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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Infrea

Infrea

Send subscription Close

Financials

SEKm 2025 2026e 2027e
Sales 2236 2312 2373
Sales growth (%) 7,6 3,4 2,6
EBITDA N/A N/A N/A
EBITDA margin (%) 0 0 0
EBIT adj. 54 70 79
EBIT adj. margin (%) 2,4 3 3,3
Pretax profit 54 70 79
EPS 0,68 1,55 1,84
EPS growth (%) N/A N/A 18,8
EPS adj. N/A N/A N/A
DPS N/A N/A N/A
EV/EBITDA (x) N/A N/A N/A
EV/EBIT adj. (x) 0 0 0
P/E (x) 18,7 8,3 7
P/E adj. (x) N/A N/A N/A
EV/sales (x) 0 0 0
FCF yield (%) 0 0 0
Le. adj. FCF yld. (%) 0 0 0
Dividend yield (%) 0 0 0
Net IB debt/EBITDA (x) N/A N/A N/A
Le. adj. ND/EBITDA (x) N/A N/A N/A
SEKm 2025 2026e 2027e
Sales 2236 2312 2373
COGS N/A N/A N/A
Gross profit 2236 2312 2373
Other operating items -2236 -2312 -2373
EBITDA N/A N/A N/A
Depreciation and amortisation 0 0 0
of which leasing depreciation N/A N/A N/A
EBITA N/A N/A N/A
EO Items N/A N/A N/A
Impairment and PPA amortisation 0 0 0
EBIT 54 70 79
Net financial items N/A N/A N/A
Pretax profit 54 70 79
Tax N/A N/A N/A
Net profit 54 70 79
Minority interest N/A N/A N/A
Net profit discontinued N/A N/A N/A
Net profit to shareholders 54 70 79
EPS 0,68 1,55 1,84
EPS adj. N/A N/A N/A
Total extraordinary items after tax 0 0 0
Leasing payments N/A N/A N/A
Tax rate (%) 0 0 0
Gross margin (%) 100 100 100
EBITDA margin (%) 0 0 0
EBITA margin (%) 0 0 0
EBIT margin (%) 2,4 3 3,3
Pre-tax margin (%) 2,4 3 3,3
Net margin (%) 2,4 3 3,3
Sales growth (%) 7,6 3,4 2,6
EBITDA growth (%) N/A N/A N/A
EBITA growth (%) N/A N/A N/A
EBIT growth (%) N/A 30,6 12,8
Net profit growth (%) 259,6 30,6 12,8
Profitability N/A N/A N/A
EPS growth (%) N/A N/A 18,8
ROE (%) N/A N/A N/A
ROE adj. (%) N/A N/A N/A
ROCE (%) N/A N/A N/A
ROCE adj. (%) N/A N/A N/A
ROIC (%) N/A N/A N/A
ROIC adj. (%) N/A N/A N/A
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 0 0 0
EBITDA adj. margin (%) 0 0 0
EBITDA lease adj. N/A N/A N/A
EBITDA lease adj. margin (%) 0 0 0
EBITA adj. 0 0 0
EBITA adj. margin (%) 0 0 0
EBIT adj. 54 70 79
EBIT adj. margin (%) 2,4 3 3,3
Pretax profit Adj. 54 70 79
Net profit Adj. 54 70 79
Net profit to shareholders adj. 54 70 79
Net adj. margin (%) 2,4 3 3,3
SEKm 2025 2026e 2027e
EBITDA 146 162 173
Goodwill 420 420 420
Net financial items -14 -11 -9
Other intangible assets 33 33 33
Tangible fixed assets 88 74 62
Paid tax -10 -12 -14
Right-of-use asset 160 155 150
Non-cash items 3 0 0
Total other fixed assets 0 0 0
Cash flow before change in WC 126 139 149
Fixed assets 701 682 665
Change in working capital 2 -1 -4
Inventories 34 35 37
Operating cash flow 129 138 146
Receivables 250 253 261
Capex tangible fixed assets 31 -12 -12
Other current assets 182 188 194
Capex intangible fixed assets 3 0 0
Cash and liquid assets 185 190 249
Acquisitions and Disposals -29 0 0
Total assets 1352 1348 1406
Free cash flow 133 126 134
Shareholders equity 653 684 725
Dividend paid -15 -15 -15
Minority 0 0 0
Share issues and buybacks 0 0 0
Total equity 653 684 725
Leasing liability amortisation -58 -62 -66
Long-term debt 122 73 76
Other non-cash items 19 0 0
Pension debt 0 0 0
Convertible debt 0 0 0
Leasing liability 165 171 176
Total other long-term liabilities 26 26 26
Short-term debt 25 24 22
Accounts payable 200 204 211
Other current liabilities 161 166 171
Total liabilities and equity 1352 1348 1406
Net IB debt 127 78 24
Net IB debt excl. pension debt 127 78 24
Net IB debt excl. leasing -38 -93 -151
Capital employed 965 952 998
Capital invested 780 762 749
Working capital 105 106 110
Market cap. diluted (m) 409 409 409
Net IB debt adj. 127 78 24
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 536 487 434
Total assets turnover (%) 163,7 171,3 172,3
Working capital/sales (%) 4,8 4,6 4,5
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) 19,5 11,3 3,4
Net debt / market cap (%) 31 19 6
Equity ratio (%) 48,3 50,8 51,5
Net IB debt adj. / equity (%) 19,5 11,3 3,4
Current ratio 1,69 1,69 1,83
EBITDA/net interest 10,6 14,1 18,4
Net IB debt/EBITDA (x) 0,9 0,5 0,1
Net IB debt/EBITDA lease adj. (x) -0,5 -1 -1,5
Interest coverage 4,2 6,1 8,4
SEKm 2025 2026e 2027e
Shares outstanding adj. 30 30 30
Diluted shares adj. 30 30 30
EPS 0,68 1,55 1,84
Dividend per share 0,5 0,5 0,5
EPS adj. 0,98 1,55 1,84
BVPS 21,78 22,83 24,17
BVPS adj. 6,69 7,73 9,07
Net IB debt/share 4,24 2,59 0,81
Share price 13,65 13,65 13,65
Market cap. (m) 409 409 409
P/E (x) 20 8,8 7,4
EV/sales (x) 0,2 0,2 0,2
EV/EBITDA (x) 3,7 3 2,5
EV/EBITA (x) 9,4 7 5,5
EV/EBIT (x) 10 7 5,5
Dividend yield (%) 3,7 3,7 3,7
FCF yield (%) 32,5 30,8 32,7
Le. adj. FCF yld. (%) 18,4 15,7 16,7
P/BVPS (x) 0,63 0,6 0,56
P/BVPS adj. (x) 1,76 1,55 1,34
P/E adj. (x) 13,9 8,8 7,4
EV/EBITDA adj. (x) 3,7 3 2,5
EV/EBITA adj. (x) 9,4 7 5,5
EV/EBIT adj. (x) 9,4 7 5,5
EV/CE (x) 0,6 0,5 0,4
Investment ratios N/A N/A N/A
Capex/sales (%) 1,5 0,5 0,5
Capex/depreciation -1,3 0,5 0,5
Capex tangibles / tangible fixed assets 35,2 16,1 19,2
Capex intangibles / definite intangibles N/A N/A N/A
Depreciation on intang / def. intang N/A N/A N/A
Depreciation on tangibles / tangibles 30,4 34,9 38,5

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.

7,4

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.

(
)
0,2

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. 

 

(
)
0,6