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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Ferronordic

Ferronordic

Ferronordic is an authorised dealer and aftermarket service partner of and Volvo and Renault Trucks in parts of Germany. It is also a dealer of Sandvik mobile crushers and screens in Germany and Kazakhstan, and of Mecalac in solely Kazakhstan. The company has a strategy of building its workshop network in Germany and growing its market share within aftermarket services.

Sustainability information

Risks include general economic risks stemming from the cyclical nature of the truck and construction equipment markets, which is mitigated by Ferronordic having a track-record of absorbing lost new vehicle volumes with higher aftermarket sales. Other risks include price pressure on the highly competitive German market and difficulties in expanding the German workshop network.

SEKm 2023 2024e 2025e
Sales 2863 4781 5437
Sales growth (%) -55,7 67 13,7
EBITDA -6 302 507
EBITDA margin (%) -0,2 6,3 9,3
EBIT adj. -68 85 195
EBIT adj. margin (%) -2,4 1,8 3,6
Pretax profit -153 110 127
EPS -7,39 5,72 6,87
EPS growth (%) -115,7 -177,4 20,2
EPS adj. -5,13 5,72 6,87
DPS 0 0 0
EV/EBITDA (x) -354 6,9 3,9
EV/EBIT adj. (x) -33,1 24,5 10,1
P/E (x) -8,5 11 9,2
P/E adj. (x) -12,3 11 9,2
EV/sales (x) 0,79 0,44 0,36
FCF yield (%) -135,7 5,9 17,8
Le. adj. FCF yld. (%) -137,5 3,3 15,2
Dividend yield (%) 0 0 0
Net IB debt/EBITDA (x) -210,9 3,9 2,1
Le. adj. ND/EBITDA (x) 31,3 3,7 1,9
SEKm 2023 2024e 2025e
Sales 2863 4781 5437
COGS -2486 -3864 -4381
Gross profit 377 917 1056
Other operating items -383 -614 -550
EBITDA -6 302 507
Depreciation and amortisation -109 -217 -312
of which leasing depreciation 0 0 0
EBITA -115 85 195
EO Items -47 0 0
Impairment and PPA amortisation 0 0 0
EBIT -115 85 195
Net financial items -38 25 -68
Pretax profit -153 110 127
Tax 46 -27 -27
Net profit -107 83 100
Minority interest 0 0 0
Net profit discontinued 0 0 0
Total extraordinary items after tax -33 0 0
Net profit to shareholders -27 129 171
Leasing payments 0 0 0
EPS -1,88 8,86 11,77
Tax rate (%) 30 24,8 21,2
EPS adj. -1,88 8,86 11,77
Gross margin (%) 13,2 19,2 19,4
EBITDA margin (%) -0,2 6,3 9,3
EBITA margin (%) -4 1,8 3,6
EBIT margin (%) -4 1,8 3,6
Pre-tax margin (%) -5,4 2,3 2,3
Net margin (%) -3,8 1,7 1,8
Sales growth (%) -55,7 67 13,7
EBITDA growth (%) -100,6 -4826,2 67,5
EBITA growth (%) -113,8 -174,1 127,8
Growth Rates y-o-y N/A N/A N/A
EBIT growth (%) -113,8 -174,1 N/A
Net profit growth (%) -124,4 -177,4 20,2
EPS growth (%) -115,7 -177,4 20,2
Profitability N/A N/A N/A
ROE (%) -6,1 5 5,7
ROE adj. (%) -4,3 5 5,7
ROCE (%) -4,5 6,5 6
ROCE adj. (%) -3 6,5 6
ROIC (%) -4,2 2,2 5,4
ROIC adj. (%) -2,5 2,2 5,4
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 41 302 507
EBITDA adj. margin (%) 1,4 6,3 9,3
EBITDA lease adj. 41 302 507
EBITDA lease adj. margin (%) 1,4 6,3 9,3
EBITA adj. -68 85 195
EBITA adj. margin (%) -2,4 1,8 3,6
EBIT adj. -68 85 195
EBIT adj. margin (%) -2,4 1,8 3,6
Pretax profit Adj. -106 110 127
Net profit Adj. -74 83 100
Net profit to shareholders adj. -74 83 100
Net adj. margin (%) -2,6 1,7 1,8
SEKm 2023 2024e 2025e
EBITDA -6 302 507
Goodwill 228 228 228
Net financial items -38 25 -68
Other intangible assets 16 26 36
Paid tax -6 -27 -27
Tangible fixed assets 1742 2147 1998
Non-cash items -2 0 0
Right-of-use asset 86 110 134
Cash flow before change in WC -52 300 412
Total other fixed assets 127 127 127
Change in working capital 25 381 -75
Fixed assets 2199 2637 2523
Operating cash flow -27 682 337
Inventories 1443 1148 1305
Capex tangible fixed assets -149 -618 -163
Receivables 630 478 544
Capex intangible fixed assets 27 -10 -11
Other current assets 6 6 6
Acquisitions and Disposals -1093 0 0
Cash and liquid assets 426 259 399
Free cash flow -1242 54 163
Total assets 4705 4528 4777
Dividend paid -109 0 0
Shareholders equity 1622 1705 1805
Share issues and buybacks 0 0 0
Minority 0 0 0
Leasing liability amortisation -17 -24 -24
Total equity 1622 1705 1805
Other non-cash items -1207 124 -4
Long-term debt 671 188 192
Pension debt 0 0 0
Convertible debt 0 0 0
Leasing liability 81 72 72
Total other long-term liabilities 291 308 308
Short-term debt 1024 1178 1178
Accounts payable 997 1052 1196
Other current liabilities 19 26 26
Total liabilities and equity 4705 4528 4777
Net IB debt 1350 1178 1043
Net IB debt excl. pension debt 1350 1178 1043
Net IB debt excl. leasing 1269 1106 971
Capital employed 3398 3143 3247
Capital invested 2972 2883 2848
Working capital 1064 554 633
Market cap. diluted (m) 916 916 916
Net IB debt adj. 1350 1178 1043
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 2266 2094 1959
Total assets turnover (%) 72,3 103,6 116,9
Working capital/sales (%) 22,3 16,9 10,9
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) 83,2 69,1 57,8
Net debt / market cap (%) 147,5 128,7 113,9
Equity ratio (%) 34,5 37,7 37,8
Net IB debt adj. / equity (%) 83,2 69,1 57,8
Current ratio 1,23 0,84 0,94
EBITDA/net interest 0,4 2,9 7,9
Net IB debt/EBITDA (x) -210,9 3,9 2,1
Net IB debt/EBITDA lease adj. (x) 31,3 3,7 1,9
Interest coverage 6,8 0,8 3
SEKm 2023 2024e 2025e
Shares outstanding adj. 15 15 15
Diluted shares adj. 15 15 15
EPS -7,39 5,72 6,87
Dividend per share 0 0 0
EPS adj. -5,13 5,72 6,87
BVPS 111,61 117,33 124,2
BVPS adj. 94,82 99,88 106,01
Net IB debt/share 92,9 81,09 71,78
Share price 63 63 63
Market cap. (m) 916 916 916
P/E (x) -8,5 11 9,2
EV/sales (x) 0,79 0,44 0,36
EV/EBITDA (x) -354 6,9 3,9
EV/EBITA (x) -19,6 24,5 10,1
EV/EBIT (x) -19,6 24,5 10,1
Dividend yield (%) 0 0 0
FCF yield (%) -135,7 5,9 17,8
Le. adj. FCF yld. (%) -137,5 3,3 15,2
P/BVPS (x) 0,56 0,54 0,51
P/BVPS adj. (x) 0,66 0,62 0,58
P/E adj. (x) -12,3 11 9,2
EV/EBITDA adj. (x) 55,8 6,9 3,9
EV/EBITA adj. (x) -33,1 24,5 10,1
EV/EBIT adj. (x) -33,1 24,5 10,1
EV/CE (x) 0,7 0,7 0,6
Investment ratios N/A N/A N/A
Capex/sales (%) 4,3 13,1 3,2
Capex/depreciation 1,1 2,9 0,6
Capex tangibles / tangible fixed assets 8,6 28,8 8,2
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 6,26 10,11 15,62

Equity research

Read earlier research

Media

Ferronordic - Company presentation with CFO & Head of IR Erik Danemar
Ferronordic - Company presentation with CFO & Head of IR Erik Danemar

Main shareholders - Ferronordic

Main shareholders Share capital % Voting shares % Verified
Skandinavkonsult i Stockholm AB 16.9 % 16.9 % 10 Jul 2024
Per Arwidsson med närstående 10.9 % 10.9 % 15 Aug 2024
Nordnet Pensionsförsäkring 8.9 % 8.9 % 26 Jun 2024
Avanza Pension 7.6 % 7.6 % 26 Jun 2024
Lars Corneliusson 6.8 % 6.8 % 26 Jun 2024
Arbona AB (publ) 6.5 % 6.5 % 30 Jun 2024
AltoCumulus 5.9 % 5.9 % 26 Sep 2024
Unionen 3.4 % 3.4 % 26 Jun 2024
Handelsbanken Fonder 2.1 % 2.1 % 30 Sep 2024
Janne Pakarinen 1.5 % 1.5 % 26 Jun 2024
Source: Holdings by Modular Finance AB