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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Formpipe

Formpipe

SEKm 2023 2024e 2025e
Sales 525 542 602
Sales growth (%) 8,3 3,3 11
EBITDA 113 123 164
EBITDA margin (%) 21,5 22,7 27,2
EBIT adj. 50 54 92
EBIT adj. margin (%) 9,6 10 15,2
Pretax profit 46 57 97
EPS 0,68 0,85 1,41
EPS growth (%) 310,7 24,8 65,9
EPS adj. 0,76 0,91 1,47
DPS 0,5 0,7 1
EV/EBITDA (x) 13,7 12,5 9,1
EV/EBIT adj. (x) 30,9 28,3 16,2
P/E (x) 42,2 33,8 20,4
P/E adj. (x) 37,6 31,5 19,5
EV/sales (x) 2,96 2,83 2,47
FCF yield (%) 3,3 3,8 5,9
Le. adj. FCF yld. (%) 2,8 3,1 5,2
Dividend yield (%) 1,7 2,4 3,5
Net IB debt/EBITDA (x) 0 -0,2 -0,4
Le. adj. ND/EBITDA (x) -0,2 -0,3 -0,5
SEKm 2023 2024e 2025e
Sales 525 542 602
COGS -62 0 0
Gross profit 463 542 602
Other operating items -350 -419 -438
EBITDA 113 123 164
Depreciation and amortisation -60 -65 -68
of which leasing depreciation -10 -10 -10
EBITA 53 58 96
EO Items -1 0 0
Impairment and PPA amortisation -4 -4 -4
EBIT 49 54 92
Net financial items -3 3 5
Pretax profit 46 57 97
Tax -9 -11 -20
Net profit 37 46 76
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 37 46 76
EPS 0,68 0,85 1,41
EPS adj. 0,76 0,91 1,47
Total extraordinary items after tax -1 0 0
Leasing payments -8 -10 -10
Tax rate (%) 19,2 19 21
Gross margin (%) 88,2 100 100
EBITDA margin (%) 21,5 22,7 27,2
EBITA margin (%) 10,1 10,7 15,9
EBIT margin (%) 9,3 10 15,2
Pre-tax margin (%) 8,7 10,5 16,1
Net margin (%) 7 8,5 12,7
Growth Rates y-o-y N/A N/A N/A
Sales growth (%) 8,3 3,3 11
EBITDA growth (%) 56,2 8,8 33
EBITA growth (%) 164,6 10,3 64,5
EBIT growth (%) N/A 10,8 69,5
Net profit growth (%) 310,7 24,8 65,9
EPS growth (%) 310,7 24,8 65,9
Profitability N/A N/A N/A
ROE (%) 8 9,4 14,8
ROE adj. (%) 9,1 10,3 15,6
ROCE (%) 9,7 11,4 18,6
ROCE adj. (%) 10,8 11,2 17,6
ROIC (%) 8,9 9,9 16,1
ROIC adj. (%) 9,2 9,9 16,1
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 115 123 164
EBITDA adj. margin (%) 21,8 22,7 27,2
EBITDA lease adj. 106 113 154
EBITDA lease adj. margin (%) 20,3 20,8 25,5
EBITA adj. 54 58 96
EBITA adj. margin (%) 10,3 10,7 15,9
EBIT adj. 50 54 92
EBIT adj. margin (%) 9,6 10 15,2
Pretax profit Adj. 51 61 101
Net profit Adj. 42 50 81
Net profit to shareholders adj. 42 50 81
Net adj. margin (%) 8 9,3 13,4
SEKm 2023 2024e 2025e
EBITDA 113 123 164
Goodwill 441 445 445
Net financial items -3 3 5
Other intangible assets 175 183 187
Paid tax 3 -11 -20
Tangible fixed assets 6 6 6
Non-cash items 0 0 0
Right-of-use asset 16 16 16
Cash flow before change in WC 113 115 148
Total other fixed assets 6 6 6
Change in working capital -2 15 9
Fixed assets 645 657 661
Operating cash flow 111 130 158
Inventories 0 0 0
Capex tangible fixed assets -2 -3 -4
Receivables 141 137 158
Capex intangible fixed assets -57 -60 -63
Other current assets 10 10 10
Acquisitions and Disposals 0 -8 0
Cash and liquid assets 40 52 95
Free cash flow 52 59 92
Total assets 836 855 924
Dividend paid 0 -27 -38
Shareholders equity 479 498 537
Share issues and buybacks 0 0 0
Minority 0 0 0
Leasing liability amortisation -8 -10 -10
Total equity 479 498 537
Other non-cash items -7 0 0
Long-term debt 13 3 3
Pension debt 0 0 0
Convertible debt 0 0 0
Leasing liability 15 15 15
Total other long-term liabilities 41 41 41
Short-term debt 10 10 10
Accounts payable 37 38 42
Other current liabilities 242 250 277
Total liabilities and equity 836 855 924
Net IB debt -2 -24 -67
Net IB debt excl. pension debt -2 -24 -67
Net IB debt excl. leasing -17 -39 -83
Capital employed 517 526 565
Capital invested 478 475 470
Working capital -127 -142 -151
Market cap. diluted (m) 1556 1556 1556
Net IB debt adj. -2 -24 -67
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 1554 1532 1489
Total assets turnover (%) 64,9 64,1 67,7
Working capital/sales (%) -23,7 -24,8 -24,3
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) -0,4 -4,8 -12,5
Net debt / market cap (%) -0,1 -1,5 -4,3
Equity ratio (%) 57,4 58,3 58,1
Net IB debt adj. / equity (%) -0,4 -4,8 -12,5
Current ratio 0,66 0,66 0,8
EBITDA/net interest 35,5 44,6 32,7
Net IB debt/EBITDA (x) 0 -0,2 -0,4
Net IB debt/EBITDA lease adj. (x) -0,2 -0,3 -0,5
Interest coverage 16,6 21,1 19,2
SEKm 2023 2024e 2025e
Shares outstanding adj. 54 54 54
Diluted shares adj. 54 54 54
EPS 0,68 0,85 1,41
Dividend per share 0,5 0,7 1
EPS adj. 0,76 0,91 1,47
BVPS 8,84 9,19 9,9
BVPS adj. -2,53 -2,39 -1,76
Net IB debt/share -0,04 -0,44 -1,24
Share price 28,7 28,7 28,7
Market cap. (m) 1556 1556 1556
P/E (x) 42,2 33,8 20,4
EV/sales (x) 2,96 2,83 2,47
EV/EBITDA (x) 13,7 12,5 9,1
EV/EBITA (x) 29,4 26,3 15,5
EV/EBIT (x) 31,8 28,3 16,2
Dividend yield (%) 1,7 2,4 3,5
FCF yield (%) 3,3 3,8 5,9
Le. adj. FCF yld. (%) 2,8 3,1 5,2
P/BVPS (x) 3,25 3,12 2,9
P/BVPS adj. (x) -11,36 -11,99 -16,33
P/E adj. (x) 37,6 31,5 19,5
EV/EBITDA adj. (x) 13,6 12,5 9,1
EV/EBITA adj. (x) 28,6 26,3 15,5
EV/EBIT adj. (x) 30,9 28,3 16,2
EV/CE (x) 3 2,9 2,6
Investment ratios N/A N/A N/A
Capex/sales (%) 11,2 11,6 11
Capex/depreciation 1,2 1,1 1,1
Capex tangibles / tangible fixed assets 39,3 48,9 54,7
Capex intangibles / definite intangibles 32,3 32,7 33,6
Depreciation on intang / def. intang 27 28 29
Depreciation on tangibles / tangibles 41,85 46,85 50,54

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.

20,4

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.

(
)
16,1

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.

(
)
2,5

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. 

 

(
)
2,9