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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

GARO

GARO

Send subscription Close

Financials

SEKm 2022 2023e 2024e
Sales 1391 1470 1758
Sales growth (%) 7,3 5,7 19,6
EBITDA 189 225 348
EBITDA margin (%) 13,6 15,3 19,8
EBIT adj. 168 185 306
EBIT adj. margin (%) 12,1 12,6 17,4
Pretax profit 154 173 296
EPS 2,41 2,72 4,61
EPS growth (%) -27,6 12,7 69,7
EPS adj. 2,65 2,72 4,61
DPS 0,8 1,09 2,08
EV/EBITDA (x) 23,2 19,3 12,2
EV/EBIT adj. (x) 26,1 23,5 13,9
P/E (x) 35,1 31,2 18,4
P/E adj. (x) 32 31,2 18,4
EV/sales (x) 3,15 2,95 2,41
FCF yield (%) -0,7 2,2 3,8
Le. adj. FCF yld. (%) -1 1,9 3,6
Dividend yield (%) 0,9 1,3 2,5
Net IB debt/EBITDA (x) 0,8 0,5 0
Le. adj. ND/EBITDA (x) 0,4 0,1 0,2
SEKm 2022 2023e 2024e
Sales 1391 1470 1758
COGS -727 -779 -844
Gross profit 663 691 914
Other operating items -475 -466 -566
EBITDA 189 225 348
Depreciation and amortisation -36 -40 -42
of which leasing depreciation -8 -9 -10
EBITA 153 185 306
EO Items -15 0 0
Impairment and PPA amortisation 0 0 0
EBIT 153 185 306
Net financial items 1 -12 -10
Pretax profit 154 173 296
Tax -33 -37 -65
Net profit 121 136 231
Minority interest 0 0 0
Net profit to shareholders 121 136 231
Net profit discontinued 0 0 0
EPS 2,41 2,72 4,61
EPS adj. 2,65 2,72 4,61
Total extraordinary items after tax -12 0 0
Tax rate (%) 21,5 21,5 22,1
Gross margin (%) 47,7 47 52
Leasing payments 0 0 0
EBITDA margin (%) 13,6 15,3 19,8
EBITA margin (%) 11 12,6 17,4
EBIT margin (%) 11 12,6 17,4
Pre-tax margin (%) 11 11,8 16,8
Net margin (%) 8,7 9,2 13,1
Sales growth (%) 7,3 5,7 19,6
EBITDA growth (%) -22,3 19,2 54,6
EBITA growth (%) -26,3 21,2 65,4
EBIT growth (%) -26,3 21,2 65,4
Net profit growth (%) -27,6 12,7 69,7
EPS growth (%) -27,6 12,7 69,7
ROE (%) 20,7 20,5 28,9
ROE adj. (%) 22,7 20,5 28,9
Profitability N/A N/A N/A
ROCE (%) 21,7 21,3 29,7
ROCE adj. (%) 23,5 21,3 29,7
ROIC (%) 18,2 18,3 27,7
ROIC adj. (%) 20 18,3 27,7
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 204 225 348
EBITDA adj. margin (%) 14,7 15,3 19,8
EBITDA lease adj. 204 225 348
EBITDA lease adj. margin (%) 14,7 15,3 19,8
EBITA adj. 168 185 306
EBITA adj. margin (%) 12,1 12,6 17,4
EBIT adj. 168 185 306
EBIT adj. margin (%) 12,1 12,6 17,4
Pretax profit Adj. 169 173 296
Net profit Adj. 132 136 231
Net profit to shareholders adj. 132 136 231
Net adj. margin (%) 9,5 9,2 13,1
SEKm 2022 2023e 2024e
EBITDA 189 225 348
Goodwill 46 46 46
Net financial items 1 -12 -10
Other intangible assets 82 116 157
Paid tax -33 -37 -65
Tangible fixed assets 231 276 300
Non-cash items 0 0 0
Cash flow before change in WC 162 176 273
Right-of-use asset 39 40 41
Change in working capital -73 27 -13
Total other fixed assets 4 4 4
Operating cash flow 89 203 259
Fixed assets 401 482 548
Capex tangible fixed assets -87 -74 -53
Inventories 345 323 334
Capex intangible fixed assets -31 -37 -44
Receivables 378 323 387
Cash and liquid assets 30 122 219
Free cash flow -29 93 162
Other current assets 0 0 0
Total assets 1154 1251 1488
Acquisitions and Disposals 0 0 0
Dividend paid -70 -40 -54
Shareholders equity 614 710 886
Leasing liability amortisation -12 -11 -11
Total equity 614 710 886
Other non-cash items -45 0 0
Minority 0 0 0
Long-term debt 37 87 87
Share issues and buybacks 0 0 0
Pension debt 9 9 9
Leasing liability 79 79 79
Short-term debt 58 58 58
Convertible debt 0 0 0
Accounts payable 187 162 193
Other current liabilities 170 147 176
Total other long-term liabilities 0 0 0
Total liabilities and equity 1154 1251 1488
Net IB debt 153 110 13
Net IB debt excl. pension debt 144 101 4
Net IB debt excl. leasing 74 32 -65
Capital employed 796 942 1118
Capital invested 767 820 899
Working capital 366 338 352
Market cap. diluted (m) 4233 4233 4233
Net IB debt adj. 153 110 13
EV 4385 4343 4246
Total assets turnover (%) 133 122,3 128,4
Working capital/sales (%) 23,7 23,9 19,6
Financial risk and debt service N/A N/A N/A
Market value of minority 0 0 0
Net debt/equity (%) 24,9 15,6 1,5
Reversal of shares and participations 0 0 0
Net debt / market cap (%) 3,6 2,6 0,3
Reversal of conv. debt assumed equity N/A N/A N/A
Equity ratio (%) 53,2 56,8 59,6
Net IB debt adj. / equity (%) 24,9 15,6 1,5
Current ratio 1,81 2,1 2,2
EBITDA/net interest 209,8 18,8 34,8
Net IB debt/EBITDA (x) 0,8 0,5 0
Net IB debt/EBITDA lease adj. (x) 0,4 0,1 -0,2
Interest coverage 169,7 15,4 30,6
SEKm 2022 2023e 2024e
Shares outstanding adj. 50 50 50
Diluted shares adj. 50 50 50
EPS 2,41 2,72 4,61
Dividend per share 0,8 1,09 2,08
EPS adj. 2,65 2,72 4,61
BVPS 12,28 14,2 17,72
BVPS adj. 9,73 10,97 13,68
Net IB debt/share 3,05 2,21 0,26
Share price 84,7 84,7 84,7
Market cap. (m) 4233 4233 4233
P/E (x) 35,1 31,2 18,4
EV/sales (x) 3,15 2,95 2,41
EV/EBITDA (x) 23,2 19,3 12,2
EV/EBITA (x) 28,7 23,5 13,9
EV/EBIT (x) 28,7 23,5 13,9
Dividend yield (%) 0,9 1,3 2,5
FCF yield (%) -0,7 2,2 3,8
Le. adj. FCF yld. (%) -1 1,9 3,6
P/BVPS (x) 6,89 5,96 4,78
P/BVPS adj. (x) 8,7 7,72 6,19
P/E adj. (x) 32 31,2 18,4
EV/EBITDA adj. (x) 21,5 19,3 12,2
EV/EBITA adj. (x) 26,1 23,5 13,9
EV/EBIT adj. (x) 26,1 23,5 13,9
EV/CE (x) 5,5 4,6 3,8
Investment ratios N/A N/A N/A
Capex/sales (%) 8,5 7,5 5,5
Capex/depreciation 4,2 3,6 3
Capex tangibles / tangible fixed assets 37,9 26,6 17,6
Capex intangibles / definite intangibles 37,5 31,7 28
Depreciation on intang / def. intang 0 0 0
Depreciation on tangibles / tangibles 10,87 10,13 9,66

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.

18,4

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.

(
)
13,9

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.

(
)
2,4

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. 

 

(
)
4,8