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 162 195 234
Sales growth (%) 34,2 20,2 20
EBITDA 45 63 81
EBITDA margin (%) 27,8 32,5 34,4
EBIT adj. 43 59 74
EBIT adj. margin (%) 26,6 30,1 31,8
Pretax profit 40 59 79
EPS 2,7 3,93 5,24
EPS growth (%) 58,6 45,9 33,3
EPS adj. 3,53 4,58 5,5
DPS 1,07 1,57 2,1
EV/EBITDA (x) 10,8 7 5
EV/EBIT adj. (x) 11,3 7,6 5,4
P/E (x) 18,4 12,6 9,5
P/E adj. (x) 14,1 10,8 9
EV/sales (x) 3,01 2,29 1,72
FCF yield (%) 6,4 9,2 10,6
Le. adj. FCF yld. (%) 6,4 9,2 10,6
Dividend yield (%) 2,2 3,2 4,2
Net IB debt/EBITDA (x) -2,3 -2,3 -2,3
Le. adj. ND/EBITDA (x) -2 -2,2 -2,3
SEKm 2024 2025e 2026e
Sales 162 195 234
COGS -77 -88 -103
Gross profit 85 107 131
Other operating items -40 -44 -50
EBITDA 45 63 81
Depreciation and amortisation -4 -3 -3
of which leasing depreciation 0 0 0
EBITA 41 60 77
EO Items -6 -3 0
Impairment and PPA amortisation -5 -5 -3
EBIT 37 55 74
Net financial items 3 4 4
Pretax profit 40 59 79
Tax -8 -12 -16
Net profit 32 47 62
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 32 47 62
EPS 2,7 3,93 5,24
EPS adj. 3,53 4,58 5,5
Total extraordinary items after tax -5 -3 0
Leasing payments 0 0 0
Tax rate (%) 20,6 20,6 20,6
Gross margin (%) 52,6 55 56
EBITDA margin (%) 27,8 32,5 34,4
EBITA margin (%) 25,5 30,8 33,1
EBIT margin (%) 22,7 28,5 31,8
Pre-tax margin (%) 24,7 30,3 33,6
Net margin (%) 19,6 24 26,7
Sales growth (%) 34,2 20,2 20
EBITDA growth (%) 43,5 40,8 27,1
EBITA growth (%) 49 45 29,1
EBIT growth (%) 57,6 50,4 34,2
Net profit growth (%) 57,4 47,2 33,3
EPS growth (%) 58,6 45,9 33,3
Profitability N/A N/A N/A
ROE (%) 22,2 28 30,3
ROE adj. (%) 29 32,6 31,7
ROCE (%) 28,8 35,3 38,1
ROCE adj. (%) 36,3 39,9 39,6
ROIC (%) 65,6 109,5 154,4
ROIC adj. (%) 75,5 115,4 154,4
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 45 57 73
EBITA adj. 48 63 77
EBITDA adj. margin (%) 31 32,9 34,5
EBITA adj. margin (%) 29,3 32,4 33,1
EBITDA lease adj. 45 57 73
EBIT adj. 43 59 74
EBITDA lease adj. margin (%) 31 32,9 34,5
EBIT adj. margin (%) 26,6 30,1 31,8
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 45 63 81
Goodwill 0 0 0
Net financial items 3 4 4
Other intangible assets 22 16 11
Paid tax 0 -11 -16
Tangible fixed assets 3 3 3
Non-cash items 0 0 0
Right-of-use asset 0 0 0
Cash flow before change in WC 48 56 69
Total other fixed assets 1 0 0
Change in working capital -10 0 -4
Fixed assets 26 18 14
Operating cash flow 38 56 64
Inventories 6 10 12
Capex tangible fixed assets 0 -1 -1
Receivables 21 25 30
Capex intangible fixed assets 0 -1 -1
Other current assets 15 12 14
Acquisitions and Disposals 0 0 0
Cash and liquid assets 103 144 188
Free cash flow 38 54 62
Total assets 171 210 258
Dividend paid -18 -13 -19
Shareholders equity 150 184 228
Share issues and buybacks 0 0 0
Minority 0 0 0
Leasing liability amortisation 0 0 0
Total equity 150 184 228
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 11 14 16
Other current liabilities 10 12 14
Total liabilities and equity 171 210 258
Net IB debt -103 -144 -188
Net IB debt excl. pension debt -103 -144 -188
Net IB debt excl. leasing -103 -144 -188
Capital employed 150 184 228
Capital invested 47 40 40
Working capital 21 21 26
Market cap. diluted (m) 591 591 591
Net IB debt adj. -103 -144 -188
Market value of minority 0 0 0
Reversal of shares and participations 0 0 0
EV 488 446 403
Reversal of conv. debt assumed equity N/A N/A N/A
Total assets turnover (%) 100,2 102,3 100
Working capital/sales (%) 9,8 10,9 10,1
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) -68,6 -78,4 -82,5
Net debt / market cap (%) -17,4 -24,5 -31,8
Equity ratio (%) 87,7 87,9 88,2
Net IB debt adj. / equity (%) -68,6 -78,4 -82,5
Current ratio 6,89 7,55 8,03
EBITDA/net interest 45,8 51,3 55,8
Net IB debt/EBITDA (x) -2,3 -2,3 -2,3
Net IB debt/EBITDA lease adj. (x) -2 -2,2 -2,3
Interest coverage 36,4 N/A N/A
SEKm 2024 2025e 2026e
Shares outstanding adj. 12 12 12
Diluted shares adj. 12 12 12
EPS 2,7 3,93 5,24
Dividend per share 1,07 1,57 2,1
EPS adj. 3,53 4,58 5,5
BVPS 12,61 15,48 19,14
BVPS adj. 10,73 14,14 18,2
Net IB debt/share -8,65 -12,13 -15,8
Share price 49,6 49,6 49,6
Market cap. (m) 591 591 591
P/E (x) 18,4 12,6 9,5
EV/sales (x) 3,01 2,29 1,72
EV/EBITDA (x) 10,8 7 5
EV/EBITA (x) 11,8 7,4 5,2
EV/EBIT (x) 13,2 8 5,4
Dividend yield (%) 2,2 3,2 4,2
FCF yield (%) 6,4 9,2 10,6
Le. adj. FCF yld. (%) 6,4 9,2 10,6
P/BVPS (x) 3,93 3,21 2,59
P/BVPS adj. (x) 4,62 3,51 2,73
P/E adj. (x) 14,1 10,8 9
EV/EBITDA adj. (x) 9,1 6,6 4,7
EV/EBITA adj. (x) 10,2 7,1 5,2
EV/EBIT adj. (x) 11,3 7,6 5,4
EV/CE (x) 3,2 2,4 1,8
Investment ratios N/A N/A N/A
Capex/sales (%) 0,1 0,9 0,8
Capex/depreciation 0,1 0,5 0,6
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.

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.

(
)
5,5

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.

(
)
1,7

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. 

 

(
)
2,6