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 12048,33 12678,54
Sales growth (%) -12,8 -12,6 5,2
EBITDA 187 130 158
EBITDA margin (%) 1,4 1,1 1,2
EBIT adj. 149 112 128
EBIT adj. margin (%) 1,1 0,9 1
Pretax profit 95 85 113
EPS 4,43 3,89 5,2
EPS growth (%) -44,9 -12,1 33,6
EPS adj. 5,65 4,3 5,2
DPS N/A N/A N/A
Dividend per share 4 3,5 4,5
EV/EBITDA (x) 6,2 8,9 7,2
EV/EBIT adj. (x) 7,8 10,4 8,9
P/E (x) 13,76 15,65 11,72
P/E adj. (x) 10,8 14,1 11,7
EV/sales (x) 0,08 0,1 0,09
FCF yield (%) 10,7 8 9,1
Le. adj. FCF yld. (%) 8,5 6,3 7,6
Dividend yield (%) 6,6 5,7 7,4
Net IB debt/EBITDA (x) 0,6 0,9 0,6
Le. adj. ND/EBITDA (x) 0,4 0,7 0,4
SEKm 2025 2026e 2027e
Sales 13782 12048,33 12678,54
COGS -13215 -11552 -12165
Gross profit 567 496 513
Other operating items -381 -366 -355
EBITDA 187 130 158
Depreciation and amortisation -64 -28 -30
of which leasing depreciation N/A N/A N/A
Depreciation on leased assets -23 -16 -16
EBITA 122,93 102,64 128,01
EO Items N/A N/A N/A
Operating EO items -26 -9 0
Impairment and PPA amortisation N/A N/A N/A
Impairment and amortisation charges 0 0 0
EBIT 122,93 102,64 128,01
Net financial items -28 -18 -15
Pretax profit 95 85 113
Tax -19 -18 -23
Net profit 76 67 90
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 76 67 90
EPS 4,43 3,89 5,2
EPS adj. 5,65 4,3 5,2
Total extraordinary items after tax -21 -7 0
Leasing payments -23 -17 -16
Tax rate (%) 19,8 20,7 20,7
Gross margin (%) 4,1 4,1 4,1
EBITDA margin (%) 1,4 1,1 1,2
EBITA margin (%) 0,9 0,9 1
EBIT margin (%) 0,9 0,9 1
Pre-tax margin (%) 0,7 0,7 0,9
Net margin (%) 0,6 0,6 0,7
Sales growth (%) -12,8 -12,6 5,2
EBITDA growth (%) -20,3 -30,2 21,2
EBITA growth (%) -35,3 -16,5 24,7
EBIT growth (%) -35,3 -16,5 24,7
Net profit growth (%) -44,9 -12,1 33,6
EPS growth (%) -44,9 -12,1 33,6
Profitability N/A N/A N/A
ROE (%) 27,7 26,9 34
ROE adj. (%) 35,3 29,7 34
ROCE (%) 19,8 18,2 22,4
ROCE adj. (%) 25,2 20,1 22,4
ROIC (%) 26,5 22,5 27,7
ROIC adj. (%) 32,2 24,4 27,7
Adj. earnings numbers N/A N/A N/A
Year N/A N/A N/A
EBITDA adj. 213 139 158
EBITDA adj. margin (%) 1,5 1,2 1,2
EBITDA lease adj. 190 122 142
EBITDA lease adj. margin (%) 1,4 1 1,1
EBITA adj. 149 112 128
EBITA adj. margin (%) 1,1 0,9 1
EBIT adj. 149 112 128
EBIT adj. margin (%) 1,1 0,9 1
Pretax profit Adj. 121 94 113
Net profit Adj. 97 74 90
Net profit to shareholders adj. 97 74 90
Net adj. margin (%) 0,7 0,6 0,7
SEKm 2025 2026e 2027e
EBITDA 187 130 158
Goodwill 0 0 0
Net financial items -28 -18 -15
Other intangible assets 31 28 23
Paid tax -19 -18 -23
Tangible fixed assets 1 1 2
Non-cash items -23 -10 0
Right-of-use asset 36 32 32
Cash flow before change in WC 117 84 120
Total other fixed assets N/A N/A N/A
Other Fixed Assets All 16 16 16
Change in working capital 6 7 -14
Fixed assets 84 78 74
Operating cash flow 123 91 105
Inventories 0 0 0
Capex tangible fixed assets -2 -1 -2
Receivables 3023 2613 2749
Capex intangible fixed assets -9 -6 -9
Other current assets 56 65 65
Acquisitions and Disposals 0 0 0
Cash and liquid assets 61 112 131
Free cash flow 112 84 95
Total assets 3224 2867 3019
Dividend paid -121 -69 -60
Shareholders equity 250 249 279
Share issues and buybacks 0 0 0
Minority 0 0 0
Leasing liability amortisation -23 -17 -16
Total equity 250 249 279
Other non-cash items N/A N/A N/A
Other changes in net debt -2 4 0
Long-term debt 0 0 0
Pension debt 0 0 0
Convertible debt 0 0 0
Leasing liability 33 30 30
Total other long-term liabilities 0 0 0
Short-term debt 156 211 211
Accounts payable 2677 2287 2407
Other current liabilities 107 90 93
Total liabilities and equity 3224 2867 3019
Net IB debt 113 112 93
Net IB debt excl. pension debt 113 112 93
Net IB debt excl. leasing 80 82 63
Capital employed 440 490 519
Capital invested 363 361 372
Working capital 295 300 314
Market cap. diluted (m) 1050 1050 1050
Net IB debt adj. 113 112 93
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 1163 1162 1143
Total assets turnover (%) 397,7 395,6 430,8
Working capital/sales (%) 2,1 2,5 2,4
Financial risk and debt service N/A N/A N/A
Year N/A N/A N/A
Net debt/equity (%) 45,3 44,9 33,4
Net debt / market cap (%) 10,8 10,7 8,9
Equity ratio (%) 7,7 8,7 9,2
Net IB debt adj. / equity (%) 45,3 44,9 33,4
Current ratio 1,07 1,08 1,09
EBITDA/net interest 6,7 7,2 10,5
Net IB debt/EBITDA (x) 0,6 0,9 0,6
Net IB debt/EBITDA lease adj. (x) 0,4 0,7 0,4
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 3,89 5,2
Dividend per share 4 3,5 4,5
EPS adj. 5,65 4,3 5,2
BVPS 14,49 14,46 16,16
BVPS adj. 12,7 12,84 14,8
Net IB debt/share 6,56 6,49 5,39
Share price 60,9 60,9 60,9
Market cap. (m) 1050 1050 1050
P/E (x) 13,76 15,65 11,72
EV/sales (x) 0,08 0,1 0,09
EV/EBITDA (x) 6,2 8,9 7,2
EV/EBITA (x) 9,5 11,3 8,9
EV/EBIT (x) 9,5 11,3 8,9
Dividend yield (%) 6,6 5,7 7,4
FCF yield (%) 10,7 8 9,1
Le. adj. FCF yld. (%) 8,5 6,3 7,6
P/BVPS (x) 4,2 4,21 3,77
P/BVPS adj. (x) 4,2 4,21 3,77
P/E adj. (x) 10,8 14,1 11,7
EV/EBITDA adj. (x) 5,5 8,3 7,2
EV/EBITA adj. (x) 7,8 10,4 8,9
EV/EBIT adj. (x) 7,8 10,4 8,9
EV/CE (x) 2,6 2,4 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 0,6 0,7
Capex tangibles / tangible fixed assets 135,2 83,8 76,2
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 516,33 85,98 71,16

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.

11,7

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.

(
)
8,8

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. 

 

(
)
3,7