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 2025 2026e 2027e
Sales 168,12 185,97 225,02
Sales growth (%) -6,3 10,6 21
EBITDA 49 56 78
EBITDA margin (%) 29,2 30,2 34,7
EBIT adj. 41 48 74
EBIT adj. margin (%) 24,4 25,8 33
Pretax profit 42 53 79
EPS 2,8 3,52 5,21
EPS growth (%) -14,6 25,9 47,8
EPS adj. 3,16 3,9 5,21
Dividend per share 1,25 1,41 2,08
EV/EBITDA (x) 9,1 7,4 4,7
EV/EBIT adj. (x) 10,9 8,6 5
P/E (x) 17,75 14,1 9,54
P/E adj. (x) 15,7 12,7 9,5
EV/sales (x) 2,67 2,22 1,64
FCF yield (%) 10,9 5,8 10,4
Le. adj. FCF yld. (%) 10,9 5,8 10,4
Dividend yield (%) 2,5 2,8 4,2
Net IB debt/EBITDA (x) -3 -3,3 -2,9
Le. adj. ND/EBITDA (x) -3 -3,3 -2,9
SEKm 2025 2026e 2027e
Sales 168,12 185,97 225,02
COGS -72 -79 -93
Gross profit 96 107 132
Other operating items -47 -51 -54
EBITDA 49 56 78
Depreciation and amortisation -4 -4 -4
Depreciation on leased assets 0 0 0
EBITA 45,31 52,38 74,29
Operating EO items 0 0 0
Impairment and amortisation charges -4 -4 0
EBIT 41,04 47,9 74,25
Net financial items 1 5 4
Pretax profit 42 53 79
Tax -9 -11 -16
Net profit 33 42 62
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 33 42 62
EPS 2,8 3,52 5,21
EPS adj. 3,16 3,9 5,21
Total extraordinary items after tax 0 0 0
Leasing payments 0 0 0
Tax rate (%) 20,7 20,6 20,6
Gross margin (%) 57 57,8 58,5
EBITDA margin (%) 29,2 30,2 34,7
EBITA margin (%) 26,9 28,2 33
EBIT margin (%) 24,4 25,8 33
Pre-tax margin (%) 24,9 28,6 35
Net margin (%) 19,7 22,7 27,8
Sales growth (%) -6,3 10,6 21
EBITDA growth (%) -8,7 14,5 39,1
EBITA growth (%) -9,2 15,6 41,8
EBIT growth (%) -9,8 16,7 55
Net profit growth (%) -14,9 27,4 47,8
EPS growth (%) -14,6 25,9 47,8
Profitability N/A N/A N/A
ROE (%) 20 21,6 26,1
ROE adj. (%) 22,6 23,9 26,1
ROCE (%) 25,2 27,2 32,9
ROCE adj. (%) 27,8 29,5 32,9
ROIC (%) 86,1 138,3 172,8
ROIC adj. (%) 86,1 138,3 172,8
Year N/A N/A N/A
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 49 56 78
EBITDA adj. margin (%) 29,2 30,2 34,7
EBITDA lease adj. 49 56 78
EBITDA lease adj. margin (%) 29,2 30,2 34,7
EBITA adj. 45 52 74
EBITA adj. margin (%) 26,9 28,2 33
EBIT adj. 41 48 74
EBIT adj. margin (%) 24,4 25,8 33
Pretax profit Adj. 46 58 79
Net profit Adj. 37 47 63
Net profit to shareholders adj. 37 47 63
Net adj. margin (%) 22,3 25,1 27,8
SEKm 2025 2026e 2027e
EBITDA 49 56 78
Goodwill 0 0 0
Net financial items 1 5 4
Other intangible assets 16 8 5
Paid tax -1 -11 -16
Tangible fixed assets 2 2 1
Non-cash items 0 0 0
Right-of-use asset 0 0 0
Cash flow before change in WC 49 51 66
Other Fixed Assets All 0 0 0
Change in working capital 16 -15 -4
Fixed assets 18 10 7
Operating cash flow 65 35 63
Inventories 9 7 8
Capex tangible fixed assets 0 0 0
Receivables 12 24 32
Capex intangible fixed assets 0 0 0
Other current assets 7 13 14
Acquisitions and Disposals 0 0 0
Cash and liquid assets 148 183 228
Free cash flow 64 35 62
Total assets 194 237 287
Dividend paid -21 0 -17
Shareholders equity 174 217 262
Share issues and buybacks 0 0 0
Minority 0 0 0
Leasing liability amortisation 0 0 0
Total equity 174 217 262
Other changes in net debt 5 0 0
Long-term debt 0 0 0
Pension debt 0 0 0
Convertible debt 0 0 0
Leasing liability 0 0 0
Total other long-term liabilities 0 0 0
Short-term debt 0 0 0
Accounts payable 10 10 12
Other current liabilities 10 10 13
Total liabilities and equity 194 237 287
Net IB debt -148 -183 -228
Net IB debt excl. pension debt -148 -183 -228
Net IB debt excl. leasing -148 -183 -228
Capital employed 174 217 262
Capital invested 26 34 34
Working capital 9 24 28
Market cap. diluted (m) 596 596 596
Net IB debt adj. -148 -183 -228
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 448 414 368
Total assets turnover (%) 91,7 86,3 85,8
Financial risk and debt service N/A N/A N/A
Working capital/sales (%) 12,1 8,8 11,5
Year N/A N/A N/A
Net debt/equity (%) -85 -84,3 -86,9
Net debt / market cap (%) -24,8 -30,6 -38,2
Equity ratio (%) 90 91,4 91,2
Net IB debt adj. / equity (%) -85 -84,3 -86,9
Current ratio 9,11 11,11 11,14
EBITDA/net interest 100,7 18 42,7
Net IB debt/EBITDA (x) -3 -3,3 -2,9
Net IB debt/EBITDA lease adj. (x) -3 -3,3 -2,9
Interest coverage 5546,4 N/A N/A
SEKm 2025 2026e 2027e
Shares outstanding adj. 12 12 12
Diluted shares adj. 12 12 12
EPS 2,8 3,52 5,21
Dividend per share 1,25 1,41 2,08
EPS adj. 3,16 3,9 5,21
BVPS 14,53 18,06 21,86
BVPS adj. 13,24 17,38 21,42
Net IB debt/share -12,35 -15,23 -19
Share price 49,7 49,7 49,7
Market cap. (m) 596 596 596
P/E (x) 17,75 14,1 9,54
EV/sales (x) 2,67 2,22 1,64
EV/EBITDA (x) 9,1 7,4 4,7
EV/EBITA (x) 9,9 7,9 5
EV/EBIT (x) 10,9 8,6 5
Dividend yield (%) 2,5 2,8 4,2
FCF yield (%) 10,9 5,8 10,4
Le. adj. FCF yld. (%) 10,9 5,8 10,4
P/BVPS (x) 3,42 2,75 2,27
P/BVPS adj. (x) 3,75 2,86 2,32
P/E adj. (x) 15,7 12,7 9,5
EV/EBITDA adj. (x) 9,1 7,4 4,7
EV/EBITA adj. (x) 9,9 7,9 5
EV/EBIT adj. (x) 10,9 8,6 5
EV/CE (x) 2,6 1,9 1,4
Investment ratios N/A N/A N/A
Year N/A N/A N/A
Capex/sales (%) -0,2 -0,2 -0,3
Capex/depreciation 0,1 0,1 0,2
Capex tangibles / tangible fixed assets 13,8 19 33,8
Capex intangibles / definite intangibles 0,9 1,6 4,2
Depreciation on intang / def. intang 20 37 57
Depreciation on tangibles / tangibles 34,16 42,91 54,19

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.

9,5

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.

(
)
5,0

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.

(
)
1,6

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. 

 

(
)
2,3