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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

DistIT

DistIT

DistIT acquires, owns and develops distributors of accessories for IT, Mobility, Multimedia, Network and data communications in the Nordic and Baltic countries. DistIT and its subsidiaries have a firm track record of value-added acquisitions, but also divestments such as Alcadon in 2016. Today DistIT consists of Deltaco, Aurora Group, Septon Electronics and Sominis Technology. The shares are listed on NASDAQ First North.

Sustainability information

Shift in technology preferences and disruptive technologies, price pressure.

SEKm 2023 2024e 2025e
Sales 2155 1631 1651
Sales growth (%) -16 -24,3 1,3
EBITDA -39 -67 52
EBITDA margin (%) -1,8 -4,1 3,2
EBIT adj. -20 -36 27
EBIT adj. margin (%) -0,9 -2,2 1,6
Pretax profit -416 -134 -9
EPS -16,12 -5,47 -0,33
EPS growth (%) N/A -66,1 -93,9
EPS adj. -14,17 -3,24 -0,33
DPS 2 0 0
EV/EBITDA (x) -13,7 -7,2 9,3
EV/EBIT adj. (x) -27,2 -13,5 18,2
P/E (x) -0,2 -0,5 -8,3
P/E adj. (x) -0,2 -0,9 -8,3
EV/sales (x) 0,25 0,3 0,3
FCF yield (%) 35,9 75 8,8
Le. adj. FCF yld. (%) 13,8 57,3 -6,5
Dividend yield (%) 71,7 0 0
Net IB debt/EBITDA (x) -11,9 -6 7,8
Le. adj. ND/EBITDA (x) -256,1 -82,5 7,5
SEKm 2023 2024e 2025e
Sales 2155 1631 1651
COGS -1737 -1280 -1238
Gross profit 418 351 413
Other operating items -457 -418 -361
EBITDA -39 -67 52
Depreciation and amortisation -31 -31 -25
of which leasing depreciation -14 0 0
EBITA -70 -98 27
EO Items -51 -63 0
Impairment and PPA amortisation -285 0 0
EBIT -355 -98 27
Net financial items -60 -36 -36
Pretax profit -416 -134 -9
Tax -3 -20 0
Net profit -418 -154 -9
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders -418 -154 -9
EPS -16,12 -5,47 -0,33
EPS adj. -14,17 -3,24 -0,33
Total extraordinary items after tax -51 -72 0
Leasing payments -14 0 0
Tax rate (%) -0,7 -14,6 0
Gross margin (%) 19,4 21,5 25
EBITDA margin (%) -1,8 -4,1 3,2
EBITA margin (%) -3,2 -6 1,6
EBIT margin (%) -16,5 -6 1,6
Pre-tax margin (%) -19,3 -8,2 -0,6
Net margin (%) -19,4 -9,4 -0,6
Sales growth (%) -16 -24,3 1,3
EBITDA growth (%) -206,9 74,4 -177,7
EBITA growth (%) -1129,4 40,6 -127,3
EBIT growth (%) -5323,5 -72,3 -127,3
Net profit growth (%) 2375,1 -63,3 -94,1
EPS growth (%) N/A -66,1 -93,9
Profitability N/A N/A N/A
ROE (%) -104,5 -95,6 -11
ROE adj. (%) -20,5 -50,9 -11
ROCE (%) -38,7 -15,6 5
ROCE adj. (%) -2,1 -5,7 5
ROIC (%) -8 -19,1 5,5
ROIC adj. (%) -2,2 -6,9 5,5
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 12 -5 52
EBITDA adj. margin (%) 0,6 -0,3 3,2
EBITDA lease adj. -2 -5 52
EBITDA lease adj. margin (%) -0,1 -0,3 3,2
EBITA adj. -20 -36 27
EBITA adj. margin (%) -0,9 -2,2 1,6
EBIT adj. -20 -36 27
EBIT adj. margin (%) -0,9 -2,2 1,6
Pretax profit Adj. -80 -71 -9
Net profit Adj. -82 -82 -9
Net profit to shareholders adj. -82 -82 -9
Net adj. margin (%) -3,8 -5 -0,6
SEKm 2023 2024e 2025e
EBITDA -39 -67 52
Goodwill 93 87 84
Net financial items -60 -36 -36
Other intangible assets 120 109 109
Paid tax -3 -20 0
Tangible fixed assets 4 9 10
Non-cash items 52 6 0
Right-of-use asset 23 16 15
Cash flow before change in WC -50 -116 16
Total other fixed assets 5 6 6
Change in working capital 134 175 2
Fixed assets 245 226 224
Operating cash flow 84 59 18
Inventories 511 326 305
Capex tangible fixed assets -58 -5 -17
Receivables 329 245 248
Capex intangible fixed assets 0 0 0
Other current assets 75 54 33
Acquisitions and Disposals 0 5 6
Cash and liquid assets 30 50 39
Free cash flow 26 59 7
Total assets 1191 900 849
Dividend paid -28 0 0
Shareholders equity 231 90 81
Share issues and buybacks 76 0 0
Minority 0 0 0
Leasing liability amortisation -16 -14 -12
Total equity 231 90 81
Other non-cash items -13 9 0
Long-term debt 428 414 408
Pension debt 0 0 0
Convertible debt 0 0 0
Leasing liability 23 16 16
Total other long-term liabilities 6 5 5
Short-term debt 38 25 25
Accounts payable 278 212 215
Other current liabilities 188 139 99
Total liabilities and equity 1191 900 849
Net IB debt 458 405 410
Net IB debt excl. pension debt 458 405 410
Net IB debt excl. leasing 435 389 394
Capital employed 719 545 530
Capital invested 689 495 491
Working capital 449 274 272
Market cap. diluted (m) 72 78 78
Net IB debt adj. 458 405 410
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 530 483 489
Total assets turnover (%) 150,3 155,9 188,8
Working capital/sales (%) 24 22,2 16,5
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) 198,4 448,1 504,6
Net debt / market cap (%) 632,8 516,9 523,4
Equity ratio (%) 19,4 10 9,6
Net IB debt adj. / equity (%) 198,4 448,1 504,6
Current ratio 1,88 1,79 1,84
EBITDA/net interest 0,6 1,9 1,5
Net IB debt/EBITDA (x) -11,9 -6 7,8
Net IB debt/EBITDA lease adj. (x) -256,1 -82,5 7,5
Interest coverage 1,2 2,8 0,7
SEKm 2023 2024e 2025e
Shares outstanding adj. 26 28 28
Diluted shares adj. 26 28 28
EPS -16,12 -5,47 -0,33
Dividend per share 2 0 0
EPS adj. -14,17 -3,24 -0,33
BVPS 8,9 3,22 2,88
BVPS adj. 0,69 -3,76 -4
Net IB debt/share 17,66 14,42 14,6
Share price 2,79 2,79 2,79
Market cap. (m) 72 78 78
P/E (x) -0,2 -0,5 -8,3
EV/sales (x) 0,25 0,3 0,3
EV/EBITDA (x) -13,7 -7,2 9,3
EV/EBITA (x) -7,6 -4,9 18,2
EV/EBIT (x) -1,5 -4,9 18,2
Dividend yield (%) 71,7 0 0
FCF yield (%) 35,9 75 8,8
Le. adj. FCF yld. (%) 13,8 57,3 -6,5
P/BVPS (x) 0,31 0,87 0,97
P/BVPS adj. (x) 0,52 23,88 -23,71
P/E adj. (x) -0,2 -0,9 -8,3
EV/EBITDA adj. (x) 44,6 -102,4 9,3
EV/EBITA adj. (x) -27,2 -13,5 18,2
EV/EBIT adj. (x) -27,2 -13,5 18,2
EV/CE (x) 0,7 0,9 0,9
Investment ratios N/A N/A N/A
Capex/sales (%) 2,7 0,3 1
Capex/depreciation 3,3 0,2 0,7
Capex tangibles / tangible fixed assets 1447,5 57,2 171,1
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 445 360,01 263,24

Equity research

Read earlier research

Media

DistIT - Company presentation with CEO Robert Rosenzweig
DistIT - Company presentation with CEO Robert Rosenzweig

Main shareholders - DistIT

Main shareholders Share capital % Voting shares % Verified
Athanase Industrial Partners 21.4 % 21.4 % 26 Sep 2024
Anders Bladh (Ribbskottet AB) 12.1 % 12.1 % 21 Apr 2023
Redstone Investment Group SA 10.9 % 10.9 % 26 Sep 2024
Måns Flodberg 7.1 % 7.1 % 30 Sep 2024
Theodor Jeansson Jr. 6.9 % 6.9 % 26 Sep 2024
Avanza Pension 5.1 % 5.1 % 26 Sep 2024
Pontus Norell 2.0 % 2.0 % 31 Aug 2023
Carl Rosvall 1.5 % 1.5 % 26 Sep 2024
Kristoffer Jeansson 1.4 % 1.4 % 26 Sep 2024
Cecilia Jeansson 0.9 % 0.9 % 26 Sep 2024
Source: Holdings by Modular Finance AB