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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Bredband2

Bredband2

SEKm 2024 2025e 2026e
Sales 1727 1835 1898
Sales growth (%) 9,4 6,2 3,4
EBITDA 287 304 327
EBITDA margin (%) 16,6 16,6 17,2
EBIT adj. 148 169 192
EBIT adj. margin (%) 8,6 9,2 10,1
Pretax profit 137 161 184
EPS 0,11 0,13 0,15
EPS growth (%) 29,1 16,7 14,8
EPS adj. 0,14 0,15 0,17
DPS 0,1 0,12 0,14
EV/EBITDA (x) 7,6 7 6,4
EV/EBIT adj. (x) 14,7 12,6 10,8
P/E (x) 18,6 15,9 13,9
P/E adj. (x) 15,4 13,8 12,4
EV/sales (x) 1,26 1,16 1,09
FCF yield (%) 7 11,9 12,3
Le. adj. FCF yld. (%) 2,8 7,5 8
Dividend yield (%) 4,7 5,7 6,6
Net IB debt/EBITDA (x) 0,5 0,3 0,1
Le. adj. ND/EBITDA (x) -0,5 -0,7 -0,9
SEKm 2024 2025e 2026e
Sales 1727 1835 1898
COGS -1156 -1234 -1262
Gross profit 571 601 636
Other operating items -285 -297 -309
EBITDA 287 304 327
Depreciation and amortisation -110 -111 -112
of which leasing depreciation -88 -88 -88
EBITA 176 193 214
EO Items 0 0 0
Impairment and PPA amortisation -28 -24 -22
EBIT 148 169 192
Net financial items -11 -8 -8
Pretax profit 137 161 184
Tax -28 -33 -38
Net profit 109 128 146
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 109 128 146
EPS 0,11 0,13 0,15
EPS adj. 0,14 0,15 0,17
Total extraordinary items after tax 0 0 0
Leasing payments -86 -88 -88
Tax rate (%) 20,3 20,6 20,6
Gross margin (%) 33,1 32,8 33,5
EBITDA margin (%) 16,6 16,6 17,2
EBITA margin (%) 10,2 10,5 11,3
EBIT margin (%) 8,6 9,2 10,1
Pre-tax margin (%) 7,9 8,8 9,7
Net margin (%) 6,3 7 7,7
Sales growth (%) 9,4 6,2 3,4
EBITDA growth (%) 9,1 6 7,5
EBITA growth (%) 15,1 9,2 11,3
EBIT growth (%) 23,5 13,8 14,1
Net profit growth (%) 29,1 16,7 14,8
EPS growth (%) 29,1 16,7 14,8
Profitability N/A N/A N/A
ROE (%) 19,9 22,1 24,1
ROE adj. (%) 25 26,3 27,7
ROCE (%) 17,8 19,6 21,6
ROCE adj. (%) 21,2 22,4 24
ROIC (%) 20,7 21,9 25,1
ROIC adj. (%) 20,7 21,9 25,1
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 287 304 327
EBITDA adj. margin (%) 16,6 16,6 17,2
EBITDA lease adj. 201 216 239
EBITDA lease adj. margin (%) 11,6 11,8 12,6
EBITA adj. 176 193 214
EBITA adj. margin (%) 10,2 10,5 11,3
EBIT adj. 148 169 192
EBIT adj. margin (%) 8,6 9,2 10,1
Pretax profit Adj. 165 185 206
Net profit Adj. 137 152 168
Net profit to shareholders adj. 137 152 168
Net adj. margin (%) 8 8,3 8,9
SEKm 2024 2025e 2026e
EBITDA 287 304 327
Goodwill 675 675 675
Net financial items -11 -8 -8
Other intangible assets 108 93 81
Paid tax -28 -33 -38
Tangible fixed assets 64 68 71
Non-cash items 7 0 0
Right-of-use asset 262 262 262
Cash flow before change in WC 255 263 281
Total other fixed assets 4 4 4
Change in working capital 1 14 7
Fixed assets 1114 1102 1094
Operating cash flow 256 277 288
Inventories 0 0 0
Capex tangible fixed assets -19 -16 -17
Receivables 112 119 123
Capex intangible fixed assets -19 -20 -21
Other current assets 0 0 0
Acquisitions and Disposals -77 0 0
Cash and liquid assets 129 186 233
Free cash flow 142 241 250
Total assets 1354 1407 1450
Dividend paid -86 -96 -115
Shareholders equity 561 592 624
Share issues and buybacks 0 0 0
Minority 0 0 0
Leasing liability amortisation -86 -88 -88
Total equity 561 592 624
Other non-cash items -19 0 0
Long-term debt 19 19 19
Pension debt N/A N/A N/A
Convertible debt N/A N/A N/A
Leasing liability 254 254 254
Total other long-term liabilities 27 27 27
Short-term debt 11 11 11
Accounts payable 170 174 176
Other current liabilities 313 330 339
Total liabilities and equity 1354 1407 1450
Net IB debt 151 94 47
Net IB debt excl. pension debt 151 94 47
Net IB debt excl. leasing -103 -160 -207
Capital employed 844 876 908
Capital invested 712 686 671
Working capital -371 -385 -392
Market cap. diluted (m) 2029 2029 2029
Net IB debt adj. 151 94 47
Market value of minority 0 0 0
Reversal of shares and participations 0 0 0
Reversal of conv. debt assumed equity N/A N/A N/A
EV 2180 2123 2076
Total assets turnover (%) 130,5 132,9 132,8
Working capital/sales (%) -21,4 -20,6 -20,5
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) 27 15,9 7,6
Net debt / market cap (%) 7,5 4,6 2,3
Equity ratio (%) 41,4 42,1 43
Net IB debt adj. / equity (%) 27 15,9 7,6
Current ratio 0,49 0,59 0,68
EBITDA/net interest 26 38 40,9
Net IB debt/EBITDA (x) 0,5 0,3 0,1
Net IB debt/EBITDA lease adj. (x) -0,5 -0,7 -0,9
Interest coverage 16 24,1 26,8
SEKm 2024 2025e 2026e
Shares outstanding adj. 957 957 957
Diluted shares adj. 957 957 957
EPS 0,11 0,13 0,15
Dividend per share 0,1 0,12 0,14
EPS adj. 0,14 0,15 0,17
BVPS 0,59 0,62 0,65
BVPS adj. -0,23 -0,18 -0,14
Net IB debt/share 0,16 0,1 0,05
Share price 2,12 2,12 2,12
Market cap. (m) 2029 2029 2029
P/E (x) 18,6 15,9 13,9
EV/sales (x) 1,26 1,16 1,09
EV/EBITDA (x) 7,6 7 6,4
EV/EBITA (x) 12,4 11 9,7
EV/EBIT (x) 14,7 12,6 10,8
Dividend yield (%) 4,7 5,7 6,6
FCF yield (%) 7 11,9 12,3
Le. adj. FCF yld. (%) 2,8 7,5 8
P/BVPS (x) 3,62 3,42 3,25
P/BVPS adj. (x) -17,74 -24,59 -39,8
P/E adj. (x) 15,4 13,8 12,4
EV/EBITDA adj. (x) 7,6 7 6,4
EV/EBITA adj. (x) 12,4 11 9,7
EV/EBIT adj. (x) 14,7 12,6 10,8
EV/CE (x) 2,6 2,4 2,3
Investment ratios N/A N/A N/A
Capex/sales (%) 2,2 2 2
Capex/depreciation 1,7 1,5 1,6
Capex tangibles / tangible fixed assets 29,3 23,8 24
Capex intangibles / definite intangibles N/A N/A N/A
Depreciation on intang / def. intang N/A N/A N/A
Depreciation on tangibles / tangibles 34,69 34,25 34,43

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.

14,1

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.

(
)
10,8

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.

(
)
1,1

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. 

 

(
)
3,3