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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Bredband2

Bredband2

Bredband2 supplies broadband, IP Telephony, data storage and safety solutions through the fiber network. In addition, the company offers co-location for webservers, e-mail and other operation-critical systems with associated network services such as Internet and VPN. The customer base is mainly private clients, but Bredband2 also offers a variety of different products to companies. Today, Bredband2 is primarily operating in the open city networks, where there is free competition between different operators.

The main risks for Bredband2 are 1) generic product, which makes price an important factor for customers. 2) Market maturity and increased competition, mainly from bigger players, could cause decline in growth without increased margins. 3) High dependence to the net owners, and their continued investments in market expansion.

SEKm 2023 2024e 2025e
Sales 1580 1728 1807
Sales growth (%) 3,2 9,4 4,6
EBITDA 258 285 315
EBITDA margin (%) 16,3 16,5 17,4
EBIT adj. 120 148 179
EBIT adj. margin (%) 7,6 8,6 9,9
Pretax profit 108 137 169
EPS 0,09 0,11 0,14
EPS growth (%) 16,6 28,5 23
EPS adj. 0,12 0,14 0,16
DPS 0,09 0,11 0,13
EV/EBITDA (x) 7,9 7,2 6,4
EV/EBIT adj. (x) 17 13,9 11,3
P/E (x) 22,8 17,8 14,4
P/E adj. (x) 17,5 14,7 12,6
EV/sales (x) 1,29 1,2 1,12
FCF yield (%) 11,8 7,7 12,5
Le. adj. FCF yld. (%) 7,3 3,2 7,7
Dividend yield (%) 4,5 5,4 6,4
Net IB debt/EBITDA (x) 0,4 0,5 0,3
Le. adj. ND/EBITDA (x) -0,8 -0,6 -0,7
SEKm 2023 2024e 2025e
Sales 1580 1728 1807
COGS -1038 -1156 -1191
Gross profit 542 573 616
Other operating items -284 -287 -301
EBITDA 258 285 315
Depreciation and amortisation -104 -109 -112
of which leasing depreciation -87 -92 -92
EBITA 153 177 203
EO Items 0 0 0
Impairment and PPA amortisation -33 -28 -24
EBIT 120 148 179
Net financial items -12 -11 -10
Pretax profit 108 137 169
Tax -23 -28 -35
Net profit 85 109 134
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 85 109 134
EPS 0,09 0,11 0,14
EPS adj. 0,12 0,14 0,16
Total extraordinary items after tax 0 0 0
Leasing payments -87 -87 -92
Tax rate (%) 21,4 20,6 20,6
Gross margin (%) 34,3 33,1 34,1
EBITDA margin (%) 16,3 16,5 17,4
EBITA margin (%) 9,7 10,2 11,2
EBIT margin (%) 7,6 8,6 9,9
Pre-tax margin (%) 6,8 7,9 9,3
Net margin (%) 5,4 6,3 7,4
Sales growth (%) 3,2 9,4 4,6
EBITDA growth (%) 6,8 10,8 10,3
EBITA growth (%) 19 15,3 14,7
EBIT growth (%) 26,6 23,6 20,3
Net profit growth (%) 16,6 28,5 23
EPS growth (%) 16,6 28,5 23
Profitability N/A N/A N/A
ROE (%) 15,8 19,9 23,4
ROE adj. (%) 22,1 25 27,6
ROCE (%) 14,4 17,8 20,9
ROCE adj. (%) 18,4 21,2 23,8
ROIC (%) 17,9 21 23,5
ROIC adj. (%) 17,9 21 23,5
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 258 285 315
EBITDA adj. margin (%) 16,3 16,5 17,4
EBITDA lease adj. 171 199 223
EBITDA lease adj. margin (%) 10,8 11,5 12,3
EBITA adj. 153 177 203
EBITA adj. margin (%) 9,7 10,2 11,2
EBIT adj. 120 148 179
EBIT adj. margin (%) 7,6 8,6 9,9
Pretax profit Adj. 141 165 193
Net profit Adj. 118 137 158
Net profit to shareholders adj. 118 137 158
Net adj. margin (%) 7,5 7,9 8,7
SEKm 2023 2024e 2025e
EBITDA 258 285 315
Goodwill 653 675 675
Net financial items -12 -11 -10
Other intangible assets 71 110 101
Paid tax -12 -28 -35
Tangible fixed assets 53 62 67
Non-cash items 11 -1 0
Right-of-use asset 260 258 258
Cash flow before change in WC 244 245 270
Total other fixed assets 13 6 6
Change in working capital 12 25 11
Fixed assets 1048 1112 1107
Operating cash flow 257 270 281
Inventories 0 0 0
Capex tangible fixed assets -28 -23 -18
Receivables 85 104 108
Capex intangible fixed assets 0 -23 -22
Other current assets 0 0 0
Acquisitions and Disposals 0 -77 0
Cash and liquid assets 161 152 170
Free cash flow 229 148 241
Total assets 1294 1368 1385
Dividend paid -77 -86 -105
Shareholders equity 537 558 586
Share issues and buybacks 0 0 0
Minority 0 0 0
Leasing liability amortisation -87 -87 -92
Total equity 537 558 586
Other non-cash items 0 -3 0
Long-term debt 5 27 0
Pension debt N/A N/A N/A
Convertible debt N/A N/A N/A
Leasing liability 248 254 254
Total other long-term liabilities 22 21 21
Short-term debt 27 13 13
Accounts payable 138 143 145
Other current liabilities 316 351 366
Total liabilities and equity 1294 1368 1385
Net IB debt 107 135 91
Net IB debt excl. pension debt 107 135 91
Net IB debt excl. leasing -142 -119 -163
Capital employed 817 852 853
Capital invested 644 693 677
Working capital -369 -391 -402
Market cap. diluted (m) 1933 1933 1933
Net IB debt adj. 107 135 91
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 2040 2069 2024
Total assets turnover (%) 121,4 129,8 131,3
Working capital/sales (%) -22,8 -22 -21,9
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) 19,8 24,3 15,6
Net debt / market cap (%) 5,5 7 4,7
Equity ratio (%) 41,5 40,8 42,3
Net IB debt adj. / equity (%) 19,8 24,3 15,6
Current ratio 0,51 0,5 0,53
EBITDA/net interest 20,9 25,1 31,5
Net IB debt/EBITDA (x) 0,4 0,5 0,3
Net IB debt/EBITDA lease adj. (x) -0,8 -0,6 -0,7
Interest coverage 12,4 15,5 20,3
SEKm 2023 2024e 2025e
Shares outstanding adj. 957 957 957
Diluted shares adj. 957 957 957
EPS 0,09 0,11 0,14
Dividend per share 0,09 0,11 0,13
EPS adj. 0,12 0,14 0,16
BVPS 0,56 0,58 0,61
BVPS adj. -0,19 -0,24 -0,2
Net IB debt/share 0,11 0,14 0,1
Share price 2,02 2,02 2,02
Market cap. (m) 1933 1933 1933
P/E (x) 22,8 17,8 14,4
EV/sales (x) 1,29 1,2 1,12
EV/EBITDA (x) 7,9 7,2 6,4
EV/EBITA (x) 13,3 11,7 10
EV/EBIT (x) 17 13,9 11,3
Dividend yield (%) 4,5 5,4 6,4
FCF yield (%) 11,8 7,7 12,5
Le. adj. FCF yld. (%) 7,3 3,2 7,7
P/BVPS (x) 3,6 3,47 3,3
P/BVPS adj. (x) -16,76 -16,47 -21,76
P/E adj. (x) 17,5 14,7 12,6
EV/EBITDA adj. (x) 7,9 7,2 6,4
EV/EBITA adj. (x) 13,3 11,7 10
EV/EBIT adj. (x) 17 13,9 11,3
EV/CE (x) 2,5 2,4 2,4
Investment ratios N/A N/A N/A
Capex/sales (%) 1,8 2,6 2,2
Capex/depreciation 1,6 2,7 2
Capex tangibles / tangible fixed assets 53,4 36,4 26,7
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 33,48 26,99 30,3

Equity research

Read earlier research

Media

Bredband2 - Fireside chat with CEO Daniel Krook
Bredband2 - Company presentation with CEO Daniel Krook

Main shareholders - Bredband2

Main shareholders Share capital % Voting shares % Verified
Anders Lövgren 13.5 % 13.5 % 26 Sep 2024
Alcur Fonder 13.0 % 13.0 % 30 Sep 2024
ODIN Fonder 8.4 % 8.4 % 31 Oct 2024
Mark Hauschildt 7.2 % 7.2 % 26 Sep 2024
Avanza Pension 3.7 % 3.7 % 26 Sep 2024
Ulf Östberg 2.3 % 2.3 % 31 Dec 2023
SEB Investment Management 1.9 % 1.9 % 26 Sep 2024
Futur Pension 1.9 % 1.9 % 26 Sep 2024
Nordnet Pensionsförsäkring 1.8 % 1.8 % 26 Sep 2024
Daniel Krook 1.6 % 1.6 % 26 Sep 2024
Source: Holdings by Modular Finance AB