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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Bredband2

Bredband2

Send subscription Close

Financials

SEKm 2021 2022e 2023e
Sales 1512 1576 1660
Sales growth (%) 91,9 4,2 5,3
EBITDA 220 265 290
EBITDA margin (%) 14,5 16,8 17,5
EBIT adj 97 125 156
EBIT adj margin (%) 6,4 8 9,4
Pretax profit 85 116 146
EPS rep 0,08 0,1 0,12
EPS growth (%) 119,1 17,2 20,7
EPS adj 0,12 0,14 0,15
DPS 0,08 0,11 0,14
EV/EBITDA (x) 10,2 8 7,1
EV/EBIT adj (x) 23,1 16,9 13,2
P/E (x) 25,5 21,1 17,5
P/E adj (x) 18,3 15,3 13,8
EV/sales (x) 1,5 1,3 1,2
FCF yield (%) 9,4 10,4 12
Dividend yield (%) 3,7 5,2 6,7
Net IB debt/EBITDA 0,8 0,4 0,2
Lease adj. FCF yield (%) 5,9 6,7 8,3
Lease adj. ND/EBITDA -0,4 -0,6 -0,8
SEKm 2021 2022e 2023e
Sales 1512 1576 1660
COGS -978 -1008 -1054
Gross profit 533 567 606
Other operating items -314 -302 -316
EBITDA 220 265 290
Depreciation on tangibles -35 -41 -44
Depreciation on intangibles 0 0 0
EBITA 123 162 186
Goodwill impairment charges 0 0 0
Other impairment and amortisation -2 -17 -15
EBIT 94 125 156
Other financial items 0 0 0
Net financial items -9 -10 -10
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 85 116 146
Tax -3 -20 -31
Net profit 81 95 115
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 81 95 115
EPS 0,08 0,1 0,12
EPS Adj 0,12 0,14 0,15
Total extraordinary items after tax -3 0 0
Tax rate (%) -4,1 -17,7 -21,4
Gross margin (%) 35,3 36 36,5
EBITDA margin (%) 14,5 16,8 17,5
EBITA margin (%) 8,1 10,3 11,2
EBIT margin (%) 6,2 8 9,4
Pretax margin (%) 5,6 7,3 8,8
Net margin (%) 5,4 6 6,9
Growth rates Y/Y 2021 2022 2023
Sales growth (%) 91,9 4,2 5,3
EBITDA growth (%) 176,2 20,9 9,2
EBIT growth (%) 119,4 33,5 24,3
Net profit growth (%) 162,7 17,2 20,7
EPS growth (%) 119,1 17,2 20,7
Profitability 2021 2022 2023
ROE (%) 15,8 17,5 20,6
ROE Adj (%) 22,1 24,2 26,1
ROCE (%) 12,3 14,4 17,6
ROCE Adj(%) 16,5 18,5 21
ROIC (%) 14,3 14,5 18,5
ROIC Adj (%) 14,8 14,5 18,5
Adj earnings numbers 2021 2022 2023
EBITDA Adj 223 265 290
EBITDA Adj margin (%) 14,7 16,8 17,5
EBITA Adj 126 162 186
EBITA Adj margin (%) 8,3 10,3 11,2
EBIT Adj 97 125 156
EBIT Adj margin (%) 6,4 8 9,4
Pretax profit Adj 117 152 176
Net profit Adj 113 132 145
Net profit to shareholders Adj 113 132 145
Net Adj margin (%) 7,5 8,3 8,7
Leasing payments -74 -73 -73
Depreciation and amortisation -97 -104 -104
Of which leasing depreciation -73 -73 -73
EO items -3 0 0
Impairment and PPA amortisation -29 -36 -30
EBITDA lease Adj 149 192 217
EBITDA lease Adj margin (%) 9,9 12,2 13,1
SEKm 2021 2022e 2023e
EBITDA 220 265 290
Net financial items -9 -10 -10
Paid tax -3 -20 -31
Non-cash items -5 0 0
Cash flow before change in WC 202 235 249
Change in WC 16 17 18
Operating cash flow 218 253 267
CAPEX tangible fixed assets -15 -13 -15
CAPEX intangible fixed assets -8 -11 -12
Acquisitions and disposals 0 -20 0
Free cash flow 195 208 240
Dividend paid -48 -77 -105
Share issues and buybacks 0 0 0
Other non cash items -234 -1 0
Decrease in net IB debt -142 1 18
Balance Sheet (SEKm) 2021 2022 2023
Goodwill 653 653 653
Indefinite intangible assets 100 79 56
Definite intangible assets 0 0 0
Tangible fixed assets 32 25 22
Other fixed assets 47 47 47
Fixed assets 1086 1063 1028
Inventories 0 0 0
Receivables 122 118 124
Other current assets 0 0 0
Cash and liquid assets 126 184 245
Total assets 1333 1364 1398
Shareholders equity 534 552 562
Minority 1 0 0
Total equity 535 552 562
Long-term debt 53 53 53
Pension debt 0 0 0
Convertible debt 0 0 0
Deferred tax 32 32 32
Other long-term liabilities 0 0 0
Short-term debt 43 43 43
Accounts payable 162 169 178
Other current liabilities 283 291 306
Total liabilities and equity 1333 1364 1398
Net IB debt 171 113 51
Net IB debt excl. pension debt 171 113 51
Capital invested 730 689 637
Working capital -324 -341 -359
EV breakdown 2021 2022 2023
Market cap. diluted (m) 2067 2010 2010
Net IB debt Adj 171 113 51
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 2239 2123 2061
Capital efficiency (%) 2021 2022 2023
Total assets turnover (%) 121,9 116,8 120,2
Capital invested turnover (%) 348,5 290,9 310,8
Capital employed turnover (%) 213,5 224 227,5
Inventories / sales (%) 0 0 0
Customer advances / sales (%) 20,6 11,5 11,1
Payables / sales (%) 10,7 6,1 6
Working capital / sales (%) -20,6 -21,1 -21,1
Financial risk and debt service 2021 2022 2023
Net debt / equity (%) 32 20,5 9,1
Net debt / market cap (%) 8,1 5,6 2,6
Equity ratio (%) 40,1 40,5 40,2
Net IB debt adj. / equity (%) 32 20,5 9,1
Current ratio (%) 43,2 51,5 60,7
EBITDA / net interest (%) 2377,2 2721 2972
Net IB debt / EBITDA (%) 78 42,6 17,7
Interest cover (%) 1331 1658,1 1909
Lease liability amortisation -74 -73 -73
Other intangible assets 119 103 72
Right-of-use asset 249 249 249
Total other fixed assets 32 32 32
Leasing liability 232 232 232
Total other long-term liabilities 24 24 24
Net IB debt excl. leasing -61 -119 -181
Net IB debt / EBITDA lease Adj (%) -40,9 -61,8 -83,3
SEKm 2021 2022e 2023e
Shares outstanding adj. 957 957 957
Fully diluted shares Adj 957 957 957
EPS 0,08 0,1 0,12
Dividend per share Adj 0,1 0,1 0,1
EPS Adj 0,12 0,14 0,15
BVPS 0,56 0,58 0,59
BVPS Adj -0,12 -0,1 -0,09
Net IB debt / share 0,2 0,1 0,1
Share price 2,22 2,1 2,1
Market cap. (m) 2123 2010 2010
Valuation 2021 2022 2023
P/E 25,5 21,1 17,5
EV/sales 1,48 1,35 1,24
EV/EBITDA 10,2 8 7,1
EV/EBITA 18,2 13,1 11,1
EV/EBIT 23,8 16,9 13,2
Dividend yield (%) 3,7 5,2 6,7
FCF yield (%) 9,4 10,4 12
P/BVPS 3,87 3,64 3,58
P/BVPS Adj -17,38 -20,03 -22,13
P/E Adj 18,3 15,3 13,8
EV/EBITDA Adj 10,1 8 7,1
EV/EBITA Adj 17,8 13,1 11,1
EV/EBIT Adj 23,1 16,9 13,2
EV/cap. employed 2,6 2,4 2,3
Investment ratios 2021 2022 2023
Capex / sales 1,5 1,5 1,6
Capex / depreciation 98,3 78,6 86,6
Capex tangibles / tangible fixed assets 46 52,3 67,5
Capex intangibles / definite intangibles 0 0 0
Depreciation on intangibles / definite intangibles 0 0 0
Depreciation on tangibles / tangibles 73,2 121 141,8
Lease adj. FCF yield (%) 5,9 6,7 8,3

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.

17,5

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.

(
)
13,2

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. 

 

(
)
3,6