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 2024 2025e 2026e
Sales 110 112 146
Sales growth (%) 11,4 2,4 30,5
EBITDA -25 -23 -9
EBITDA margin (%) -22,7 -20,5 -6,2
EBIT adj. -31 -30 -17
EBIT adj. margin (%) -28,6 -26,8 -11,7
Pretax profit -30 -30 -15
EPS -0,34 -0,33 -0,12
EPS growth (%) -17,1 -2 -64,2
EPS adj. -0,35 -0,33 -0,12
DPS 0 0 0
EV/EBITDA (x) -9,8 -11,9 -34,5
EV/EBIT adj. (x) -7,7 -9,1 -18,4
P/E (x) N/A N/A N/A
P/E adj. (x) N/A N/A N/A
EV/sales (x) 2,22 2,44 2,15
FCF yield (%) -32,6 -10,2 -10,1
Le. adj. FCF yld. (%) -32,6 -10,2 -10,1
Dividend yield (%) 0 0 0
Net IB debt/EBITDA (x) 1,3 5,6 9,6
Le. adj. ND/EBITDA (x) 1,3 5,6 9,6
SEKm 2024 2025e 2026e
Sales 110 112 146
COGS -58 -58 -75
Gross profit 52 55 72
Other operating items -77 -78 -81
EBITDA -25 -23 -9
Depreciation and amortisation -7 -7 -8
of which leasing depreciation 0 0 0
EBITA -31 -30 -17
EO Items 0 0 0
Impairment and PPA amortisation 0 0 0
EBIT -31 -30 -17
Net financial items 1 0 2
Pretax profit -30 -30 -15
Tax 0 0 0
Net profit -30 -30 -15
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders -30 -30 -15
EPS -0,34 -0,33 -0,12
EPS adj. -0,35 -0,33 -0,12
Total extraordinary items after tax 0 0 0
Leasing payments 0 0 0
Tax rate (%) 0 0 0
Gross margin (%) 47,3 48,6 49
EBITDA margin (%) -22,7 -20,5 -6,2
EBITA margin (%) -28,6 -26,8 -11,7
EBIT margin (%) -28,6 -26,8 -11,7
Pre-tax margin (%) -27,6 -26,7 -10,4
Net margin (%) -27,6 -26,7 -10,4
Sales growth (%) 11,4 2,4 30,5
EBITDA growth (%) -14,4 -7,6 -60,5
EBITA growth (%) -7,4 -4,1 -43,1
EBIT growth (%) -7,4 -4,1 -43,1
Net profit growth (%) -5,9 -0,7 -49,3
EPS growth (%) -17,1 -2 -64,2
Profitability N/A N/A N/A
ROE (%) -15,4 -13,1 -5,7
ROE adj. (%) -15,4 -13,1 -5,7
ROCE (%) -15,4 -13,1 -5,7
ROCE adj. (%) -15,4 -13,1 -5,7
ROIC (%) -26,2 -20,3 -10,8
ROIC adj. (%) -26,2 -20,3 -10,8
Adj. earnings numbers N/A N/A N/A
EBITDA adj. -25 -23 -9
EBITDA adj. margin (%) -22,7 -20,5 -6,2
EBITDA lease adj. -25 -23 -9
EBITDA lease adj. margin (%) -22,7 -20,5 -6,2
EBITA adj. -31 -30 -17
EBITA adj. margin (%) -28,6 -26,8 -11,7
EBIT adj. -31 -30 -17
EBIT adj. margin (%) -28,6 -26,8 -11,7
Pretax profit Adj. -30 -30 -15
Net profit Adj. -30 -30 -15
Net profit to shareholders adj. -30 -30 -15
Net adj. margin (%) -27,6 -26,7 -10,4
SEKm 2024 2025e 2026e
EBITDA -25 -23 -9
Goodwill 0 0 0
Net financial items 1 0 2
Other intangible assets 4 7 8
Paid tax 0 0 0
Tangible fixed assets 62 69 83
Non-cash items 2 1 0
Right-of-use asset 0 0 0
Cash flow before change in WC -22 -22 -7
Total other fixed assets 17 17 17
Change in working capital -51 14 -9
Fixed assets 83 92 108
Operating cash flow -73 -8 -16
Inventories 102 101 117
Capex tangible fixed assets -15 -18 -22
Receivables 37 35 37
Capex intangible fixed assets -2 -2 -2
Other current assets 15 5 8
Cash and liquid assets 32 128 87
Acquisitions and Disposals 0 0 0
Total assets 269 361 357
Free cash flow -90 -29 -41
Shareholders equity 183 274 259
Dividend paid 0 0 0
Minority 0 0 0
Share issues and buybacks 0 125 0
Total equity 183 274 259
Leasing liability amortisation 0 0 0
Long-term debt 0 0 0
Other non-cash items 3 -1 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 14 9 11
Other current liabilities 73 79 88
Total liabilities and equity 269 361 357
Net IB debt -32 -128 -87
Net IB debt excl. pension debt -32 -128 -87
Net IB debt excl. leasing -32 -128 -87
Capital employed 183 274 259
Capital invested 150 146 171
Working capital 68 54 63
Market cap. diluted (m) 276 401 401
Net IB debt adj. -32 -128 -87
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 243 274 314
Total assets turnover (%) 39,7 35,6 40,8
Working capital/sales (%) 46,1 54,1 39,8
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) -17,7 -46,7 -33,7
Net debt / market cap (%) -11,7 -31,8 -21,7
Equity ratio (%) 67,8 75,8 72,3
Net IB debt adj. / equity (%) -17,7 -46,7 -33,7
Current ratio 2,16 3,07 2,52
EBITDA/net interest 20,8 188,8 4,7
Net IB debt/EBITDA (x) 1,3 5,6 9,6
Net IB debt/EBITDA lease adj. (x) 1,3 5,6 9,6
Interest coverage N/A N/A N/A
SEKm 2024 2025e 2026e
Shares outstanding adj. 87 127 127
Diluted shares adj. 87 127 127
EPS -0,34 -0,33 -0,12
Dividend per share 0 0 0
EPS adj. -0,35 -0,33 -0,12
BVPS 2,09 2,15 2,03
BVPS adj. 2,04 2,09 1,96
Net IB debt/share -0,37 -1 -0,68
Share price 3,15 3,15 3,15
Market cap. (m) 276 401 401
P/E (x) N/A N/A N/A
EV/sales (x) 2,22 2,44 2,15
EV/EBITDA (x) -9,8 -11,9 -34,5
EV/EBITA (x) -7,7 -9,1 -18,4
EV/EBIT (x) -7,7 -9,1 -18,4
Dividend yield (%) 0 0 0
FCF yield (%) -32,6 -10,2 -10,1
Le. adj. FCF yld. (%) -32,6 -10,2 -10,1
P/BVPS (x) 1,51 1,47 1,55
P/BVPS adj. (x) 1,55 1,5 1,6
P/E adj. (x) N/A N/A N/A
EV/EBITDA adj. (x) -9,8 -11,9 -34,5
EV/EBITA adj. (x) -7,7 -9,1 -18,4
EV/EBIT adj. (x) -7,7 -9,1 -18,4
EV/CE (x) 1,3 1 1,2
Investment ratios N/A N/A N/A
Capex/sales (%) 15,4 18,6 16,5
Capex/depreciation 2,6 2,9 3
Capex tangibles / tangible fixed assets 23,6 26,9 26,4
Capex intangibles / definite intangibles 57,1 35 26,3
Depreciation on intang / def. intang 2 14 8
Depreciation on tangibles / tangibles 10,41 8,98 8,82

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.

- 26,2

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.

(
)
- 18,4

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.

(
)
2,1

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. 

 

(
)
1,5