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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Eurocon

Eurocon

Send subscription Close

Financials

SEKm 2021 2022e 2023e
Sales 291 338 364
Sales growth (%) 18,2 16,1 7,7
EBITDA 39 52 52
EBITDA margin (%) 13,5 15,3 14,2
EBIT adj 26 39 39
EBIT adj margin (%) 9,1 11,6 10,8
Pretax profit 26 39 39
EPS rep 0,47 0,72 0,71
EPS growth (%) 108,7 53,1 -1,5
EPS adj 0,47 0,72 0,71
DPS 0,4 0,5 0,55
EV/EBITDA (x) 7,6 5,6 5,5
EV/EBIT adj (x) 11,3 7,3 7,2
P/E (x) 14,9 9,5 9,7
P/E adj (x) 14,9 9,5 9,7
EV/sales (x) 1 0,9 0,8
FCF yield (%) 8,2 10,7 12,6
Dividend yield (%) 5,7 7,3 8
Net IB debt/EBITDA -0,2 -0,2 -0,3
Lease adj. FCF yield (%) 4,5 7 8,9
Lease adj. ND/EBITDA -1 -0,8 -1
SEKm 2021 2022e 2023e
Sales 291 338 364
COGS -29 -42 -44
Gross profit 262 295 320
Other operating items -222 -243 -268
EBITDA 39 52 52
Depreciation on tangibles 0 -2 -2
Depreciation on intangibles 0 0 0
EBITA 26 39 39
Goodwill impairment charges 0 0 0
Other impairment and amortisation 0 0 0
EBIT 26 39 39
Other financial items 0 0 0
Net financial items 0 0 -1
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 26 39 39
Tax -5 -7 -8
Net profit 20 31 31
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 20 31 31
EPS 0,47 0,72 0,71
EPS Adj 0,47 0,72 0,71
Total extraordinary items after tax 0 0 0
Tax rate (%) -21 -19 -20,6
Gross margin (%) 90 87,4 87,9
EBITDA margin (%) 13,5 15,3 14,2
EBITA margin (%) 9,1 11,6 10,8
EBIT margin (%) 9,1 11,6 10,8
Pretax margin (%) 8,9 11,5 10,7
Net margin (%) 7 9,3 8,5
Growth rates Y/Y 2021 2022 2023
Sales growth (%) 18,2 16,1 7,7
EBITDA growth (%) 43,4 32,2 -0,5
EBIT growth (%) 91,7 48,9 0,5
Net profit growth (%) 108,7 53,1 -1,5
EPS growth (%) 108,7 53,1 -1,5
Profitability 2021 2022 2023
ROE (%) 20,2 27,5 24,6
ROE Adj (%) 20,2 27,5 24,6
ROCE (%) 20 28,6 26,4
ROCE Adj(%) 20 28,6 26,4
ROIC (%) 19,7 30,4 28,1
ROIC Adj (%) 19,7 30,4 28,1
Adj earnings numbers 2021 2022 2023
EBITDA Adj 39 52 52
EBITDA Adj margin (%) 13,5 15,3 14,2
EBITA Adj 26 39 39
EBITA Adj margin (%) 9,1 11,6 10,8
EBIT Adj 26 39 39
EBIT Adj margin (%) 9,1 11,6 10,8
Pretax profit Adj 26 39 39
Net profit Adj 20 31 31
Net profit to shareholders Adj 20 31 31
Net Adj margin (%) 7 9,3 8,5
Depreciation and amortisation -13 -13 -12
Of which leasing depreciation -13 -11 -10
EO items 0 0 0
Impairment and PPA amortisation 0 0 0
EBITDA lease Adj 28 40 40
EBITDA lease Adj margin (%) 9,5 11,9 11
Leasing payments -12 -12 -12
SEKm 2021 2022e 2023e
EBITDA 39 52 52
Net financial items 0 0 -1
Paid tax -5 -7 -8
Non-cash items 0 0 0
Cash flow before change in WC 33 44 43
Change in WC -8 -8 -2
Operating cash flow 25 35 41
CAPEX tangible fixed assets 0 -3 -4
CAPEX intangible fixed assets 0 0 0
Acquisitions and disposals 0 0 0
Free cash flow 25 32 38
Dividend paid 0 -17 -22
Share issues and buybacks 0 0 0
Other non cash items 11 0 0
Decrease in net IB debt 12 6 7
Balance Sheet (SEKm) 2021 2022 2023
Goodwill 62 62 62
Indefinite intangible assets 0 0 0
Definite intangible assets 3 3 3
Tangible fixed assets 3 4 5
Other fixed assets 1 1 1
Fixed assets 88 90 92
Inventories 0 0 0
Receivables 82 95 102
Other current assets 0 0 0
Cash and liquid assets 30 35 41
Total assets 201 219 235
Shareholders equity 107 121 130
Minority 0 0 0
Total equity 107 121 130
Long-term debt 0 0 0
Pension debt 0 0 0
Convertible debt 0 0 0
Deferred tax 0 0 0
Other long-term liabilities 1 1 1
Short-term debt 2 2 2
Accounts payable 71 74 80
Other current liabilities 0 0 0
Total liabilities and equity 201 219 235
Net IB debt -8 -12 -16
Net IB debt excl. pension debt -8 -12 -16
Capital invested 99 109 114
Working capital 12 20 22
EV breakdown 2021 2022 2023
Market cap. diluted (m) 305 299 299
Net IB debt Adj -8 -12 -16
Market value of minority 0 0 0
Reversal of shares and participations 0 0 0
Reversal of conv. debt assumed equity 0 0 0
EV 297 288 283
Capital efficiency (%) 2021 2022 2023
Total assets turnover (%) 151,5 160,9 160,2
Capital invested turnover (%) 216,2 235,9 245,9
Capital employed turnover (%) 192 195,2 194,8
Inventories / sales (%) 0 0 0
Customer advances / sales (%) 0 0 0
Payables / sales (%) 20,7 19,6 20,4
Working capital / sales (%) 5,1 4,7 5,8
Financial risk and debt service 2021 2022 2023
Net debt / equity (%) -7,5 -9,7 -12,7
Net debt / market cap (%) -3,3 -3,9 -5,5
Equity ratio (%) 53,5 55,3 55,4
Net IB debt adj. / equity (%) -7,5 -9,7 -12,7
Current ratio (%) 135,8 148,5 152,7
EBITDA / net interest (%) 9507,3 11254,9 10301,8
Net IB debt / EBITDA (%) -20,4 -22,6 -32
Interest cover (%) 6392 8522,3 7881,8
Lease liability amortisation -11 -11 -11
Other intangible assets 2 2 2
Right-of-use asset 20 21 22
Total other fixed assets 2 2 2
Leasing liability 20 21 22
Total other long-term liabilities 1 1 1
Net IB debt excl. leasing -28 -33 -39
Net IB debt / EBITDA lease Adj (%) -102,3 -81,5 -97
SEKm 2021 2022e 2023e
Shares outstanding adj. 44 44 44
Fully diluted shares Adj 44 44 44
EPS 0,47 0,72 0,71
Dividend per share Adj 0,4 0,5 0,6
EPS Adj 0,47 0,72 0,71
BVPS 2,46 2,78 2,98
BVPS Adj 1,01 1,33 1,53
Net IB debt / share -0,2 -0,3 -0,4
Share price 5,56 6,86 6,86
Market cap. (m) 243 299 299
Valuation 2021 2022 2023
P/E 14,9 9,5 9,7
EV/sales 1,02 0,85 0,78
EV/EBITDA 7,6 5,6 5,5
EV/EBITA 11,3 7,3 7,2
EV/EBIT 11,3 7,3 7,2
Dividend yield (%) 5,7 7,3 8
FCF yield (%) 8,2 10,7 12,6
P/BVPS 2,85 2,47 2,3
P/BVPS Adj 6,96 5,18 4,47
P/E Adj 14,9 9,5 9,7
EV/EBITDA Adj 7,6 5,6 5,5
EV/EBITA Adj 11,3 7,3 7,2
EV/EBIT Adj 11,3 7,3 7,2
EV/cap. employed 2,3 2 1,8
Investment ratios 2021 2022 2023
Capex / sales 0 1 1
Capex / depreciation 0 167 173,1
Capex tangibles / tangible fixed assets 1,9 93,4 70,6
Capex intangibles / definite intangibles 0 0 0
Depreciation on intangibles / definite intangibles 0 0 0
Depreciation on tangibles / tangibles 0 55,9 40,8
Lease adj. FCF yield (%) 4,5 7 8,9

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.

9,7

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.

(
)
7,3

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. 

 

(
)
2,3