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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Formpipe

Formpipe

Send subscription Close

Financials

SEKm 2025 2026e 2027e
Sales 401,46 244,73 265,75
Sales growth (%) -24,2 -39 8,6
EBITDA 19 48 58
EBITDA margin (%) 4,9 19,5 21,7
EBIT adj. 41 29 39
EBIT adj. margin (%) 10,1 11,7 14,6
Pretax profit -21 30 39
EPS -0,35 0,43 0,56
EPS growth (%) N/A N/A 31
EPS adj. 1,4 0,49 0,63
Dividend per share 14 0,2 0,25
DPS N/A N/A N/A
EV/EBITDA (x) 21,7 24,2 19,5
EV/EBIT adj. (x) 10,4 40,5 29
P/E (x) N/A 53,11 40,54
P/E adj. (x) 16,3 46,5 36,6
EV/sales (x) 1,05 4,72 4,23
FCF yield (%) 67,5 2,6 3,7
Le. adj. FCF yld. (%) 67,4 2,3 3,4
Dividend yield (%) 61,1 0,9 1,1
Net IB debt/EBITDA (x) -42,1 -1,4 -1,7
Le. adj. ND/EBITDA (x) -9,8 -1,6 -1,9
SEKm 2025 2026e 2027e
Sales 401,46 244,73 265,75
COGS -64 0 0
Gross profit 338 245 266
Other operating items -318 -197 -208
EBITDA 19 48 58
Depreciation and amortisation -40 -15 -15
of which leasing depreciation N/A N/A N/A
Depreciation on leased assets -6 -4 -4
EBITA -20,89 32,71 42,87
EO Items N/A N/A N/A
Operating EO items -66 0 0
Impairment and PPA amortisation N/A N/A N/A
Impairment and amortisation charges -4 -4 -4
EBIT -25,09 28,51 38,67
Net financial items 4 1 0
Pretax profit -21 30 39
Tax -8 -6 -9
Net profit -29 23 30
Minority interest 0 0 0
Net profit discontinued 10 0 0
Net profit to shareholders -19 23 30
EPS -0,35 0,43 0,56
EPS adj. 1,4 0,49 0,63
Total extraordinary items after tax -89 0 0
Leasing payments -1 -4 -4
Tax rate (%) -35,6 22 22
Gross margin (%) 84,1 100 100
EBITDA margin (%) 4,9 19,5 21,7
EBITA margin (%) -5,2 13,4 16,1
EBIT margin (%) -6,3 11,7 14,6
Pre-tax margin (%) -5,3 12,1 14,6
Net margin (%) -7,1 9,4 11,3
Growth Rates y-o-y N/A N/A N/A
Sales growth (%) -24,2 -39 8,6
EBITDA growth (%) -79,4 145 20,9
EBITA growth (%) -170,8 -256,6 31
EBIT growth (%) -199,2 -213,6 35,6
Net profit growth (%) -232,3 -180,2 31
EPS growth (%) N/A N/A 31
Profitability N/A N/A N/A
ROE (%) -2,8 4,7 24,4
ROE adj. (%) 11 5,5 27,7
ROCE (%) -2,5 6,2 30,8
ROCE adj. (%) 6,5 6,6 34,1
ROIC (%) -11 53,1 84
ROIC adj. (%) 23,6 53,1 84
Adj. earnings numbers N/A N/A N/A
Year N/A N/A N/A
EBITDA adj. 85 48 58
EBITDA adj. margin (%) 21,2 19,5 21,7
EBITDA lease adj. 84 44 54
EBITDA lease adj. margin (%) 20,9 17,9 20,2
EBITA adj. 45 33 43
EBITA adj. margin (%) 11,1 13,4 16,1
EBIT adj. 41 29 39
EBIT adj. margin (%) 10,1 11,7 14,6
Pretax profit Adj. 49 34 43
Net profit Adj. 64 27 34
Net profit to shareholders adj. 74 27 34
Net adj. margin (%) 16,1 11,1 12,9
SEKm 2025 2026e 2027e
EBITDA 19 48 58
Goodwill 105 105 105
Net financial items 4 1 0
Other intangible assets 43 38 33
Paid tax -2 -6 -9
Tangible fixed assets 3 8 12
Non-cash items -47 0 0
Right-of-use asset 0 0 0
Cash flow before change in WC -26 42 49
Total other fixed assets N/A N/A N/A
Other Fixed Assets All 34 34 34
Change in working capital 61 4 11
Fixed assets 185 184 184
Operating cash flow 35 46 60
Inventories 0 0 0
Capex tangible fixed assets 0 -2 -2
Receivables 56 60 63
Capex intangible fixed assets 0 -12 -13
Other current assets 3 3 3
Acquisitions and Disposals 803 0 0
Cash and liquid assets 821 70 101
Free cash flow 838 32 46
Total assets 1065 317 351
Dividend paid -27 -759 -11
Shareholders equity 870 114 134
Share issues and buybacks 0 -20 0
Minority 0 0 0
Leasing liability amortisation -1 -4 -4
Total equity 870 114 134
Other non-cash items N/A N/A N/A
Other changes in net debt 23 0 0
Long-term debt 0 0 0
Pension debt 0 0 0
Convertible debt 0 0 0
Leasing liability 2 2 2
Total other long-term liabilities 6 6 6
Short-term debt 0 0 0
Accounts payable 15 16 17
Other current liabilities 173 179 193
Total liabilities and equity 1065 317 351
Net IB debt -820 -68 -100
Net IB debt excl. pension debt -820 -68 -100
Net IB debt excl. leasing -821 -70 -101
Capital employed 872 116 135
Capital invested 51 46 34
Working capital -129 -133 -144
Market cap. diluted (m) 1242 1223 1223
Net IB debt adj. -820 -68 -100
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 422 1154 1123
Total assets turnover (%) 41,8 35,4 79,6
Working capital/sales (%) -35,2 -53,5 -52
Financial risk and debt service N/A N/A N/A
Year N/A N/A N/A
Net debt/equity (%) -94,2 -60 -74,6
Net debt / market cap (%) -66 -5,6 -8,1
Equity ratio (%) 81,7 36 38
Net IB debt adj. / equity (%) -94,2 -60 -74,6
Current ratio 4,69 0,68 0,8
EBITDA/net interest 5 47,7 N/A
Net IB debt/EBITDA (x) -42,1 -1,4 -1,7
Net IB debt/EBITDA lease adj. (x) -9,8 -1,6 -1,9
Interest coverage 5,3 32,7 N/A
SEKm 2025 2026e 2027e
Shares outstanding adj. 54 53 53
Diluted shares adj. 54 53 53
EPS -0,35 0,43 0,56
Dividend per share 14 0,2 0,25
EPS adj. 1,4 0,49 0,63
BVPS 16,05 2,14 2,5
BVPS adj. 13,31 -0,54 -0,08
Net IB debt/share -15,12 -1,28 -1,87
Share price 22,9 22,9 22,9
Market cap. (m) 1242 1223 1223
P/E (x) N/A 53,11 40,54
EV/sales (x) 1,05 4,72 4,23
EV/EBITDA (x) 21,7 24,2 19,5
EV/EBITA (x) -20,2 35,3 26,2
EV/EBIT (x) -16,8 40,5 29
Dividend yield (%) 61,1 0,9 1,1
FCF yield (%) 67,5 2,6 3,7
Le. adj. FCF yld. (%) 67,4 2,3 3,4
P/BVPS (x) 1,43 10,72 9,15
P/BVPS adj. (x) 1,72 -42,74 -289,53
P/E adj. (x) 16,3 46,5 36,6
EV/EBITDA adj. (x) 5 24,2 19,5
EV/EBITA adj. (x) 9,4 35,3 26,2
EV/EBIT adj. (x) 10,4 40,5 29
EV/CE (x) 0,5 10 8,3
Investment ratios N/A N/A N/A
Year N/A N/A N/A
Capex/sales (%) 0 -5,7 -5,5
Capex/depreciation 0 1,3 1,3
Capex tangibles / tangible fixed assets 0,1 26,2 16,6
Capex intangibles / definite intangibles 0,4 31,7 37,9
Depreciation on intang / def. intang 77 35 40
Depreciation on tangibles / tangibles 11,64 31,11 19,94

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.

40,5

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.

(
)
28,8

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.

(
)
4,2

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. 

 

(
)
9,1