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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

GARO

GARO

SEKm 2021 2022e 2023e
Sales 1296 1480 1728
Sales growth (%) 24,6 14,2 16,8
EBITDA 243 245 340
EBITDA margin (%) 18,7 16,6 19,7
EBIT adj 207 208 299
EBIT adj margin (%) 16 14,1 17,3
Pretax profit 208 208 301
EPS rep 3,33 3,31 4,69
EPS growth (%) 74,8 -0,6 41,6
EPS adj 3,39 3,37 4,75
DPS 1,4 1,66 2,34
EV/EBITDA (x) 44,4 19,5 14
EV/EBIT adj (x) 52,1 22,9 15,9
P/E (x) 64,8 29,2 20,6
P/E adj (x) 63,7 28,7 20,4
EV/sales (x) 8,3 3,2 2,8
FCF yield (%) 0,7 2,7 2,4
Dividend yield (%) 0,6 1,7 2,4
Net IB debt/EBITDA 0 -0,2 -0,2
Lease adj. FCF yield (%) 0,6 2,5 2,2
Lease adj. ND/EBITDA -0,2 -0,4 -0,3
SEKm 2021 2022e 2023e
Sales 1296 1480 1728
COGS -649 -745 -847
Gross profit 647 735 881
Other operating items -404 -490 -541
EBITDA 243 245 340
Depreciation on tangibles -27 -30 -29
Depreciation on intangibles 0 0 0
EBITA 210 211 302
Goodwill impairment charges 0 0 0
Other impairment and amortisation 0 0 0
EBIT 207 208 299
Other financial items 0 0 0
Net financial items 1 0 2
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 208 208 301
Tax -42 -43 -67
Net profit 167 166 234
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 167 166 234
EPS 3,33 3,31 4,69
EPS Adj 3,39 3,37 4,75
Total extraordinary items after tax 0 0 0
Tax rate (%) -20 -20,5 -22,1
Gross margin (%) 49,9 49,7 51
EBITDA margin (%) 18,7 16,6 19,7
EBITA margin (%) 16,2 14,3 17,5
EBIT margin (%) 16 14,1 17,3
Pretax margin (%) 16,1 14,1 17,4
Net margin (%) 12,9 11,2 13,6
Growth rates Y/Y 2021 2022 2023
Sales growth (%) 24,6 14,2 16,8
EBITDA growth (%) 48,9 1,1 38,5
EBIT growth (%) 52,2 0,6 43,4
Net profit growth (%) 74,8 -0,6 41,6
EPS growth (%) 74,8 -0,6 41,6
Profitability 2021 2022 2023
ROE (%) 33,9 27,6 32,4
ROE Adj (%) 34,5 28,1 32,8
ROCE (%) 36,2 30,8 37,3
ROCE Adj(%) 36,7 31,2 37,7
ROIC (%) 33,3 29,1 35,4
ROIC Adj (%) 33,3 29,1 35,4
Adj earnings numbers 2021 2022 2023
EBITDA Adj 243 245 340
EBITDA Adj margin (%) 18,7 16,6 19,7
EBITA Adj 210 211 302
EBITA Adj margin (%) 16,2 14,3 17,5
EBIT Adj 207 208 299
EBIT Adj margin (%) 16 14,1 17,3
Pretax profit Adj 211 211 304
Net profit Adj 170 169 237
Net profit to shareholders Adj 170 169 237
Net Adj margin (%) 13,1 11,4 13,7
Depreciation and amortisation -33 -34 -38
Of which leasing depreciation -8 -9 -10
EO items 0 0 0
Impairment and PPA amortisation -3 -3 -3
EBITDA lease Adj 243 245 340
EBITDA lease Adj margin (%) 18,7 16,6 19,7
Leasing payments 0 0 0
SEKm 2021 2022e 2023e
EBITDA 243 245 340
Net financial items 1 0 2
Paid tax -42 -43 -67
Non-cash items 0 0 0
Cash flow before change in WC 202 203 275
Change in WC -81 11 -47
Operating cash flow 122 214 228
CAPEX tangible fixed assets -18 -44 -69
CAPEX intangible fixed assets -27 -37 -43
Acquisitions and disposals 0 0 0
Free cash flow 77 132 116
Dividend paid -48 -70 -83
Share issues and buybacks 0 0 0
Other non cash items 1 0 0
Decrease in net IB debt 26 60 -3
Balance Sheet (SEKm) 2021 2022 2023
Goodwill 46 46 46
Indefinite intangible assets 0 0 0
Definite intangible assets 94 94 91
Tangible fixed assets 106 125 166
Other fixed assets 6 6 6
Fixed assets 256 311 393
Inventories 242 252 294
Receivables 357 355 415
Other current assets 0 0 0
Cash and liquid assets 82 133 156
Total assets 937 1051 1257
Shareholders equity 552 647 799
Minority 0 0 0
Total equity 552 647 799
Long-term debt 27 27 27
Pension debt 6 6 6
Convertible debt 0 0 0
Deferred tax 0 0 0
Other long-term liabilities 4 4 4
Short-term debt 10 10 10
Accounts payable 166 178 207
Other current liabilities 141 148 173
Total liabilities and equity 937 1051 1257
Net IB debt -3 -55 -77
Net IB debt excl. pension debt -9 -61 -83
Capital invested 548 592 722
Working capital 293 281 328
EV breakdown 2021 2022 2023
Market cap. diluted (m) 10800 4833 4833
Net IB debt Adj -3 -55 -77
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 10797 4778 4755
Capital efficiency (%) 2021 2022 2023
Total assets turnover (%) 154,2 148,9 149,7
Capital invested turnover (%) 250,7 246,3 240,1
Capital employed turnover (%) 223,1 203,8 192,7
Inventories / sales (%) 17 17,2 17,1
Customer advances / sales (%) 0 0 0
Payables / sales (%) 22,2 22 22,9
Working capital / sales (%) 19,2 19,4 17,6
Financial risk and debt service 2021 2022 2023
Net debt / equity (%) -0,6 -8,5 -9,7
Net debt / market cap (%) 0 -1,1 -1,6
Equity ratio (%) 58,9 61,6 63,5
Net IB debt adj. / equity (%) -0,6 -8,5 -9,7
Current ratio (%) 208,7 214,5 216,3
EBITDA / net interest (%) -22081,8 81818,5 -16998,5
Net IB debt / EBITDA (%) -1,3 -22,3 -22,7
Interest cover (%) -19109,1 70485,2 -15098,5
Lease liability amortisation -12 -11 -11
Other intangible assets 63 97 137
Right-of-use asset 39 40 41
Total other fixed assets 4 4 4
Leasing liability 36 36 36
Total other long-term liabilities 0 0 0
Net IB debt excl. leasing -39 -90 -113
Net IB debt / EBITDA lease Adj (%) -16 -36,9 -33,2
SEKm 2021 2022e 2023e
Shares outstanding adj. 50 50 50
Fully diluted shares Adj 50 50 50
EPS 3,33 3,31 4,69
Dividend per share Adj 1,4 1,7 2,3
EPS Adj 3,39 3,37 4,75
BVPS 11,03 12,94 15,97
BVPS Adj 8,87 10,1 12,33
Net IB debt / share -0,1 -1,1 -1,5
Share price 158,35 96,65 96,65
Market cap. (m) 7917 4833 4833
Valuation 2021 2022 2023
P/E 64,8 29,2 20,6
EV/sales 8,33 3,23 2,75
EV/EBITDA 44,4 19,5 14
EV/EBITA 51,4 22,6 15,7
EV/EBIT 52,1 22,9 15,9
Dividend yield (%) 0,6 1,7 2,4
FCF yield (%) 0,7 2,7 2,4
P/BVPS 19,58 7,47 6,05
P/BVPS Adj 24,36 9,57 7,84
P/E Adj 63,7 28,7 20,4
EV/EBITDA Adj 44,4 19,5 14
EV/EBITA Adj 51,4 22,6 15,7
EV/EBIT Adj 52,1 22,9 15,9
EV/cap. employed 17,1 6,6 5,4
Investment ratios 2021 2022 2023
Capex / sales 3,4 5,5 6,5
Capex / depreciation 179,8 325,7 401,2
Capex tangibles / tangible fixed assets 17 35,5 41,6
Capex intangibles / definite intangibles 42,3 38,3 31,6
Depreciation on intangibles / definite intangibles 0 0 0
Depreciation on tangibles / tangibles 23,4 20 16,9
Lease adj. FCF yield (%) 0,6 2,5 2,2

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.

20,6

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.

(
)
15,9

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.

(
)
2,8

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. 

 

(
)
6,0