,5 3,1
FCF yield (%) 5,6 14,9 14,5
Le. adj. FCF yld. (%) -0,7 8,8 7,5
P/BVPS (x) 1,84 1,67 1,53
P/BVPS adj. (x) 11,48 6,53 4,65
P/E adj. (x) 16,8 13,3 11,6
EV/EBITDA adj. (x) 8,7 7,2 6,3
EV/EBITA adj. (x) 16,3 12,4 10,6
EV/EBIT adj. (x) 18,5 13,7 11,6
EV/CE (x) 1,4 1,2 1,1
Investment ratios N/A N/A N/A
Capex/sales (%) -1,2 -1,3 -1,5
Capex/depreciation 0,8 1 1,2
Capex tangibles / tangible fixed assets 14 15 17,7
Capex intangibles / definite intangibles 1,9 2,8 3,8
Depreciation on intang / def. intang 3 3 3
Depreciation on tangibles / tangibles 15,36 15,43 14,87

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.

12,9

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.

(
)
11,5

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.

(
)
0,9

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. 

 

(
)
1,5