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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Alcadon

Alcadon

Send subscription Close

Financials

SEKm 2021 2022e 2023e
Sales 737 1053 1179
Sales growth (%) 57,5 42,9 12
EBITDA 77 118 139
EBITDA margin (%) 10,5 11,2 11,8
EBIT adj 71 105 124
EBIT adj margin (%) 9,6 10 10,5
Pretax profit 61 101 120
EPS rep 2,61 3,91 4,62
EPS growth (%) 52 49,4 18,3
EPS adj 2,88 3,91 4,62
DPS 0,5 0,8 0,9
EV/EBITDA (x) 31,3 12,9 10,5
EV/EBIT adj (x) 34,4 14,5 11,7
P/E (x) 47,8 19,9 16,8
P/E adj (x) 43,5 19,8 16,8
EV/sales (x) 3,3 1,4 1,2
FCF yield (%) -1,4 6,7 6
Dividend yield (%) 0,4 1 1,2
Net IB debt/EBITDA 2,3 -0,2 -0,6
Lease adj. FCF yield (%) -1,8 6,2 5,4
Lease adj. ND/EBITDA 1,8 -0,4 -0,9
SEKm 2021 2022e 2023e
Sales 737 1053 1179
COGS -529 -778 -878
Gross profit 207 275 301
Other operating items -130 -157 -162
EBITDA 77 118 139
Depreciation on tangibles -10 -14 -15
Depreciation on intangibles 0 0 0
EBITA 66 105 124
Goodwill impairment charges 0 0 0
Other impairment and amortisation 0 0 0
EBIT 66 105 124
Other financial items 0 0 0
Net financial items -5 -4 -4
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 61 101 120
Tax -14 -24 -28
Net profit 47 78 92
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 47 78 92
EPS 2,61 3,91 4,62
EPS Adj 2,88 3,91 4,62
Total extraordinary items after tax -4,7 -0,1 0
Tax rate (%) -23 -23,3 -23,3
Gross margin (%) 28,1 26,1 25,5
EBITDA margin (%) 10,5 11,2 11,8
EBITA margin (%) 8,9 10 10,5
EBIT margin (%) 8,9 10 10,5
Pretax margin (%) 8,3 9,6 10,2
Net margin (%) 6,4 7,4 7,8
Growth rates Y/Y 2021 2022 2023
Sales growth (%) 57,5 42,9 12
EBITDA growth (%) 46,3 51,9 18,4
EBIT growth (%) 53,2 59,4 18,1
Net profit growth (%) 62,2 65 18,3
EPS growth (%) 52 49,4 18,3
Profitability 2021 2022 2023
ROE (%) 16,3 17,7 16,1
ROE Adj (%) 18 17,8 16,1
ROCE (%) 14,1 16,4 16,1
ROCE Adj(%) 15,1 16,4 16,1
ROIC (%) 11,2 15,5 18,2
ROIC Adj (%) 12 15,5 18,2
Adj earnings numbers 2021 2022 2023
EBITDA Adj 82 118 139
EBITDA Adj margin (%) 11,1 11,2 11,8
EBITA Adj 71 105 124
EBITA Adj margin (%) 9,6 10 10,5
EBIT Adj 71 105 124
EBIT Adj margin (%) 9,6 10 10,5
Pretax profit Adj 66 101 120
Net profit Adj 52 78 92
Net profit to shareholders Adj 52 78 92
Net Adj margin (%) 7 7,4 7,8
Leasing payments 0 0 0
Depreciation and amortisation -12 -13 -15
Of which leasing depreciation 0 0 0
EO items -5 0 0
Impairment and PPA amortisation 0 0 0
EBITDA lease Adj 82 118 139
EBITDA lease Adj margin (%) 11,1 11,2 11,8
SEKm 2021 2022e 2023e
Inventories 152 158 171
Receivables 131 116 124
Other current assets 20 28 32
Cash and liquid assets 28 216 284
Total assets 723 916 1007
Shareholders equity 341 534 609
Minority 0 0 0
Total equity 341 534 609
Long-term debt 138 128 128
Pension debt 0 0 0
Convertible debt 0 0 0
Deferred tax 1 1 1
Other long-term liabilities 0 0 0
Short-term debt 37 37 37
Accounts payable 115 126 141
Other current liabilities 56 56 56
Total liabilities and equity 722 916 1007
Net IB debt 179 -19 -87
Net IB debt excl. pension debt 179 -19 -87
Capital invested 523 518 526
Working capital 132 120 129
EV breakdown 2021 2022 2023
Market cap. diluted (m) 2243 1541 1541
Net IB debt Adj 179 -19 -87
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 2422 1522 1454
Capital efficiency (%) 2021 2022 2023
Total assets turnover (%) 124,7 128,4 122,6
Capital invested turnover (%) 130,6 173,3 169,9
Capital employed turnover (%) 126,8 164,5 149,4
Inventories / sales (%) 14,8 11,2 13,5
Customer advances / sales (%) 0 0 0
Payables / sales (%) 9,8 6,9 8,1
Working capital / sales (%) 12,3 12 10,5
Financial risk and debt service 2021 2022 2023
Net debt / equity (%) 52,4 -3,6 -14,3
Net debt / market cap (%) 18,4 -1,2 -5,6
Equity ratio (%) 47,1 58,2 60,5
Net IB debt adj. / equity (%) 52,4 -3,6 -14,3
Current ratio (%) 153,1 227,3 251
EBITDA / net interest (%) 1612,5 3167,8 3392,5
Net IB debt / EBITDA (%) 230,7 -16,3 -62,4
Interest cover (%) 1370,8 2825,6 3018,8
EBITDA 77 118 139
Net financial items -5 -4 -4
Paid tax -14 -24 -28
Non-cash items 0 0 0
Cash flow before change in WC 59 90 107
Change in WC -40 25 -9
Operating cash flow 18 115 98
CAPEX tangible fixed assets -5 -6 -6
CAPEX intangible fixed assets 0 0 0
Acquisitions and disposals -44 -6 0
Free cash flow -31 103 92
Dividend paid 0 -10 -16
Share issues and buybacks 29 125 0
Other non cash items 0 0 0
Decrease in net IB debt -20 -12 48
Balance Sheet (SEKm) 2021 2022 2023
Goodwill 338 343 343
Indefinite intangible assets 1 1 1
Definite intangible assets 0 0 0
Tangible fixed assets 36 30 21
Other fixed assets 2 2 2
Fixed assets 391 398 397
Lease liability amortisation -8 -8 -8
Other intangible assets 16 24 33
Right-of-use asset 0 0 0
Total other fixed assets 1 1 1
Leasing liability 32 32 32
Total other long-term liabilities 3 3 3
Net IB debt excl. leasing 147 -51 -119
Net IB debt / EBITDA lease Adj (%) 178,4 -43,6 -85,5
SEKm 2021 2022e 2023e
Shares outstanding adj. 18 20 20
Fully diluted shares Adj 18 20 20
EPS 2,61 3,91 4,62
Dividend per share Adj 0,5 0,8 0,9
EPS Adj 2,88 3,91 4,62
BVPS 18,98 26,87 30,69
BVPS Adj 0,14 9,61 13,43
Net IB debt / share 10 -1 -4,4
Share price 54,2 77,6 77,6
Market cap. (m) 973 1541 1541
Valuation 2021 2022 2023
P/E 47,8 19,9 16,8
EV/sales 3,29 1,45 1,23
EV/EBITDA 31,3 12,9 10,5
EV/EBITA 36,8 14,5 11,7
EV/EBIT 36,8 14,5 11,7
Dividend yield (%) 0,4 1 1,2
FCF yield (%) -1,4 6,7 6
P/BVPS 6,58 2,89 2,53
P/BVPS Adj 862,79 8,08 5,78
P/E Adj 43,5 19,8 16,8
EV/EBITDA Adj 29,5 12,9 10,5
EV/EBITA Adj 34,4 14,5 11,7
EV/EBIT Adj 34,4 14,5 11,7
EV/cap. employed 4,4 2,1 1,8
Investment ratios 2021 2022 2023
Capex / sales 0,7 0,6 0,5
Capex / depreciation 44,8 46 38,5
Capex tangibles / tangible fixed assets 14,5 19,4 28,5
Capex intangibles / definite intangibles 0 0 0
Depreciation on intangibles / definite intangibles 0 0 0
Depreciation on tangibles / tangibles 32,4 42,2 74,2
Lease adj. FCF yield (%) -1,8 6,2 5,4

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.

16,8

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.

(
)
11,8

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.

(
)
1,2

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. 

 

(
)
2,5