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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Fastator

Fastator

Send subscription Close

Financials

SEKm 2021 2022e 2023e
Sales 373 821 1051
Sales growth (%) 41,7 120,3 28
EBITDA 150 176 421
EBITDA margin (%) 40,1 21,4 40
EBIT adj 710 503 623
EBIT adj margin (%) 190,3 61,2 59,3
Pretax profit 655 238 286
EPS rep 6,07 1,66 2,42
EPS growth (%) 118,7 -72,6 45,9
EPS adj 6,08 1,66 2,42
DPS 1 1,08 1,16
EV/EBITDA (x) 37,8 41,6 20,8
EV/EBIT adj (x) 8 14,5 14
P/E (x) 3,9 10,1 6,9
P/E adj (x) 3,9 10,1 6,9
EV/sales (x) 15,2 8,9 8,3
FCF yield (%) -88,9 -164,6 -104,5
Dividend yield (%) 4,2 6,5 6,9
Net IB debt/EBITDA 26,5 35,2 18,1
Lease adj. FCF yield (%) -88,9 -164,6 -104,5
Lease adj. ND/EBITDA 26,5 35,2 18,1
SEKm 2021 2022e 2023e
Sales 373 821 1051
COGS -198 -398 -472
Gross profit 175 423 579
Other operating items -25 -247 -158
EBITDA 150 176 421
Depreciation on tangibles -6 -11 -3
Depreciation on intangibles 0 0 0
EBITA 127 140 380
Goodwill impairment charges 0 0 0
Other impairment and amortisation 0 0 0
EBIT 710 503 623
Other financial items 0 0 0
Net financial items -55 -264 -337
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 655 238 286
Tax -115 -68 -59
Net profit 540 171 227
Minority interest -72 -42 -39
Net profit discontinued 0 0 0
Net profit to shareholders 469 129 188
EPS 6,07 1,66 2,42
EPS Adj 6,08 1,66 2,42
Total extraordinary items after tax 0 0 0
Tax rate (%) -17,5 -28,4 -20,6
Gross margin (%) 46,9 51,5 55,1
EBITDA margin (%) 40,1 21,4 40
EBITA margin (%) 34 17 36,2
EBIT margin (%) 190,3 61,2 59,3
Pretax margin (%) 175,7 29 27,2
Net margin (%) 144,9 20,8 21,6
Growth rates Y/Y 2021 2022 2023
Sales growth (%) 41,7 120,3 28
EBITDA growth (%) -24,8 17,4 139,7
EBIT growth (%) 112,7 -29,2 24
Net profit growth (%) 152 -68,4 33
EPS growth (%) 118,7 -72,6 45,9
Profitability 2021 2022 2023
ROE (%) 25,4 6,1 8,5
ROE Adj (%) -6,2 -11 -2,5
ROCE (%) 16,2 6,4 6,3
ROCE Adj(%) 4,7 1,9 3,8
ROIC (%) 13,1 4,6 5
ROIC Adj (%) 13,1 4,6 5
Adj earnings numbers 2021 2022 2023
EBITDA Adj 150 176 421
EBITDA Adj margin (%) 40,1 21,4 40
EBITA Adj 127 140 380
EBITA Adj margin (%) 34 17 36,2
EBIT Adj 710 503 623
EBIT Adj margin (%) 190,3 61,2 59,3
Pretax profit Adj 72 -124 43
Net profit Adj -43 -192 -16
Net profit to shareholders Adj -114 -234 -54
Net Adj margin (%) -11,4 -23,4 -1,5
Depreciation and amortisation -23 -36 -41
Of which leasing depreciation 0 0 0
EO items 0 0 0
Impairment and PPA amortisation 583 363 243
EBITDA lease Adj 150 176 421
EBITDA lease Adj margin (%) 40,1 21,4 40
Leasing payments 0 0 0
SEKm 2021 2022e 2023e
EBITDA 150 176 421
Net financial items -55 -264 -337
Paid tax 1 -21 -9
Non-cash items 135 94 -38
Cash flow before change in WC 230 -16 37
Change in WC 76 -55 0
Operating cash flow 306 -71 37
CAPEX tangible fixed assets -367 -71 -14
CAPEX intangible fixed assets 0 0 0
Acquisitions and disposals -1556 -1996 -1380
Free cash flow -1617 -2139 -1357
Dividend paid -50 -77 -84
Share issues and buybacks 30 23 0
Other non cash items -1853 -25 0
Decrease in net IB debt -618 117 -355
Balance Sheet (SEKm) 2021 2022 2023
Goodwill 0 0 0
Indefinite intangible assets 18 18 18
Definite intangible assets 0 0 0
Tangible fixed assets 5703 8649 10272
Other fixed assets 1425 1425 1425
Fixed assets 6741 9048 10669
Inventories 0 0 0
Receivables 163 218 218
Other current assets 42 76 91
Cash and liquid assets 451 477 407
Total assets 7396 9820 11385
Shareholders equity 2104 2156 2261
Minority 377 442 481
Total equity 2481 2598 2741
Long-term debt 4204 6556 7950
Pension debt 0 0 0
Convertible debt 0 0 0
Deferred tax 57 57 57
Other long-term liabilities 10 10 10
Short-term debt 211 95 72
Accounts payable 0 0 0
Other current liabilities 314 323 323
Total liabilities and equity 7396 9820 11385
Net IB debt 3965 6174 7616
Net IB debt excl. pension debt 3965 6174 7615
Capital invested 6620 9009 10643
Working capital -109 -29 -14
EV breakdown 2021 2022 2023
Market cap. diluted (m) 1822 1299 1299
Net IB debt Adj 3965 6174 7616
Market value of minority 0 0 0
Reversal of shares and participations -130 -169 -169
Reversal of conv. debt assumed equity 0 0 0
EV 5657 7305 8746
Capital efficiency (%) 2021 2022 2023
Total assets turnover (%) 6,9 9,5 9,9
Capital invested turnover (%) 12,7 11,6 12,6
Capital employed turnover (%) 10,7 10,3 11,7
Inventories / sales (%) 0 0 0
Customer advances / sales (%) 0 0 0
Payables / sales (%) 0 0 0
Working capital / sales (%) 1,1 -8,4 -2,1
Financial risk and debt service 2021 2022 2023
Net debt / equity (%) 159,8 237,7 277,8
Net debt / market cap (%) 254,3 475,2 586,1
Equity ratio (%) 33,5 26,5 24,1
Net IB debt adj. / equity (%) 159,8 237,7 277,8
Current ratio (%) 124,9 184,4 181,1
EBITDA / net interest (%) 460,2 73,2 135,3
Net IB debt / EBITDA (%) 2651,3 3516,1 1809
Interest cover (%) 157,6 64 120,3
Lease liability amortisation 0 0 0
Other intangible assets 104 86 46
Right-of-use asset 0 0 0
Total other fixed assets 934 313 351
Leasing liability 0 0 0
Total other long-term liabilities 186 247 297
Net IB debt excl. leasing 3965 6174 7616
Net IB debt / EBITDA lease Adj (%) 2651,3 3516,1 1809
SEKm 2021 2022e 2023e
Shares outstanding adj. 77 78 78
Fully diluted shares Adj 77 78 78
EPS 6,07 1,66 2,42
Dividend per share Adj 1 1,1 1,2
EPS Adj 6,08 1,66 2,42
BVPS 27,3 27,74 29,09
BVPS Adj 27,3 27,74 29,09
Net IB debt / share 51,4 79,5 98
Share price 20,2 16,72 16,72
Market cap. (m) 1559 1299 1299
Valuation 2021 2022 2023
P/E 3,9 10,1 6,9
EV/sales 15,17 8,89 8,32
EV/EBITDA 37,8 41,6 20,8
EV/EBITA 44,6 52,2 23
EV/EBIT 8 14,5 14
Dividend yield (%) 4,2 6,5 6,9
FCF yield (%) -88,9 -164,6 -104,5
P/BVPS 0,86 0,6 0,57
P/BVPS Adj 0,86 0,6 0,57
P/E Adj 3,9 10,1 6,9
EV/EBITDA Adj 37,8 41,6 20,8
EV/EBITA Adj 44,6 52,2 23
EV/EBIT Adj 8 14,5 14
EV/cap. employed 0,8 0,8 0,8
Investment ratios 2021 2022 2023
Capex / sales 98,5 8,7 1,4
Capex / depreciation 1617 200,2 35,3
Capex tangibles / tangible fixed assets 6,4 0,8 0,1
Capex intangibles / definite intangibles 0 0 0
Depreciation on intangibles / definite intangibles 0 0 0
Depreciation on tangibles / tangibles 0 0 0
Lease adj. FCF yield (%) -88,9 -164,6 -104,5

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.

6,9

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.

(
)
14,3

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.

(
)
8,5

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. 

 

(
)
0,6