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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Ferronordic

Ferronordic

Send subscription Close

Financials

SEKm 2024 2025e 2026e
Sales 4720 4415 4633
Sales growth (%) 64,9 -6,5 4,9
EBITDA 383 466 612
EBITDA margin (%) 8,1 10,5 13,2
EBIT adj. 68 72 160
EBIT adj. margin (%) 1,4 1,6 3,4
Pretax profit -40 -215 76
EPS -6,14 -15 4,11
EPS growth (%) -16,9 N/A N/A
EPS adj. 1,26 -14,65 4,11
DPS 0 0 0
EV/EBITDA (x) 6,9 4,9 3,1
EV/EBIT adj. (x) 38,7 32 12,1
P/E (x) N/A N/A 11,2
P/E adj. (x) 36,5 N/A 11,2
EV/sales (x) 0,56 0,52 0,42
FCF yield (%) 55,8 88,7 60
Le. adj. FCF yld. (%) 51,3 84,2 55,5
Dividend yield (%) 0 0 0
Net IB debt/EBITDA (x) 5,2 3,5 2,1
Le. adj. ND/EBITDA (x) 4,4 3,3 2
SEKm 2024 2025e 2026e
Sales 4720 4415 4633
COGS -3867 -3647 -3781
Gross profit 853 768 852
Other operating items -470 -303 -240
EBITDA 383 466 612
Depreciation and amortisation -362 -399 -452
of which leasing depreciation 0 0 0
EBITA 21 67 160
EO Items -48 -5 0
Impairment and PPA amortisation 0 0 0
EBIT 21 67 160
Net financial items -60 -282 -84
Pretax profit -40 -215 76
Tax -50 -3 -16
Net profit -89 -218 60
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 129 171 0
Total extraordinary items after tax -108 -5 0
EPS 8,86 11,77 N/A
Leasing payments 0 0 0
EPS adj. 8,86 11,77 N/A
Tax rate (%) -125,5 -1,3 21,2
Gross margin (%) 18,1 17,4 18,4
EBITDA margin (%) 8,1 10,5 13,2
EBITA margin (%) 0,4 1,5 3,4
EBIT margin (%) 0,4 1,5 3,4
Pre-tax margin (%) -0,8 -4,9 1,6
Net margin (%) -1,9 -4,9 1,3
Sales growth (%) 64,9 -6,5 4,9
EBITDA growth (%) -6079,7 21,7 31,4
Growth Rates y-o-y N/A N/A N/A
EBITA growth (%) -117,9 222 139,8
EBIT growth (%) -117,9 N/A N/A
Net profit growth (%) -16,9 144,1 -127,4
EPS growth (%) -16,9 N/A N/A
Profitability N/A N/A N/A
ROE (%) -5,7 -15,7 4,6
ROE adj. (%) 1,2 -15,3 4,6
ROCE (%) 2,7 -2,6 4
ROCE adj. (%) 4 -2,5 4
ROIC (%) 1,4 2,1 4,6
ROIC adj. (%) 4,8 2,3 4,6
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 430 471 612
EBITDA adj. margin (%) 9,1 10,7 13,2
EBITDA lease adj. 430 471 612
EBITDA lease adj. margin (%) 9,1 10,7 13,2
EBITA adj. 68 72 160
EBITA adj. margin (%) 1,4 1,6 3,4
EBIT adj. 68 72 160
EBIT adj. margin (%) 1,4 1,6 3,4
Pretax profit Adj. 8 -210 76
Net profit Adj. 18 -213 60
Net profit to shareholders adj. 18 -213 60
Net adj. margin (%) 0,4 -4,8 1,3
SEKm 2024 2025e 2026e
EBITDA 383 466 612
Goodwill 231 231 231
Net financial items -60 -282 -84
Other intangible assets 17 26 35
Paid tax -63 -3 -16
Tangible fixed assets 2253 1920 1538
Non-cash items 16 0 0
Right-of-use asset 64 94 124
Cash flow before change in WC 276 181 512
Total other fixed assets 132 128 128
Change in working capital 64 477 -33
Fixed assets 2697 2399 2056
Operating cash flow 340 658 479
Inventories 1253 971 1019
Capex tangible fixed assets 32 -58 -69
Receivables 617 486 510
Capex intangible fixed assets 0 -9 -9
Other current assets 11 16 16
Acquisitions and Disposals 0 0 0
Cash and liquid assets 363 924 1294
Free cash flow 372 591 400
Total assets 4941 4796 4895
Dividend paid 0 0 0
Shareholders equity 1499 1281 1341
Share issues and buybacks 0 0 0
Minority 0 0 0
Leasing liability amortisation -30 -30 -30
Total equity 1499 1281 1341
Other non-cash items -967 -171 -4
Long-term debt 1013 1518 1522
Pension debt 0 0 0
Convertible debt 0 0 0
Leasing liability 65 54 54
Total other long-term liabilities 288 250 250
Short-term debt 1263 978 978
Accounts payable 794 706 741
Other current liabilities 19 9 9
Total liabilities and equity 4941 4796 4895
Net IB debt 1978 1626 1260
Net IB debt excl. pension debt 1978 1626 1260
Net IB debt excl. leasing 1913 1572 1206
Capital employed 3840 3831 3895
Capital invested 3477 2907 2600
Working capital 1068 758 795
Market cap. diluted (m) 667 667 667
Net IB debt adj. 1978 1626 1260
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 2645 2293 1927
Total assets turnover (%) 97,9 90,7 95,6
Working capital/sales (%) 22,6 20,7 16,8
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) 132 126,9 94
Net debt / market cap (%) 296,5 243,7 188,8
Equity ratio (%) 30,3 26,7 27,4
Net IB debt adj. / equity (%) 132 126,9 94
Current ratio 1,08 1,42 1,64
EBITDA/net interest 2,8 4,1 7,6
Net IB debt/EBITDA (x) 5,2 3,5 2,1
Net IB debt/EBITDA lease adj. (x) 4,4 3,3 2
Interest coverage 0,2 0,6 2
SEKm 2024 2025e 2026e
Shares outstanding adj. 15 15 15
Diluted shares adj. 15 15 15
EPS -6,14 -15 4,11
Dividend per share 0 0 0
EPS adj. 1,26 -14,65 4,11
BVPS 103,15 88,15 92,26
BVPS adj. 86,08 70,48 73,95
Net IB debt/share 136,11 111,86 86,68
Share price 45,9 45,9 45,9
Market cap. (m) 667 667 667
P/E (x) N/A N/A 11,2
EV/sales (x) 0,6 0,5 0,4
EV/EBITDA (x) 6,9 4,9 3,1
EV/EBITA (x) 127,8 34,4 12,1
EV/EBIT (x) 127,8 34,4 12,1
Dividend yield (%) 0 0 0
FCF yield (%) 55,8 88,7 60
Le. adj. FCF yld. (%) 51,3 84,2 55,5
P/BVPS (x) 0,44 0,52 0,5
P/BVPS adj. (x) 0,53 0,64 0,6
P/E adj. (x) 36,5 N/A 11,2
EV/EBITDA adj. (x) 6,1 4,9 3,1
EV/EBITA adj. (x) 38,7 32 12,1
EV/EBIT adj. (x) 38,7 32 12,1
EV/CE (x) 0,7 0,6 0,5
Investment ratios N/A N/A N/A
Capex/sales (%) 0,7 1,5 1,7
Capex/depreciation -0,1 0,2 0,2
Capex tangibles / tangible fixed assets 1,4 3 4,5
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 16,1 20,8 29,4

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.

11,2

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.

(
)
12,2

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.

(
)
0,4

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. 

 

(
)
0,5