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 168 178 214
Sales growth (%) -6,3 6,2 19,9
EBITDA 49 55 75
EBITDA margin (%) 29,2 30,8 35
EBIT adj. 41 47 71
EBIT adj. margin (%) 24,4 26,2 33,3
Pretax profit 42 52 76
EPS 2,8 3,44 5
EPS growth (%) -14,6 23 45,2
EPS adj. 3,16 3,82 5
DPS 1,25 1,38 2
EV/EBITDA (x) 7,6 6,2 3,9
EV/EBIT adj. (x) 9,1 7,3 4,2
P/E (x) 15,5 12,6 8,7
P/E adj. (x) 13,8 11,4 8,7
EV/sales (x) 2,22 1,9 1,38
FCF yield (%) 12,4 6,6 11,5
Le. adj. FCF yld. (%) 12,4 6,6 11,5
Dividend yield (%) 2,9 3,2 4,6
Net IB debt/EBITDA (x) -3 -3,3 -3
Le. adj. ND/EBITDA (x) -3 -3,3 -3
SEKm 2025 2026e 2027e
Sales 168 178 214
COGS -72 -75 -89
Gross profit 96 103 125
Other operating items -47 -48 -50
EBITDA 49 55 75
Depreciation and amortisation -4 -4 -4
of which leasing depreciation 0 0 0
EBITA 45 51 71
EO Items 0 0 0
Impairment and PPA amortisation -4 -4 0
EBIT 41 47 71
Net financial items 1 5 4
Pretax profit 42 52 76
Tax -9 -11 -16
Net profit 33 41 60
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 33 41 60
EPS 2,8 3,44 5
EPS adj. 3,16 3,82 5
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 30,8 35
EBITA margin (%) 26,9 28,7 33,3
EBIT margin (%) 24,4 26,2 33,3
Pre-tax margin (%) 24,9 29,2 35,3
Net margin (%) 19,7 23,1 28
Sales growth (%) -6,3 6,2 19,9
EBITDA growth (%) -8,7 12,1 36,4
EBITA growth (%) -9,2 13,1 39
EBIT growth (%) -9,8 14 52,3
Net profit growth (%) -14,9 24,5 45,2
EPS growth (%) -14,6 23 45,2
Profitability N/A N/A N/A
ROE (%) 20 21,2 25,3
ROE adj. (%) 22,6 23,5 25,3
ROCE (%) 25,2 26,7 31,8
ROCE adj. (%) 27,8 29 31,8
ROIC (%) 86,1 137,5 171,7
ROIC adj. (%) 86,1 137,5 171,7
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 57 73 0
EBITA adj. 45 51 71
EBITDA adj. margin (%) 32,9 34,5 N/A
EBITA adj. margin (%) 26,9 28,7 33,3
EBITDA lease adj. 57 73 N/A
EBIT adj. 41 47 71
EBITDA lease adj. margin (%) 32,9 34,5 N/A
EBIT adj. margin (%) 24,4 26,2 33,3
Pretax profit Adj. 51 66 0
Net profit Adj. 40 53 0
Net profit to shareholders adj. 40 53 0
Net adj. margin (%) 23,2 25,1 N/A
SEKm 2025 2026e 2027e
EBITDA 49 55 75
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 50 64
Total other fixed assets 0 0 0
Change in working capital 16 -15 -3
Fixed assets 18 10 7
Operating cash flow 65 35 61
Inventories 9 7 7
Capex tangible fixed assets 0 0 0
Receivables 12 23 30
Capex intangible fixed assets 0 0 0
Other current assets 7 12 13
Acquisitions and Disposals 0 0 0
Cash and liquid assets 148 183 226
Free cash flow 64 35 60
Total assets 194 235 283
Dividend paid -21 0 -17
Shareholders equity 174 216 259
Share issues and buybacks 0 0 0
Minority 0 0 0
Leasing liability amortisation 0 0 0
Total equity 174 216 259
Other non-cash items 0 0 -171
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 10 10 12
Other current liabilities 10 10 12
Total liabilities and equity 194 235 283
Net IB debt -148 -183 -226
Net IB debt excl. pension debt -148 -183 -226
Net IB debt excl. leasing -148 -183 -226
Capital employed 174 216 259
Capital invested 26 33 33
Working capital 9 23 26
Market cap. diluted (m) 522 522 522
Net IB debt adj. -148 -183 -226
Market value of minority 0 0 0
Reversal of shares and participations 0 0 0
EV 374 339 296
Reversal of conv. debt assumed equity N/A N/A N/A
Total assets turnover (%) 91,7 83,2 82,6
Working capital/sales (%) 12,1 8,9 11,6
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) -85 -84,7 -87,3
Net debt / market cap (%) -28,4 -35 -43,3
Equity ratio (%) 90 91,7 91,5
Net IB debt adj. / equity (%) -85 -84,7 -87,3
Current ratio 9,11 11,49 11,53
EBITDA/net interest 100,7 17,6 41
Net IB debt/EBITDA (x) -3 -3,3 -3
Net IB debt/EBITDA lease adj. (x) -3 -3,3 -3
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 3,44 5
Dividend per share 1,25 1,38 2
EPS adj. 3,16 3,82 5
BVPS 14,53 17,98 21,6
BVPS adj. 13,24 17,3 21,16
Net IB debt/share -12,35 -15,23 -18,86
Share price 43,5 43,5 43,5
Market cap. (m) 522 522 522
P/E (x) 15,5 12,6 8,7
EV/sales (x) 2,2 1,9 1,4
EV/EBITDA (x) 7,6 6,2 3,9
EV/EBITA (x) 8,2 6,6 4,2
EV/EBIT (x) 9,1 7,3 4,2
Dividend yield (%) 2,9 3,2 4,6
FCF yield (%) 12,4 6,6 11,5
Le. adj. FCF yld. (%) 12,4 6,6 11,5
P/BVPS (x) 2,99 2,42 2,01
P/BVPS adj. (x) 3,29 2,51 2,06
P/E adj. (x) 13,8 11,4 8,7
EV/EBITDA adj. (x) 6,6 4,7 N/A
EV/EBITA adj. (x) 8,2 6,6 4,2
EV/EBIT adj. (x) 9,1 7,3 4,2
EV/CE (x) 2,1 1,6 1,1
Investment ratios 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 25 32,9 N/A
Capex intangibles / definite intangibles 7,5 11,5 N/A
Depreciation on intang / def. intang 39 57 N/A
Depreciation on tangibles / tangibles 33,91 41,75 N/A

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.

8,7

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.

(
)
4,2

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.

(
)
1,4

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. 

 

(
)
2,0