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

Enterprise content management

Formpipe is an IT company, active in the ECM (Enterprise Content Management) segment. The company develops and sells products that structure the information flow for companies, municipalities and organisations. Its customers are in mainly in the public sector (75%) but the company also commercializes to the private sector (25%). Formpipe offers ECM in four different areas: Case and Document Management, Customer Communications Management, Grants Management and Structured Data Archiving.

The company has a wide variety of different products, which is expensive to maintain compared to having just a few. Although this diversifies the revenue streams, there is a risk that the overlay costs are not offset by this positive effect. While the public sector can be described as stable, there are often long sell cycles and restricted budgets that dampen the selling process.

Financials

SEKm 2021 2022e 2023e
Sales 473 485 539
Sales growth (%) 17,4 2,5 11,2
EBITDA 134 72 103
EBITDA margin (%) 28,4 14,8 19
EBIT adj 43 15 45
EBIT adj margin (%) 9 3,1 8,3
Pretax profit 66 10 42
EPS rep 0,94 0,13 0,61
EPS growth (%) 21,1 -86,2 373
EPS adj 0,52 0,2 0,68
DPS 0,7 0,7 0,7
EV/EBITDA (x) 18 18,3 13
EV/EBIT adj (x) 56,7 87,5 29,5
P/E (x) 48,1 178,6 37,8
P/E adj (x) 86,1 113,6 33,7
EV/sales (x) 5,1 2,7 2,5
FCF yield (%) 1,7 -2,7 2,7
Dividend yield (%) 1,6 3 3
Net IB debt/EBITDA 0 0,9 0,8
Lease adj. FCF yield (%) 1,4 -3,5 1,9
Lease adj. ND/EBITDA -0,2 0,9 0,7
SEKm 2021 2022e 2023e
Sales 473 485 539
COGS -51 -66 -69
Gross profit 422 419 470
Other operating items -288 -347 -367
EBITDA 134 72 103
Depreciation on tangibles -2 -2 -2
Depreciation on intangibles -40 -43 -42
EBITA 72 19 49
Goodwill impairment charges 0 0 0
Other impairment and amortisation 0 0 0
EBIT 68 15 45
Other financial items 0 0 0
Net financial items -2 -5 -3
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 66 10 42
Tax -16 -3 -9
Net profit 50 7 33
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 50 7 33
EPS 0,94 0,13 0,61
EPS Adj 0,52 0,2 0,68
Total extraordinary items after tax 25,8 0 0
Tax rate (%) -24,1 -33,1 -21
Gross margin (%) 89,2 86,4 87,1
EBITDA margin (%) 28,4 14,8 19
EBITA margin (%) 15,2 3,9 9,1
EBIT margin (%) 14,5 3,1 8,3
Pretax margin (%) 14 2,2 7,8
Net margin (%) 10,7 1,4 6,1
Growth rates Y/Y 2021 2022 2023
Sales growth (%) 17,4 2,5 11,2
EBITDA growth (%) 28,3 -46,7 43,2
EBIT growth (%) 28,6 -78,1 199,4
Net profit growth (%) 21,8 -86,2 373
EPS growth (%) 21,1 -86,2 373
Profitability 2021 2022 2023
ROE (%) 12,2 1,7 8,1
ROE Adj (%) 6,8 2,6 9,1
ROCE (%) 15,1 3,2 9,2
ROCE Adj(%) 10,2 4,1 10
ROIC (%) 11,7 2,1 6,9
ROIC Adj (%) 7,3 2,1 6,9
Adj earnings numbers 2021 2022 2023
EBITDA Adj 109 72 103
EBITDA Adj margin (%) 23 14,8 19
EBITA Adj 46 19 49
EBITA Adj margin (%) 9,8 3,9 9,1
EBIT Adj 43 15 45
EBIT Adj margin (%) 9 3,1 8,3
Pretax profit Adj 44 14 46
Net profit Adj 28 11 37
Net profit to shareholders Adj 28 11 37
Net Adj margin (%) 5,9 2,3 6,9
Depreciation and amortisation -62 -53 -54
Of which leasing depreciation -7 -10 -10
EO items 26 0 0
Impairment and PPA amortisation -4 -4 -4
EBITDA lease Adj 101 62 93
EBITDA lease Adj margin (%) 21,4 12,7 17,2
Leasing payments -7 -10 -10
SEKm 2021 2022e 2023e
EBITDA 134 72 103
Net financial items -2 -5 -3
Paid tax -8 -3 -9
Non-cash items -8 0 0
Cash flow before change in WC 117 64 91
Change in WC -18 -7 3
Operating cash flow 99 57 93
CAPEX tangible fixed assets -2 -3 -3
CAPEX intangible fixed assets -57 -55 -57
Acquisitions and disposals 0 -33 0
Free cash flow 40 -34 34
Dividend paid -35 -38 -38
Share issues and buybacks 5 10 0
Other non cash items 12 0 0
Decrease in net IB debt -22 -33 3
Balance Sheet (SEKm) 2021 2022 2023
Goodwill 391 407 407
Indefinite intangible assets 0 0 0
Definite intangible assets 168 169 172
Tangible fixed assets 5 5 4
Other fixed assets 12 12 12
Fixed assets 566 611 622
Inventories 0 0 0
Receivables 112 126 143
Other current assets 8 8 8
Cash and liquid assets 18 16 2
Total assets 704 761 776
Shareholders equity 430 409 404
Minority 0 0 0
Total equity 430 409 404
Long-term debt 0 70 70
Pension debt 0 0 0
Convertible debt 0 0 0
Deferred tax 24 24 24
Other long-term liabilities 0 0 0
Short-term debt 0 0 0
Accounts payable 21 19 22
Other current liabilities 209 218 235
Total liabilities and equity 704 761 776
Net IB debt -4 68 82
Net IB debt excl. pension debt -4 68 82
Capital invested 457 508 517
Working capital -110 -103 -106
EV breakdown 2021 2022 2023
Market cap. diluted (m) 2424 1247 1247
Net IB debt Adj -4 68 82
Market value of minority 0 0 0
Reversal of shares and participations 0 0 0
Reversal of conv. debt assumed equity 0 0 0
EV 2420 1315 1329
Capital efficiency (%) 2021 2022 2023
Total assets turnover (%) 66,4 66,2 70,2
Capital invested turnover (%) 91,8 91,6 98,3
Capital employed turnover (%) 87,4 88,7 99,4
Inventories / sales (%) 0 0 0
Customer advances / sales (%) 49,3 48,5 45,3
Payables / sales (%) 3,9 3,9 3,8
Working capital / sales (%) -24,8 -21,9 -19,4
Financial risk and debt service 2021 2022 2023
Net debt / equity (%) -1 16,5 20,2
Net debt / market cap (%) -0,2 5,4 6,5
Equity ratio (%) 61 53,7 52,1
Net IB debt adj. / equity (%) -1 16,5 20,2
Current ratio (%) 58,2 61,5 58
EBITDA / net interest (%) 6515,9 1558,4 3206,1
Net IB debt / EBITDA (%) -3,2 94,2 79,5
Interest cover (%) 3491,2 413,8 1531,1
Lease liability amortisation -7 -10 -10
Other intangible assets 147 175 187
Right-of-use asset 15 15 15
Total other fixed assets 9 9 9
Leasing liability 14 14 14
Total other long-term liabilities 31 31 31
Net IB debt excl. leasing -18 54 68
Net IB debt / EBITDA lease Adj (%) -17,9 87,2 73,3
SEKm 2021 2022e 2023e
Shares outstanding adj. 54 54 54
Fully diluted shares Adj 54 54 54
EPS 0,94 0,13 0,61
Dividend per share Adj 0,7 0,7 0,7
EPS Adj 0,52 0,2 0,68
BVPS 8,01 7,54 7,45
BVPS Adj -2,01 -3,19 -3,51
Net IB debt / share -0,1 1,2 1,5
Share price 32,66 23 23
Market cap. (m) 1751 1247 1247
Valuation 2021 2022 2023
P/E 48,1 178,6 37,8
EV/sales 5,11 2,71 2,46
EV/EBITDA 18 18,3 13
EV/EBITA 33,6 69,1 27,1
EV/EBIT 35,3 87,5 29,5
Dividend yield (%) 1,6 3 3
FCF yield (%) 1,7 -2,7 2,7
P/BVPS 5,62 3,05 3,09
P/BVPS Adj -22,36 -7,2 -6,56
P/E Adj 86,1 113,6 33,7
EV/EBITDA Adj 22,3 18,3 13
EV/EBITA Adj 52,4 69,1 27,1
EV/EBIT Adj 56,7 87,5 29,5
EV/cap. employed 5,5 2,7 2,7
Investment ratios 2021 2022 2023
Capex / sales 12,4 12 11
Capex / depreciation 107 136,3 136,5
Capex tangibles / tangible fixed assets 36,9 65,9 68
Capex intangibles / definite intangibles 38,9 31,5 30,2
Depreciation on intangibles / definite intangibles 36 22,7 21,7
Depreciation on tangibles / tangibles 45,5 65,8 71,1
Lease adj. FCF yield (%) 1,4 -3,5 1,9

Equity research

Read earlier research

Media

Formpipe - Company presentation with CEO Christian Sundin
Formpipe - Company presentation with CEO Christian Sundin

View more media

Main shareholders - Formpipe

Main shareholders Share capital % Voting shares % Verified
Martin Gren (Grenspecialisten) 10.3 % 10.3 % 28 Sep 2022
Martin Bjäringer 8.6 % 8.6 % 4 Nov 2022
Alcur Fonder 8.6 % 8.6 % 4 Nov 2022
Swedbank Robur Fonder 7.3 % 7.3 % 4 Nov 2022
SEB Fonder 6.9 % 6.9 % 31 Oct 2022
Nordea Fonder 6.4 % 6.4 % 30 Sep 2022
TIN Fonder 5.9 % 5.9 % 30 Sep 2022
Thomas Wernhoff 5.3 % 5.3 % 28 Sep 2022
Avanza Pension 2.9 % 2.9 % 28 Sep 2022
Andra AP-fonden 2.8 % 2.8 % 28 Sep 2022
Source: Holdings by Modular Finance AB

Insider list - Formpipe

Name Quantity Code Date
Martin Bjaringer + 325 000 BUY 16 Jul 2021
Carl Christian Quintus Sundin + 288 100 BUY 11 Jun 2021
Carl Christian Quintus Sundin + 130 350 Redemp 21 May 2021
Carl Christian Quintus Sundin - 130 350 Redemp 21 May 2021
Carl Christian Quintus Sundin - 130 350 SELL 21 May 2021
Martin Bjaringer + 100 000 BUY 15 Mar 2021
Thomas Aporta - 21 000 SELL 16 Feb 2021
Carl Christian Quintus Sundin - 300 000 SELL 5 Nov 2020
Bo Nordlander + 10 000 BUY 5 Nov 2020
Åsa Landén Ericsson + 2 500 BUY 5 Nov 2020

Show More