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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Ework Group

Ework Group

Send subscription Close

Financials

SEKm 2025 2026e 2027e
Sales 13782 12146 12870
Sales growth (%) -12,8 -11,9 6
EBITDA 187 126 153
EBITDA margin (%) 1,4 1 1,2
EBIT adj. 149 109 123
EBIT adj. margin (%) 1,1 0,9 1
Pretax profit 95 81 108
EPS 4,43 3,75 4,97
EPS growth (%) -44,9 -15,4 32,8
EPS adj. 5,65 4,16 4,97
DPS 4 3,5 4,5
EV/EBITDA (x) 5,4 8,2 6,7
EV/EBIT adj. (x) 6,8 9,5 8,3
P/E (x) 11,8 13,9 10,5
P/E adj. (x) 9,2 12,5 10,5
EV/sales (x) 0,07 0,09 0,08
FCF yield (%) 12,5 10 9,9
Le. adj. FCF yld. (%) 9,9 8 8,2
Dividend yield (%) 7,7 6,7 8,6
Net IB debt/EBITDA (x) 0,6 1,1 0,8
Le. adj. ND/EBITDA (x) 0,4 0,7 0,5
SEKm 2025 2026e 2027e
Sales 13782 12146 12870
COGS -13215 -11644 -12355
Gross profit 567 502 515
Other operating items -381 -376 -362
EBITDA 187 126 153
Depreciation and amortisation -64 -26 -30
of which leasing depreciation -23 -16 -16
EBITA 123 100 123
EO Items -26 -9 0
Impairment and PPA amortisation 0 0 0
EBIT 123 100 123
Net financial items -28 -18 -15
Pretax profit 95 81 108
Tax -19 -17 -22
Net profit 76 65 86
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 76 65 86
EPS 4,43 3,75 4,97
EPS adj. 5,65 4,16 4,97
Total extraordinary items after tax -21 -7 0
Leasing payments -23 -18 -16
Tax rate (%) 19,8 20,7 20,7
Gross margin (%) 4,1 4,1 4
EBITDA margin (%) 1,4 1 1,2
EBITA margin (%) 0,9 0,8 1
EBIT margin (%) 0,9 0,8 1
Pre-tax margin (%) 0,7 0,7 0,8
Net margin (%) 0,6 0,5 0,7
Sales growth (%) -12,8 -11,9 6
EBITDA growth (%) -20,3 -32,7 21,8
EBITA growth (%) -35,3 -18,7 23,3
EBIT growth (%) -35,3 -18,7 23,3
Net profit growth (%) -44,9 -15,4 32,8
EPS growth (%) -44,9 -15,4 32,8
Profitability N/A N/A N/A
Year N/A N/A N/A
ROE (%) 27,7 25,9 32,8
ROE adj. (%) 35,3 28,8 32,8
ROCE (%) 19,8 18,4 23,6
ROCE adj. (%) 25,2 20,4 23,6
ROIC (%) 26,5 21,2 25
ROIC adj. (%) 32,2 23,1 25
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 213 135 153
EBITDA adj. margin (%) 1,5 1,1 1,2
EBITDA lease adj. 190 117 137
EBITDA lease adj. margin (%) 1,4 1 1,1
EBITA adj. 149 109 123
EBITA adj. margin (%) 1,1 0,9 1
EBIT adj. 149 109 123
EBIT adj. margin (%) 1,1 0,9 1
Pretax profit Adj. 121 90 108
Net profit Adj. 97 72 86
Net profit to shareholders adj. 97 72 86
Net adj. margin (%) 0,7 0,6 0,7
SEKm 2025 2026e 2027e
EBITDA 187 126 153
Goodwill 0 0 0
Net financial items -28 -18 -15
Other intangible assets 31 35 31
Paid tax -19 -17 -22
Tangible fixed assets 1 1 2
Non-cash items -23 -15 0
Right-of-use asset 36 60 60
Cash flow before change in WC 117 76 116
Total other fixed assets 16 11 11
Change in working capital 6 24 -16
Fixed assets 84 107 103
Operating cash flow 123 100 99
Inventories 0 0 0
Capex tangible fixed assets -2 -2 -2
Receivables 3023 2629 2786
Capex intangible fixed assets -9 -9 -9
Other current assets 56 59 59
Acquisitions and Disposals 0 0 0
Cash and liquid assets 61 49 62
Free cash flow 112 89 89
Total assets 3224 2845 3011
Dividend paid -121 -69 -60
Shareholders equity 250 249 274
Share issues and buybacks 0 0 0
Minority 0 0 0
Leasing liability amortisation -23 -18 -16
Total equity 250 249 274
Other non-cash items -2 -25 0
Long-term debt 0 0 0
Pension debt 0 0 0
Convertible debt 0 0 0
Leasing liability 33 58 58
Total other long-term liabilities 0 0 0
Short-term debt 156 138 138
Accounts payable 2677 2302 2440
Other current liabilities 107 98 101
Total liabilities and equity 3224 2845 3011
Net IB debt 113 136 123
Net IB debt excl. pension debt 113 136 123
Net IB debt excl. leasing 80 78 65
Capital employed 440 445 471
Capital invested 363 385 397
Working capital 295 289 305
Market cap. diluted (m) 898 898 898
Net IB debt adj. 113 136 123
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 1011 1034 1021
Total assets turnover (%) 397,7 400,2 439,5
Working capital/sales (%) 2,1 2,4 2,3
Financial risk and debt service N/A N/A N/A
Year N/A N/A N/A
Net debt/equity (%) 45,3 54,5 44,7
Net debt / market cap (%) 12,6 15,1 13,7
Equity ratio (%) 7,7 8,8 9,1
Net IB debt adj. / equity (%) 45,3 54,5 44,7
Current ratio 1,07 1,08 1,09
EBITDA/net interest 6,7 6,8 10,2
Net IB debt/EBITDA (x) 0,6 1,1 0,8
Net IB debt/EBITDA lease adj. (x) 0,4 0,7 0,5
Interest coverage N/A N/A N/A
SEKm 2025 2026e 2027e
Shares outstanding adj. 17 17 17
Diluted shares adj. 17 17 17
EPS 4,43 3,75 4,97
Dividend per share 4 3,5 4,5
EPS adj. 5,65 4,16 4,97
BVPS 14,49 14,44 15,92
BVPS adj. 12,7 12,39 14,13
Net IB debt/share 6,56 7,87 7,12
Share price 52,1 52,1 52,1
Market cap. (m) 898 898 898
P/E (x) 11,8 13,9 10,5
EV/sales (x) 0,1 0,1 0,1
EV/EBITDA (x) 5,4 8,2 6,7
EV/EBITA (x) 8,2 10,3 8,3
EV/EBIT (x) 8,2 10,3 8,3
Dividend yield (%) 7,7 6,7 8,6
FCF yield (%) 12,5 10 9,9
Le. adj. FCF yld. (%) 9,9 8 8,2
P/BVPS (x) 3,6 3,61 3,27
P/BVPS adj. (x) 3,6 3,61 3,27
P/E adj. (x) 9,2 12,5 10,5
EV/EBITDA adj. (x) 4,7 7,7 6,7
EV/EBITA adj. (x) 6,8 9,5 8,3
EV/EBIT adj. (x) 6,8 9,5 8,3
EV/CE (x) 2,3 2,3 2,2
Investment ratios N/A N/A N/A
Year N/A N/A N/A
Capex/sales (%) 0,1 0,1 0,1
Capex/depreciation 0,3 1 0,7
Capex tangibles / tangible fixed assets 135,2 156,2 95,1
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 516,3 100 88,7

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.

10,5

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.

(
)
8,2

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.

(
)
0,1

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. 

 

(
)
3,2