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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Generic

Generic

Send subscription Close

Financials

SEKm 2025 2026e 2027e
Sales 184 203 226
Sales growth (%) 4,4 10,2 11,4
EBITDA 40 44 51
EBITDA margin (%) 21,6 21,7 22,7
EBIT adj. 40 43 50
EBIT adj. margin (%) 21,8 21,2 22,2
Pretax profit 39 44 51
EPS 2,52 2,85 3,32
EPS growth (%) 13,9 12,9 16,4
EPS adj. 2,61 2,85 3,32
DPS 1,93 2,2 2,5
EV/EBITDA (x) 12,8 11,4 9,5
EV/EBIT adj. (x) 12,7 11,7 9,7
P/E (x) 18,1 16,1 13,8
P/E adj. (x) 17,5 16,1 13,8
EV/sales (x) 2,77 2,47 2,16
FCF yield (%) 5,7 5,5 7,2
Le. adj. FCF yld. (%) 5,7 5,5 7,2
Dividend yield (%) 4,2 4,8 5,5
Net IB debt/EBITDA (x) -1,3 -1,4 -1,4
Le. adj. ND/EBITDA (x) -1,3 -1,4 -1,4
SEKm 2025 2026e 2027e
Sales 184 203 226
COGS -103 -113 -124
Gross profit 81 90 103
Other operating items -41 -46 -51
EBITDA 40 44 51
Depreciation and amortisation -1 -1 -1
of which leasing depreciation 0 0 0
EBITA 39 43 50
EO Items -1 0 0
Impairment and PPA amortisation 0 0 0
EBIT 39 43 50
Net financial items 0 1 1
Pretax profit 39 44 51
Tax -8 -9 -11
Net profit 31 35 41
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 31 35 41
EPS 2,52 2,85 3,32
EPS adj. 2,61 2,85 3,32
Total extraordinary items after tax -1 0 0
Leasing payments 0 0 0
Tax rate (%) 20,6 20,6 20,6
Gross margin (%) 43,9 44,3 45,3
EBITDA margin (%) 21,6 21,7 22,7
EBITA margin (%) 21,1 21,2 22,2
EBIT margin (%) 21,1 21,2 22,2
Pre-tax margin (%) 21,2 21,7 22,7
Net margin (%) 16,8 17,3 18
Growth Rates y-o-y N/A N/A N/A
Sales growth (%) 4,4 10,2 11,4
EBITDA growth (%) 16 10,9 16,4
EBITA growth (%) 16,5 11,1 16,7
EBIT growth (%) 16,5 11,1 16,7
Net profit growth (%) 13,9 12,9 16,4
EPS growth (%) 13,9 12,9 16,4
Profitability N/A N/A N/A
ROE (%) 51 48,3 47,9
ROE adj. (%) 52,7 48,3 47,9
ROCE (%) 64,6 62,2 61,5
ROCE adj. (%) 65,9 59,5 59,1
ROIC (%) 217,6 216,9 223
ROIC adj. (%) 225,2 216,9 223
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 41 44 51
EBITDA adj. margin (%) 22,3 21,7 22,7
EBITDA lease adj. 41 44 51
EBITDA lease adj. margin (%) 22,3 21,7 22,7
EBITA adj. 40 43 50
EBITA adj. margin (%) 21,8 21,2 22,2
EBIT adj. 40 43 50
EBIT adj. margin (%) 21,8 21,2 22,2
Pretax profit Adj. 40 44 51
Net profit Adj. 32 35 41
Net profit to shareholders adj. 32 35 41
Net adj. margin (%) 17,4 17,3 18
SEKm 2025 2026e 2027e
EBITDA 40 44 51
Goodwill 0 0 0
Net financial items 0 1 1
Other intangible assets 8 9 11
Paid tax -8 -9 -11
Tangible fixed assets 2 2 3
Non-cash items 1 2 3
Right-of-use asset 0 0 0
Cash flow before change in WC 33 38 45
Total other fixed assets 0 0 0
Change in working capital 1 -4 -1
Fixed assets 9 11 14
Operating cash flow 34 34 44
Inventories 1 0 0
Receivables 22 26 28
Capex tangible fixed assets -1 -1 -1
Other current assets 17 19 21
Capex intangible fixed assets -1 -2 -2
Cash and liquid assets 53 61 74
Acquisitions and Disposals 0 0 0
Total assets 102 117 137
Free cash flow 32 31 41
Shareholders equity 67 78 92
Dividend paid -20 -23 -27
Minority 0 0 0
Share issues and buybacks 0 0 0
Total equity 67 78 92
Leasing liability amortisation 0 0 0
Long-term debt 0 0 0
Other non-cash items -1 -2 -3
Pension debt 0 0 0
Convertible debt 0 0 0
Leasing liability 0 0 0
Total other long-term liabilities 18 20 23
Short-term debt 0 0 0
Accounts payable 11 13 15
Other current liabilities 7 7 7
Total liabilities and equity 102 117 137
Net IB debt -53 -61 -74
Net IB debt excl. pension debt -53 -61 -74
Net IB debt excl. leasing -53 -61 -74
Capital employed 67 78 92
Capital invested 14 18 18
Working capital 22 27 28
EV breakdown N/A N/A N/A
Market cap. diluted (m) 563 563 563
Net IB debt adj. -53 -61 -74
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 510 502 489
Total assets turnover (%) 193,2 185,3 178
Working capital/sales (%) 12,4 12 12
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) -79,4 -77,2 -80,4
Net debt / market cap (%) -9,4 -10,8 -13,1
Equity ratio (%) 65,5 66,8 67,1
Net IB debt adj. / equity (%) -79,4 -77,2 -80,4
Current ratio 5,34 5,56 5,68
EBITDA/net interest 144,4 44,1 51,3
Net IB debt/EBITDA (x) -1,3 -1,4 -1,4
Net IB debt/EBITDA lease adj. (x) -1,3 -1,4 -1,4
Interest coverage 140,8 43,1 50,3
SEKm 2025 2026e 2027e
Shares outstanding adj. 12 12 12
Diluted shares adj. 12 12 12
EPS 2,52 2,85 3,32
Dividend per share 1,93 2,2 2,5
EPS adj. 2,61 2,85 3,32
BVPS 5,42 6,38 7,47
BVPS adj. 4,78 5,64 6,59
Net IB debt/share -4,3 -4,93 -6,01
Share price 45,8 45,8 45,8
Market cap. (m) 563 563 563
Valuation N/A N/A N/A
P/E (x) 18,1 16,1 13,8
EV/sales (x) 2,8 2,5 2,2
EV/EBITDA (x) 12,8 11,4 9,5
EV/EBITA (x) 13,1 11,7 9,7
EV/EBIT (x) 13,1 11,7 9,7
Dividend yield (%) 4,2 4,8 5,5
FCF yield (%) 5,7 5,5 7,2
Le. adj. FCF yld. (%) 5,7 5,5 7,2
P/BVPS (x) 8,46 7,18 6,13
P/BVPS adj. (x) 9,57 8,12 6,95
P/E adj. (x) 17,5 16,1 13,8
EV/EBITDA adj. (x) 12,4 11,4 9,5
EV/EBITA adj. (x) 12,7 11,7 9,7
EV/EBIT adj. (x) 12,7 11,7 9,7
EV/CE (x) 7,7 6,4 5,3
Investment ratios N/A N/A N/A
Capex/sales (%) 1,1 1,4 1,5
Capex/depreciation 2 2,9 3,5
Capex tangibles / tangible fixed assets 46,5 57,7 48,6
Capex intangibles / definite intangibles 16,3 17,9 18,8
Depreciation on intang / def. intang 3,9 3,3 2,8
Depreciation on tangibles / tangibles 43,1 32 24,1

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.

13,8

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.

(
)
9,5

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.

(
)
2,1

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. 

 

(
)
6,0