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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

I-tech

I-tech

Send subscription Close

Financials

SEKm 2024 2025e 2026e
Sales 179 198 230
Sales growth (%) 48,5 10,6 15,8
EBITDA 54 65 85
EBITDA margin (%) 29,9 32,9 37
EBIT adj. 52 61 77
EBIT adj. margin (%) 29 30,9 33,4
Pretax profit 49 59 81
EPS 3,28 3,97 5,34
EPS growth (%) 92,9 21,2 34,4
EPS adj. 4,08 4,68 5,73
DPS 1,75 1,57 2,14
EV/EBITDA (x) 16,5 13,1 9,5
EV/EBIT adj. (x) 17,1 13,9 10,5
P/E (x) 25,3 20,9 15,5
P/E adj. (x) 20,4 17,7 14,5
EV/sales (x) 4,95 4,3 3,5
FCF yield (%) 3,5 5,9 6,9
Le. adj. FCF yld. (%) 3,5 5,9 6,9
Dividend yield (%) 2,1 1,9 2,6
Net IB debt/EBITDA (x) -1,9 -2,2 -2,3
Le. adj. ND/EBITDA (x) -1,7 -2 -2,3
SEKm 2024 2025e 2026e
Sales 179 198 230
COGS -84 -84 -95
Gross profit 95 115 134
Other operating items -42 -50 -49
EBITDA 54 65 85
Depreciation and amortisation -4 -4 -3
of which leasing depreciation 0 0 0
EBITA 50 62 81
EO Items -7 -4 0
Impairment and PPA amortisation -4 -4 -5
EBIT 45 57 77
Net financial items 4 2 4
Pretax profit 49 59 81
Tax -10 -12 -17
Net profit 39 47 64
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 39 47 64
EPS 3,28 3,97 5,34
EPS adj. 4,08 4,68 5,73
Total extraordinary items after tax -5 -4 0
Leasing payments 0 0 0
Tax rate (%) 20,7 20,7 20,6
Gross margin (%) 53,1 57,9 58,5
EBITDA margin (%) 29,9 32,9 37
EBITA margin (%) 27,8 31,1 35,5
EBIT margin (%) 25,3 28,9 33,4
Pre-tax margin (%) 27,4 29,9 35,1
Net margin (%) 21,7 23,7 27,9
Sales growth (%) 48,5 10,6 15,8
EBITDA growth (%) 71,2 21,6 30
EBITA growth (%) 79,6 23,7 32
EBIT growth (%) 94,5 25,9 34,1
Net profit growth (%) 93,1 20,8 36
EPS growth (%) 92,9 21,2 34,4
Profitability N/A N/A N/A
ROE (%) 26,6 27,3 30,4
ROE adj. (%) 33,1 32,1 32,6
ROCE (%) 33,5 34,4 38,3
ROCE adj. (%) 40,9 39,2 40,5
ROIC (%) 71,8 94,5 146,3
ROIC adj. (%) 81,2 100,6 146,3
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 45 57 73
EBITA adj. 56 66 81
EBITDA adj. margin (%) 31 32,9 34,5
EBITA adj. margin (%) 31,4 33,1 35,5
EBITDA lease adj. 45 57 73
EBIT adj. 52 61 77
EBITDA lease adj. margin (%) 31 32,9 34,5
EBIT adj. margin (%) 29 30,9 33,4
Pretax profit Adj. 39 51 66
Net profit Adj. 31 40 53
Net profit to shareholders adj. 31 40 53
Net adj. margin (%) 21,5 23,2 25,1
SEKm 2024 2025e 2026e
EBITDA 54 65 85
Goodwill 0 0 0
Net financial items 4 2 4
Other intangible assets 23 15 9
Paid tax 0 -8 -17
Tangible fixed assets 2 2 2
Non-cash items 0 0 0
Right-of-use asset 0 0 0
Cash flow before change in WC 58 60 72
Total other fixed assets 0 0 0
Change in working capital -22 -1 -2
Fixed assets 25 17 11
Operating cash flow 35 58 70
Inventories 4 5 7
Capex tangible fixed assets 0 0 -1
Receivables 27 30 34
Capex intangible fixed assets 0 0 -1
Other current assets 17 14 16
Acquisitions and Disposals 0 0 0
Cash and liquid assets 100 142 191
Free cash flow 35 58 68
Total assets 173 208 260
Dividend paid -18 -21 -19
Shareholders equity 157 188 234
Share issues and buybacks 0 0 0
Minority 0 0 0
Leasing liability amortisation 0 0 0
Total equity 157 188 234
Other non-cash items 0 0 0
Long-term debt 0 0 0
Pension debt 0 0 0
Convertible debt N/A N/A N/A
Leasing liability 0 0 0
Total other long-term liabilities 0 0 0
Short-term debt 0 0 0
Accounts payable 8 10 14
Other current liabilities 8 10 13
Total liabilities and equity 173 208 260
Net IB debt -100 -142 -191
Net IB debt excl. pension debt -100 -142 -191
Net IB debt excl. leasing -100 -142 -191
Capital employed 157 188 234
Capital invested 57 46 42
Working capital 32 29 31
Market cap. diluted (m) 988 996 996
Net IB debt adj. -100 -142 -191
Market value of minority 0 0 0
Reversal of shares and participations 0 0 0
EV 888 854 804
Reversal of conv. debt assumed equity N/A N/A N/A
Total assets turnover (%) 110,2 104,1 98,2
Working capital/sales (%) 11,9 15,4 13,1
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) -63,6 -75,4 -82
Net debt / market cap (%) -10,1 -14,3 -19,2
Equity ratio (%) 90,9 90,5 89,8
Net IB debt adj. / equity (%) -63,6 -75,4 -82
Current ratio 9,41 9,61 9,42
EBITDA/net interest 24 68,8 68,4
Net IB debt/EBITDA (x) -1,9 -2,2 -2,3
Net IB debt/EBITDA lease adj. (x) -1,7 -2 -2,3
Interest coverage 1372,7 15538,2 N/A
SEKm 2024 2025e 2026e
Shares outstanding adj. 12 12 12
Diluted shares adj. 12 12 12
EPS 3,28 3,97 5,34
Dividend per share 1,75 1,57 2,14
EPS adj. 4,08 4,68 5,73
BVPS 13,22 15,69 19,46
BVPS adj. 11,31 14,41 18,75
Net IB debt/share -8,41 -11,83 -15,96
Share price 83 83 83
Market cap. (m) 988 996 996
P/E (x) 25,3 20,9 15,5
EV/sales (x) 4,9 4,3 3,5
EV/EBITDA (x) 16,5 13,1 9,5
EV/EBITA (x) 17,8 13,8 9,9
EV/EBIT (x) 19,5 14,9 10,5
Dividend yield (%) 2,1 1,9 2,6
FCF yield (%) 3,5 5,9 6,9
Le. adj. FCF yld. (%) 3,5 5,9 6,9
P/BVPS (x) 6,28 5,29 4,26
P/BVPS adj. (x) 7,34 5,76 4,43
P/E adj. (x) 20,4 17,7 14,5
EV/EBITDA adj. (x) 9,1 6,6 4,7
EV/EBITA adj. (x) 15,8 13 9,9
EV/EBIT adj. (x) 17,1 13,9 10,5
EV/CE (x) 5,6 4,5 3,4
Investment ratios N/A N/A N/A
Capex/sales (%) 0,2 0,2 0,8
Capex/depreciation 0,1 0,1 0,5
Capex tangibles / tangible fixed assets 33,4 25 32,9
Capex intangibles / definite intangibles 5,4 7,5 11,5
Depreciation on intang / def. intang 29 39 57
Depreciation on tangibles / tangibles 26,28 33,91 41,75

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.

15,5

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.

(
)
10,5

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.

(
)
3,5

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. 

 

(
)
4,3