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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Cavotec

Cavotec

Send subscription Close

Cavotec is an international engineering group that designs and manufactures systems within power transmission and distribution, remote controlling and automation for end markets such as ports, maritime, airports, mining and tunnelling. Its Ports & Maritime segment provides systems such as automated mooring, motorised cable reels, shore power connection systems. The Industry segment offers motorised cable reels, power connectors and radio remote controls (RRC) for mining and general industry.

Sustainability information

Cavotec has recently undergone a significant turnaround, but due to external factors, we are yet to see a significant return to growth. Risks that could hold back growth further include a weaker economic cycle, competition from larger conglomerates and postponed decision-making by customers.

Financials

EURm 2024 2025e 2026e
Sales 175 179 192
Sales growth (%) -3,2 2,2 7,3
EBITDA 17 19 23
EBITDA margin (%) 9,5 10,6 11,8
EBIT adj. 11 13 17
EBIT adj. margin (%) 6,3 7,5 8,9
Pretax profit 8 11 14
EPS 0,04 0,06 0,08
EPS growth (%) N/A 72,2 26,1
EPS adj. 0,04 0,06 0,08
DPS 0 0,02 0,03
EV/EBITDA (x) 9,9 8,3 6,8
EV/EBIT adj. (x) 15,1 11,7 9,1
P/E (x) 39 22,7 18
P/E adj. (x) 38 21,8 18
EV/sales (x) 0,95 0,88 0,81
FCF yield (%) 4,7 7,5 5,6
Le. adj. FCF yld. (%) 2,7 5,7 3,8
Dividend yield (%) 0 1,8 2,2
Net IB debt/EBITDA (x) 0,9 0,4 0,2
Le. adj. ND/EBITDA (x) 0,2 -0,3 -0,4
EURm 2024 2025e 2026e
Sales 175 179 192
COGS -85 -88 -94
Gross profit 90 91 98
Other operating items -73 -72 -75
EBITDA 17 19 23
Depreciation and amortisation -6 -6 -6
of which leasing depreciation -3 -3 -3
EBITA 11 13 17
EO Items 0 0 0
Impairment and PPA amortisation 0 0 0
EBIT 11 13 17
Net financial items -3 -2 -3
Pretax profit 8 11 14
Tax -4 -5 -6
Net profit 4 7 8
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 4 7 8
EPS 0,04 0,06 0,08
EPS adj. 0,04 0,06 0,08
Total extraordinary items after tax 0 0 0
Leasing payments -4 -3 -3
Tax rate (%) 53,2 41 40
Gross margin (%) 51,4 51,1 50,9
EBITDA margin (%) 9,5 10,6 11,8
EBITA margin (%) 6,2 7,4 8,9
EBIT margin (%) 6,2 7,4 8,9
Pre-tax margin (%) 4,7 6,2 7,2
Net margin (%) 2,2 3,7 4,3
Sales growth (%) -3,2 2,2 7,3
EBITDA growth (%) 15,8 13,9 19,3
EBITA growth (%) 50,6 21,2 29,1
EBIT growth (%) 50,7 21,2 29,2
Net profit growth (%) 2033,9 70,6 27
EPS growth (%) N/A 72,2 26,1
Profitability N/A N/A N/A
ROE (%) 6,6 10,4 12,1
ROE adj. (%) 6,8 10,8 12,1
ROCE (%) 12,2 14,6 17,7
ROCE adj. (%) 12,3 14,9 17,8
ROIC (%) 6,8 10,5 13,7
ROIC adj. (%) 6,8 10,7 13,7
Adj. earnings numbers N/A N/A N/A
EBITA adj. 11 13 17
EBITDA adj. 20 28 33
EBITA adj. margin (%) 6,3 7,5 8,9
EBITDA adj. margin (%) 9,7 12,2 13,5
EBIT adj. 11 13 17
EBITDA lease adj. 16 24 29
EBIT adj. margin (%) 6,3 7,5 8,9
EBITDA lease adj. margin (%) 8,1 10,5 11,8
Pretax profit Adj. 11 19 25
Net profit Adj. 8 13 17
Net profit to shareholders adj. 8 13 17
Net adj. margin (%) 3,8 5,9 7,1
EURm 2024 2025e 2026e
EBITDA 17 19 23
Goodwill 30 30 30
Net financial items -3 -2 -3
Other intangible assets 6 5 5
Paid tax -5 -6 -6
Tangible fixed assets 5 5 5
Non-cash items -1 0 0
Right-of-use asset 13 11 11
Cash flow before change in WC 8 10 14
Total other fixed assets 8 10 10
Change in working capital -2 2 -2
Fixed assets 62 61 62
Operating cash flow 6 12 11
Inventories 36 37 38
Capex tangible fixed assets 1 -1 -2
Receivables 36 37 38
Capex intangible fixed assets 0 0 -2
Other current assets 3 3 5
Acquisitions and Disposals 0 0 0
Cash and liquid assets 12 20 23
Free cash flow 7 11 8
Total assets 148 157 166
Dividend paid 0 0 -3
Shareholders equity 60 66 72
Share issues and buybacks 0 0 0
Minority 0 0 0
Leasing liability amortisation -3 -3 -3
Total equity 60 66 72
Long-term debt 14 14 14
Other non-cash items 0 0 0
Pension debt 1 1 1
Leasing liability 13 12 13
Convertible debt 0 0 0
Total other long-term liabilities 3 2 2
Short-term debt 0 0 0
Accounts payable 22 23 27
Other current liabilities 36 38 37
Total liabilities and equity 148 157 166
Net IB debt 16 8 5
Net IB debt excl. pension debt 15 7 4
Net IB debt excl. leasing 3 -5 -8
Capital employed 87 93 99
Capital invested 76 73 77
Working capital 17 15 17
Market cap. diluted (m) 150 150 150
Net IB debt adj. 16 8 5
Market value of minority 0 0 0
EV 166 157 155
Reversal of shares and participations 0 0 0
Total assets turnover (%) 114,5 117,1 118,8
Reversal of conv. debt assumed equity N/A N/A N/A
Working capital/sales (%) 9,3 8,8 8,4
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) 26,3 11,4 7,1
Net debt / market cap (%) 10,5 5 3,4
Equity ratio (%) 40,4 41,9 43,1
Net IB debt adj. / equity (%) 26,3 11,4 7,1
Current ratio 1,48 1,56 1,63
EBITDA/net interest 6,5 9,3 7,3
Net IB debt/EBITDA (x) 0,9 0,4 0,2
Net IB debt/EBITDA lease adj. (x) 0,2 -0,3 -0,4
Interest coverage 4,2 6,4 5,3
EURm 2024 2025e 2026e
Shares outstanding adj. 107 106 106
Diluted shares adj. 107 106 106
EPS 0,04 0,06 0,08
Dividend per share 0 0,02 0,03
EPS adj. 0,04 0,06 0,08
BVPS 0,56 0,62 0,67
BVPS adj. 0,23 0,29 0,34
Net IB debt/share 0,15 0,07 0,05
Share price 15,35 15,35 15,35
Market cap. (m) 150 150 150
P/E (x) 39 22,7 18
EV/sales (x) 0,95 0,88 0,81
EV/EBITDA (x) 9,9 8,3 6,8
EV/EBITA (x) 15,2 11,9 9,1
EV/EBIT (x) 15,2 11,9 9,1
Dividend yield (%) 0 1,8 2,2
FCF yield (%) 4,7 7,5 5,6
Le. adj. FCF yld. (%) 2,7 5,7 3,8
P/BVPS (x) 2,5 2,27 2,09
P/BVPS adj. (x) 6,18 4,79 4,12
P/E adj. (x) 38 21,8 18
EV/EBITA adj. (x) 15,1 11,7 9,1
EV/EBITDA adj. (x) 7,8 5,2 3,9
EV/EBIT adj. (x) 15,1 11,7 9,1
EV/CE (x) 1,9 1,7 1,6
Investment ratios N/A N/A N/A
Capex/sales (%) 0,5 0,6 1,7
Capex/depreciation -0,3 0,4 1,4
Capex tangibles / tangible fixed assets 31,7 39,6 N/A
Capex intangibles / definite intangibles 19,2 22,5 N/A
Depreciation on intang / def. intang 0 0 N/A
Depreciation on tangibles / tangibles 71,7 67,5 N/A

Equity research

Read earlier research

Media

Cavotec - Company presentation with CFO Glenn Withers

View more media

Main shareholders - Cavotec

Main shareholders Share capital % Voting shares % Verified
Bure Equity 35.9 % 35.9 % 28 Apr 2025
Thomas von Koch 20.4 % 20.4 % 28 Apr 2025
Fabio Cannavale 7.1 % 7.1 % 28 Apr 2025
Fjärde AP-fonden 5.4 % 5.4 % 28 Apr 2025
Nordea Funds 4.4 % 4.4 % 28 Apr 2025
Fondita Fund Management 1.7 % 1.7 % 28 Apr 2025
Patrik Tigerschiöld med familj 1.5 % 1.5 % 31 Dec 2024
Fredrik Palmstierna 1.4 % 1.4 % 28 Apr 2025
SEB Funds 1.2 % 1.2 % 30 Apr 2025
Eric Isaac 1.2 % 1.2 % 24 May 2024
Source: Holdings by Modular Finance AB