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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Impact Coatings

Impact Coatings

Send subscription Close

Financials

SEKm 2025 2026e 2027e
Sales 47 104 160
Sales growth (%) -56,9 120,1 53,7
EBITDA -37 -22 1
EBITDA margin (%) -78 -21,3 0,8
EBIT adj. -45 -31 -8
EBIT adj. margin (%) -95,1 -29,6 -4,9
Pretax profit -45 -30 -8
EPS -0,52 -0,29 -0,06
EPS growth (%) 52,9 -44,3 -80,2
EPS adj. -0,52 -0,29 -0,06
DPS 0 0 0
EV/EBITDA (x) -3,2 -6,6 146,8
EV/EBIT adj. (x) -2,6 -4,7 -24,9
P/E (x) N/A N/A N/A
P/E adj. (x) N/A N/A N/A
EV/sales (x) 2,49 1,4 1,21
FCF yield (%) -36,5 -18,2 -24,5
Le. adj. FCF yld. (%) -36,5 -18,2 -24,5
Dividend yield (%) 0 0 0
Net IB debt/EBITDA (x) 1 0,4 -31,4
Le. adj. ND/EBITDA (x) 1 0,4 -31,4
SEKm 2025 2026e 2027e
Sales 47 104 160
COGS -13 -59 -86
Gross profit 34 45 73
Other operating items -71 -68 -72
EBITDA -37 -22 1
Depreciation and amortisation -8 -9 -9
of which leasing depreciation 0 0 0
EBITA -45 -31 -8
EO Items 0 0 0
Impairment and PPA amortisation 0 0 0
EBIT -45 -31 -8
Net financial items 0 0 0
Pretax profit -45 -30 -8
Tax 0 0 0
Net profit -46 -30 -8
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders -46 -30 -8
EPS -0,52 -0,29 -0,06
EPS adj. -0,52 -0,29 -0,06
Total extraordinary items after tax 0 0 0
Leasing payments 0 0 0
Tax rate (%) -0,7 0 0
Gross margin (%) 72,9 43,6 46
EBITDA margin (%) -78 -21,3 0,8
EBITA margin (%) -95,1 -29,6 -4,9
EBIT margin (%) -95,1 -29,6 -4,9
Pre-tax margin (%) -96 -29,4 -4,8
Net margin (%) -96,6 -29,4 -4,8
Sales growth (%) -56,9 120,1 53,7
EBITDA growth (%) 47,8 -39,8 -105,9
EBITA growth (%) 43 -31,6 -74,7
EBIT growth (%) 43 -31,6 -74,7
Net profit growth (%) 51 -33,1 -75
EPS growth (%) 52,9 -44,3 -80,2
Profitability N/A N/A N/A
ROE (%) -27 -21,8 -4,7
ROE adj. (%) -27 -21,8 -4,7
ROCE (%) -26,6 -21,7 -4,7
ROCE adj. (%) -26,6 -21,7 -4,7
ROIC (%) -33,7 -26,4 -5,7
ROIC adj. (%) -33,7 -26,4 -5,7
Adj. earnings numbers N/A N/A N/A
EBITDA adj. -37 -22 1
EBITDA adj. margin (%) -78 -21,3 0,8
EBITDA lease adj. -37 -22 1
EBITDA lease adj. margin (%) -78 -21,3 0,8
EBITA adj. -45 -31 -8
EBITA adj. margin (%) -95,1 -29,6 -4,9
EBIT adj. -45 -31 -8
EBIT adj. margin (%) -95,1 -29,6 -4,9
Pretax profit Adj. -45 -30 -8
Net profit Adj. -46 -30 -8
Net profit to shareholders adj. -46 -30 -8
Net adj. margin (%) -96,6 -29,4 -4,8
SEKm 2025 2026e 2027e
EBITDA -37 -22 1
Goodwill 0 0 0
Net financial items 0 0 0
Other intangible assets 7 7 9
Paid tax 0 0 0
Tangible fixed assets 52 56 68
Non-cash items 0 0 0
Right-of-use asset 0 0 0
Cash flow before change in WC -37 -22 1
Total other fixed assets 10 10 10
Change in working capital -2 7 -26
Fixed assets 69 73 87
Operating cash flow -39 -15 -25
Inventories 76 71 88
Capex tangible fixed assets -7 -12 -21
Receivables 8 14 40
Capex intangible fixed assets -1 0 -2
Other current assets 15 19 32
Cash and liquid assets 38 10 42
Acquisitions and Disposals 0 0 0
Total assets 206 185 289
Free cash flow -47 -28 -48
Shareholders equity 155 124 197
Dividend paid 0 0 0
Minority 0 0 0
Share issues and buybacks 0 0 80
Total equity 155 124 197
Leasing liability amortisation 0 0 0
Long-term debt 1 1 1
Other non-cash items 52 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 8 10 11
Other current liabilities 43 50 80
Total liabilities and equity 206 185 289
Net IB debt -37 -9 -41
Net IB debt excl. pension debt -37 -9 -41
Net IB debt excl. leasing -37 -9 -41
Capital employed 156 125 197
Capital invested 118 115 155
Working capital 49 43 69
Market cap. diluted (m) 155 155 235
Net IB debt adj. -37 -9 -41
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 117 146 193
Total assets turnover (%) 19,9 53 67,4
Working capital/sales (%) 123,7 44,1 34,8
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) -24 -7,3 -21
Net debt / market cap (%) -24,1 -5,9 -17,6
Equity ratio (%) 75 67,1 68,2
Net IB debt adj. / equity (%) -24 -7,3 -21
Current ratio 2,71 1,87 2,22
EBITDA/net interest 92 100,7 8,9
Net IB debt/EBITDA (x) 1 0,4 -31,4
Net IB debt/EBITDA lease adj. (x) 1 0,4 -31,4
Interest coverage 112,3 N/A N/A
SEKm 2025 2026e 2027e
Shares outstanding adj. 105 105 160
Diluted shares adj. 105 105 160
EPS -0,52 -0,29 -0,06
Dividend per share 0 0 0
EPS adj. -0,52 -0,29 -0,06
BVPS 1,47 1,18 1,23
BVPS adj. 1,41 1,12 1,18
Net IB debt/share -0,35 -0,09 -0,26
Share price 1,47 1,47 1,47
Market cap. (m) 155 155 235
P/E (x) N/A N/A N/A
EV/sales (x) 2,5 1,4 1,2
EV/EBITDA (x) -3,2 -6,6 146,8
EV/EBITA (x) -2,6 -4,7 -24,9
EV/EBIT (x) -2,6 -4,7 -24,9
Dividend yield (%) 0 0 0
FCF yield (%) -36,5 -18,2 -24,5
Le. adj. FCF yld. (%) -36,5 -18,2 -24,5
P/BVPS (x) 1 1,24 1,19
P/BVPS adj. (x) 1,04 1,32 1,25
P/E adj. (x) N/A N/A N/A
EV/EBITDA adj. (x) -3,2 -6,6 146,8
EV/EBITA adj. (x) -2,6 -4,7 -24,9
EV/EBIT adj. (x) -2,6 -4,7 -24,9
EV/CE (x) 0,8 1,2 1
Investment ratios N/A N/A N/A
Capex/sales (%) 16,5 12,2 14,5
Capex/depreciation 1 1,5 2,6
Capex tangibles / tangible fixed assets 12,9 22,1 30,7
Capex intangibles / definite intangibles 16,3 4,6 26,5
Depreciation on intang / def. intang 1,8 4 2,3
Depreciation on tangibles / tangibles 15,4 14,9 13,1

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.

- 24,5

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.

(
)
- 24,3

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.

(
)
1,2

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. 

 

(
)
1,2