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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Careium

Careium

Send subscription Close

Financials

SEKm 2024 2025e 2026e
Sales 871 860 937
Sales growth (%) 5,6 -1,3 9
EBITDA 151 139 168
EBITDA margin (%) 17,3 16,2 18
EBIT adj. 84 75 94
EBIT adj. margin (%) 9,6 8,7 10
Pretax profit 78 54 79
EPS 2,53 1,77 2,58
EPS growth (%) 50,7 -30,1 45,9
EPS adj. 2,81 1,99 2,64
DPS 0 0 0
EV/EBITDA (x) 5,7 6 4,7
EV/EBIT adj. (x) 10,1 11,1 8,5
P/E (x) 11,2 16 10,9
P/E adj. (x) 10 14,1 10,7
EV/sales (x) 0,98 0,97 0,85
FCF yield (%) 5,4 7,4 7,7
Le. adj. FCF yld. (%) -0,4 5,2 4,8
Dividend yield (%) 0 0 0
Net IB debt/EBITDA (x) 1,1 1,1 0,7
Le. adj. ND/EBITDA (x) 1,1 0,9 0,5
SEKm 2024 2025e 2026e
Sales 871 860 937
COGS -497 -480 -521
Gross profit 374 379 416
Other operating items -223 -241 -247
EBITDA 151 139 168
Depreciation and amortisation -58 -66 -72
of which leasing depreciation -15 -17 -17
EBITA 93 73 96
EO Items 0 -5 0
Impairment and PPA amortisation -9 -2 -2
EBIT 84 70 94
Net financial items -6 -16 -15
Pretax profit 78 54 79
Tax -16 -11 -16
Net profit 62 43 63
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 62 43 63
EPS 2,53 1,77 2,58
EPS adj. 2,81 1,99 2,64
Total extraordinary items after tax 0 -4 0
Leasing payments -15 -17 -17
Tax rate (%) 20,7 20,6 20,6
Gross margin (%) 42,9 44,1 44,4
EBITDA margin (%) 17,3 16,2 18
EBITA margin (%) 10,6 8,4 10,3
EBIT margin (%) 9,6 8,2 10
Pre-tax margin (%) 8,9 6,3 8,4
Net margin (%) 7,1 5 6,7
Sales growth (%) 5,6 -1,3 9
EBITDA growth (%) 1,1 -7,7 21,2
EBITA growth (%) 21,2 -21,7 32,4
EBIT growth (%) 41,4 -16,4 34,1
Net profit growth (%) 50,7 -30,1 45,9
EPS growth (%) 50,7 -30,1 45,9
Profitability N/A N/A N/A
ROE (%) 9,6 6,2 8,6
ROE adj. (%) 11 7,1 8,9
ROCE (%) 9,9 7,9 10
ROCE adj. (%) 10,9 8,7 10,2
ROIC (%) 9 6,8 8,9
ROIC adj. (%) 9 7,3 8,9
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 151 143 168
EBITDA adj. margin (%) 17,3 16,7 18
EBITDA lease adj. 136 127 152
EBITDA lease adj. margin (%) 15,6 14,7 16,2
EBITA adj. 93 77 96
EBITA adj. margin (%) 10,6 9 10,3
EBIT adj. 84 75 94
EBIT adj. margin (%) 9,6 8,7 10
Pretax profit Adj. 86 61 81
Net profit Adj. 70 49 65
Net profit to shareholders adj. 70 49 65
Net adj. margin (%) 8,1 5,7 6,9
SEKm 2024 2025e 2026e
EBITDA 151 139 168
Goodwill 444 427 427
Net financial items -6 -16 -15
Other intangible assets 141 145 146
Paid tax -6 -22 -16
Tangible fixed assets 104 117 136
Non-cash items -3 2 0
Right-of-use asset 63 76 79
Cash flow before change in WC 135 102 137
Total other fixed assets 9 10 10
Change in working capital -42 31 -19
Fixed assets 761 774 797
Operating cash flow 93 133 118
Inventories 44 52 57
Capex tangible fixed assets -28 -51 -34
Receivables 214 220 233
Capex intangible fixed assets -28 -32 -30
Other current assets 0 0 0
Acquisitions and Disposals 0 0 0
Cash and liquid assets 32 63 96
Free cash flow 37 51 53
Total assets 1050 1110 1184
Dividend paid 0 0 0
Shareholders equity 678 698 761
Share issues and buybacks 0 0 0
Minority 0 0 0
Leasing liability amortisation -40 -15 -20
Total equity 678 698 761
Other non-cash items 26 -17 0
Long-term debt 175 174 174
Pension debt 0 0 0
Convertible debt 0 0 0
Leasing liability 22 35 35
Total other long-term liabilities 0 0 0
Short-term debt 0 0 0
Accounts payable 0 0 0
Other current liabilities 175 202 213
Total liabilities and equity 1050 1110 1184
Net IB debt 165 146 114
Net IB debt excl. pension debt 165 146 114
Net IB debt excl. leasing 143 111 78
Capital employed 875 908 970
Capital invested 843 844 874
Working capital 83 70 77
Market cap. diluted (m) 686 686 686
Net IB debt adj. 165 146 114
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 851 832 800
Total assets turnover (%) 86,6 79,6 81,7
Working capital/sales (%) 7,9 8,9 7,9
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) 24,3 21 14,9
Net debt / market cap (%) 24,1 21,3 16,5
Equity ratio (%) 64,6 62,9 64,3
Net IB debt adj. / equity (%) 24,3 21 14,9
Current ratio 1,66 1,66 1,81
EBITDA/net interest 23,5 8,6 11,1
Net IB debt/EBITDA (x) 1,1 1,1 0,7
Net IB debt/EBITDA lease adj. (x) 1,1 0,9 0,5
Interest coverage 14,5 4,5 6,3
SEKm 2024 2025e 2026e
Shares outstanding adj. 24 24 24
Diluted shares adj. 24 24 24
EPS 2,53 1,77 2,58
Dividend per share 0 0 0
EPS adj. 2,81 1,99 2,64
BVPS 27,88 28,7 31,27
BVPS adj. 3,84 5,2 7,75
Net IB debt/share 6,78 6,01 4,67
Share price 28,2 28,2 28,2
Market cap. (m) 686 686 686
P/E (x) 11,2 16 10,9
EV/sales (x) 1 1 0,9
EV/EBITDA (x) 5,7 6 4,7
EV/EBITA (x) 9,2 11,5 8,3
EV/EBIT (x) 10,1 11,9 8,5
Dividend yield (%) 0 0 0
FCF yield (%) 5,4 7,4 7,7
Le. adj. FCF yld. (%) -0,4 5,2 4,8
P/BVPS (x) 1,01 0,98 0,9
P/BVPS adj. (x) 7,34 5,42 3,64
P/E adj. (x) 10 14,1 10,7
EV/EBITDA adj. (x) 5,7 5,8 4,7
EV/EBITA adj. (x) 9,2 10,8 8,3
EV/EBIT adj. (x) 10,1 11,1 8,5
EV/CE (x) 1 0,9 0,8
Investment ratios N/A N/A N/A
Capex/sales (%) 6,4 9,6 6,9
Capex/depreciation 1,3 1,7 1,2
Capex tangibles / tangible fixed assets 27,1 43,6 25,3
Capex intangibles / definite intangibles 19,8 21,8 20,9
Depreciation on intang / def. intang 12,7 17,3 19
Depreciation on tangibles / tangibles 24,5 20,9 20,4

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.

10,9

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.

(
)
8,4

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.

(
)
0,8

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. 

 

(
)
0,9