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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

StrongPoint

StrongPoint

Send subscription Close

Financials

NOKm 2021 2022e 2023e
Sales 981 1321 1564
Sales growth (%) -17 34,6 18,4
EBITDA 54 82 132
EBITDA margin (%) 5,5 6,2 8,5
EBIT adj 42 53 92
EBIT adj margin (%) 4,2 4 5,9
Pretax profit 26 43 87
EPS rep 4,3 0,81 1,51
EPS growth (%) 95,3 -81,2 86,6
EPS adj 0,82 0,98 1,71
DPS 0,8 0,8 0,85
EV/EBITDA (x) 19,1 11,8 7,1
EV/EBIT adj (x) 24,7 18,4 10,2
P/E (x) 6 27,5 14,7
P/E adj (x) 31,5 22,7 13
EV/sales (x) 1 0,7 0,6
FCF yield (%) 36,1 -5,5 8,2
Dividend yield (%) 3,1 3,6 3,8
Net IB debt/EBITDA -2,2 -0,3 -0,4
Lease adj. FCF yield (%) 36,1 -5,5 8,2
Lease adj. ND/EBITDA -2,3 -0,7 -0,7
NOKm 2021 2022e 2023e
Sales 981 1321 1564
COGS -560 -788 -914
Gross profit 421 533 649
Other operating items -368 -451 -517
EBITDA 54 82 132
Depreciation on tangibles -39 -36 -30
Depreciation on intangibles 0 0 0
EBITA 28 54 104
Goodwill impairment charges 0 0 0
Other impairment and amortisation -14 -10 -9
EBIT 28 49 92
Other financial items 1 43 0
Net financial items -2 -5 -6
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 26 43 87
Tax -4 -7 -19
Net profit 22 36 68
Minority interest 0 0 0
Net profit discontinued 168 0 0
Net profit to shareholders 191 36 68
EPS 4,3 0,81 1,51
EPS Adj 0,82 0,98 1,71
Total extraordinary items after tax -14 -4 0
Tax rate (%) -13,7 -16,2 -22
Gross margin (%) 42,9 40,3 41,5
EBITDA margin (%) 5,5 6,2 8,5
EBITA margin (%) 2,8 4,1 6,6
EBIT margin (%) 2,8 3,7 5,9
Pretax margin (%) 2,6 3,3 5,5
Net margin (%) 2,3 2,7 4,3
Growth rates Y/Y 2021 2022 2023
Sales growth (%) -17 34,6 18,4
EBITDA growth (%) -64,8 53,2 60,9
EBIT growth (%) -68,2 76,8 89,8
Net profit growth (%) -62 62,1 86,6
EPS growth (%) 95,3 -81,2 86,6
Profitability 2021 2022 2023
ROE (%) 44,1 7,3 13,1
ROE Adj (%) 8,4 9,2 15,3
ROCE (%) 5,3 8,8 16,2
ROCE Adj(%) 8 10,5 18,2
ROIC (%) 6,1 11,7 22,6
ROIC Adj (%) 9,2 12,6 22,6
Adj earnings numbers 2021 2022 2023
EBITDA Adj 68 86 132
EBITDA Adj margin (%) 6,9 6,5 8,5
EBITA Adj 42 58 104
EBITA Adj margin (%) 4,2 4,4 6,6
EBIT Adj 42 53 92
EBIT Adj margin (%) 4,2 4 5,9
Pretax profit Adj 40 53 98
Net profit Adj 36 46 79
Net profit to shareholders Adj 36 46 79
Net Adj margin (%) 3,7 3,5 5,1
Depreciation and amortisation -25 -28 -28
Of which leasing depreciation -13 -15 -16
EO items -14 -4 0
Impairment and PPA amortisation 0 -6 -12
EBITDA lease Adj 68 86 132
EBITDA lease Adj margin (%) 6,9 6,5 8,5
Leasing payments 0 0 0
NOKm 2021 2022e 2023e
EBITDA 54 82 132
Net financial items -2 -5 -6
Paid tax -4 -7 -19
Non-cash items 0 0 0
Cash flow before change in WC 48 70 107
Change in WC 177 -57 -21
Operating cash flow 225 13 87
CAPEX tangible fixed assets -9 -6 -6
CAPEX intangible fixed assets 0 0 0
Acquisitions and disposals 197 -61 0
Free cash flow 414 -55 81
Dividend paid -31 -36 -36
Share issues and buybacks -14 10 0
Other non cash items -227 -27 -16
Decrease in net IB debt -48 64 22
Balance Sheet (NOKm) 2021 2022 2023
Goodwill 125 39 39
Indefinite intangible assets 47 43 34
Definite intangible assets 0 0 0
Tangible fixed assets 19 20 20
Other fixed assets 7 2 2
Fixed assets 255 137 118
Inventories 211 211 222
Receivables 176 272 296
Other current assets 31 31 31
Cash and liquid assets 174 75 105
Total assets 847 726 771
Shareholders equity 498 501 533
Minority 0 0 0
Total equity 498 501 533
Long-term debt 11 11 11
Pension debt 0 0 0
Convertible debt 0 0 0
Deferred tax 0 0 0
Other long-term liabilities 4 5 5
Short-term debt 5 5 5
Accounts payable 114 144 157
Other current liabilities 168 181 181
Total liabilities and equity 847 888 933
Net IB debt -116 -21 -51
Net IB debt excl. pension debt -116 -21 -51
Capital invested 382 318 320
Working capital 136 190 211
EV breakdown 2021 2022 2023
Market cap. diluted (m) 1145 996 996
Net IB debt Adj -116 -21 -51
Market value of minority 0 0 0
Reversal of shares and participations -5 -5 -5
Reversal of conv. debt assumed equity 0 0 0
EV 1024 970 940
Capital efficiency (%) 2021 2022 2023
Total assets turnover (%) 120,2 168 208,9
Capital invested turnover (%) 312,7 293,8 280,2
Capital employed turnover (%) 295,3 251,3 222,5
Inventories / sales (%) 12 13,1 14,8
Customer advances / sales (%) 0 0 0
Payables / sales (%) 6,8 8,5 11
Working capital / sales (%) 11,3 12,3 12,8
Financial risk and debt service 2021 2022 2023
Net debt / equity (%) -23,3 -4,3 -9,6
Net debt / market cap (%) -9 -2,1 -5,1
Equity ratio (%) 58,9 69 69,1
Net IB debt adj. / equity (%) -23,3 -4,3 -9,6
Current ratio (%) 195,6 174,7 186,1
EBITDA / net interest (%) 3341,1 1522,1 2358,6
Net IB debt / EBITDA (%) -216,6 -25,9 -38,6
Interest cover (%) 1713,6 1007,7 1854,6
Lease liability amortisation 0 0 0
Other intangible assets 30 17 -2
Right-of-use asset 43 38 38
Total other fixed assets 38 23 23
Leasing liability 42 38 38
Total other long-term liabilities 9 9 9
Net IB debt excl. leasing -158 -60 -89
Net IB debt / EBITDA lease Adj (%) -233,9 -69,2 -67,6
NOKm 2021 2022e 2023e
Shares outstanding adj. 44 45 45
Fully diluted shares Adj 44 45 45
EPS 4,3 0,81 1,51
Dividend per share Adj 0,8 0,8 0,9
EPS Adj 0,82 0,98 1,71
BVPS 11,23 11,16 11,87
BVPS Adj 7,73 9,92 11,04
Net IB debt / share -2,6 -0,5 -1,1
Share price 29,18 22,2 22,2
Market cap. (m) 1295 996 996
Valuation 2021 2022 2023
P/E 6 27,5 14,7
EV/sales 1,04 0,73 0,6
EV/EBITDA 19,1 11,8 7,1
EV/EBITA 37,2 17,8 9
EV/EBIT 37,2 19,9 10,2
Dividend yield (%) 3,1 3,6 3,8
FCF yield (%) 36,1 -5,5 8,2
P/BVPS 2,3 1,99 1,87
P/BVPS Adj 3,34 2,24 2,01
P/E Adj 31,5 22,7 13
EV/EBITDA Adj 15,1 11,3 7,1
EV/EBITA Adj 24,7 16,6 9
EV/EBIT Adj 24,7 18,4 10,2
EV/cap. employed 1,8 1,7 1,6
Investment ratios 2021 2022 2023
Capex / sales 0,9 0,5 0,4
Capex / depreciation 72,2 49,9 43,7
Capex tangibles / tangible fixed assets 46,2 31 27,8
Capex intangibles / definite intangibles 0 0 0
Depreciation on intangibles / definite intangibles 24,9 42,4 -328,2
Depreciation on tangibles / tangibles 24,2 26,6 27,8
Lease adj. FCF yield (%) 36,1 -5,5 8,2

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.

14,7

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.

(
)
10,3

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.

(
)
0,6

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. 

 

(
)
1,9