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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Lumi Gruppen

Lumi Gruppen

Send subscription Close

Financials

NOKm 2024 2025e 2026e
Sales 452 491 534
Sales growth (%) 6,9 8,7 8,7
EBITDA 92 118 149
EBITDA margin (%) 20,3 24,1 27,8
EBIT adj. 60 81 102
EBIT adj. margin (%) 13,3 16,5 19,1
Pretax profit 18 38 64
EPS 0,24 0,51 0,87
EPS growth (%) N/A N/A 68,6
EPS adj. 0,34 0,63 0,87
DPS 0 0 0
EV/EBITDA (x) 15,2 11,5 8,8
EV/EBIT adj. (x) 23,1 16,8 12,8
P/E (x) 67,3 31,7 18,8
P/E adj. (x) 48,3 26 18,8
EV/sales (x) 3,08 2,77 2,45
FCF yield (%) 5,4 5,1 9
Le. adj. FCF yld. (%) 3,2 2,6 6,5
Dividend yield (%) 0 0 0
Net IB debt/EBITDA (x) 4,6 3,2 2,3
Le. adj. ND/EBITDA (x) 2,9 1,9 1,1
NOKm 2024 2025e 2026e
Sales 452 491 534
COGS 0 0 0
Gross profit 452 491 534
Other operating items -360 -373 -385
EBITDA 92 118 149
Depreciation and amortisation -39 -46 -46
of which leasing depreciation -34 -36 -36
EBITA 53 72 102
EO Items -7 -8 0
Impairment and PPA amortisation 0 0 0
EBIT 53 72 102
Net financial items -35 -34 -38
Pretax profit 18 38 64
Tax -4 -8 -14
Net profit 14 30 50
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 14 30 50
EPS 0,24 0,51 0,87
EPS adj. 0,34 0,63 0,87
Total extraordinary items after tax -5 -7 0
Leasing payments -34 -36 -36
Tax rate (%) 23,3 22 22
Gross margin (%) 100 100 100
EBITDA margin (%) 20,3 24,1 27,8
EBITA margin (%) 11,7 14,7 19,1
EBIT margin (%) 11,7 14,7 19,1
Pre-tax margin (%) 4,1 7,8 12
Net margin (%) 3,1 6,1 9,4
Growth Rates y-o-y N/A N/A N/A
Sales growth (%) 6,9 8,7 8,7
EBITDA growth (%) -149,1 29,1 25,5
EBITA growth (%) -122,5 36,5 41,1
EBIT growth (%) -122,5 36,5 41,1
Net profit growth (%) -105,1 111,6 68,6
EPS growth (%) N/A N/A 68,6
Profitability N/A N/A N/A
ROE (%) 3 5,9 9,2
ROE adj. (%) 4,1 7,2 9,2
ROCE (%) 5,4 7,2 9,8
ROCE adj. (%) 6,2 8 9,8
ROIC (%) 4,5 6,2 8,8
ROIC adj. (%) 5,2 7 8,8
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 99 127 149
EBITDA adj. margin (%) 21,9 25,8 27,8
EBITDA lease adj. 65 91 112
EBITDA lease adj. margin (%) 14,3 18,5 21
EBITA adj. 60 81 102
EBITA adj. margin (%) 13,3 16,5 19,1
EBIT adj. 60 81 102
EBIT adj. margin (%) 13,3 16,5 19,1
Pretax profit Adj. 25 46 64
Net profit Adj. 19 36 50
Net profit to shareholders adj. 19 36 50
Net adj. margin (%) 4,3 7,4 9,4
NOKm 2024 2025e 2026e
EBITDA 92 118 149
Goodwill 735 730 730
Net financial items -35 -34 -38
Other intangible assets 0 0 0
Paid tax -4 -8 -14
Tangible fixed assets 14 15 17
Non-cash items 14 2 0
Right-of-use asset 216 198 198
Cash flow before change in WC 67 78 97
Total other fixed assets 27 33 33
Change in working capital 19 -18 1
Fixed assets 992 976 978
Operating cash flow 85 60 97
Inventories 0 0 0
Capex tangible fixed assets -34 -13 -12
Receivables 23 32 29
Capex intangible fixed assets 0 0 0
Other current assets 0 0 0
Acquisitions and Disposals 0 0 0
Cash and liquid assets 69 76 125
Free cash flow 51 48 85
Total assets 1084 1084 1131
Dividend paid 0 0 0
Shareholders equity 492 521 572
Share issues and buybacks 28 0 0
Minority 0 0 0
Leasing liability amortisation -22 -23 -24
Total equity 492 521 572
Other non-cash items -46 10 -13
Long-term debt 244 237 237
Pension debt 0 0 0
Convertible debt 0 0 0
Leasing liability 254 240 240
Total other long-term liabilities 0 0 0
Short-term debt 15 15 15
Accounts payable 32 31 29
Other current liabilities 47 39 38
Total liabilities and equity 1084 1084 1131
Net IB debt 417 383 334
Net IB debt excl. pension debt 417 383 334
Net IB debt excl. leasing 163 143 94
Capital employed 1005 1014 1064
Capital invested 909 905 906
Working capital -56 -39 -39
Market cap. diluted (m) 946 943 943
Net IB debt adj. 444 416 368
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 1390 1359 1311
Total assets turnover (%) 43 45,3 48,2
Working capital/sales (%) -10,4 -9,7 -7,3
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) 84,9 73,5 58,5
Net debt / market cap (%) 44,1 40,6 35,5
Equity ratio (%) 45,4 48,1 50,5
Net IB debt adj. / equity (%) 90,4 79,9 64,3
Current ratio 0,97 1,26 1,85
EBITDA/net interest 2,6 3,5 3,9
Net IB debt/EBITDA (x) 4,6 3,2 2,3
Net IB debt/EBITDA lease adj. (x) 2,9 1,9 1,1
Interest coverage 1,5 2,1 2,7
NOKm 2024 2025e 2026e
Shares outstanding adj. 58 58 58
Diluted shares adj. 58 58 58
EPS 0,24 0,51 0,87
Dividend per share 0 0 0
EPS adj. 0,34 0,63 0,87
BVPS 8,47 9,01 9,88
BVPS adj. -4,19 -3,61 -2,74
Net IB debt/share 7,66 7,2 6,36
Share price 16,3 16,3 16,3
Market cap. (m) 946 943 943
P/E (x) 67,3 31,7 18,8
EV/sales (x) 3,1 2,8 2,5
EV/EBITDA (x) 15,2 11,5 8,8
EV/EBITA (x) 26,2 18,8 12,8
EV/EBIT (x) 26,2 18,8 12,8
Dividend yield (%) 0 0 0
FCF yield (%) 5,4 5,1 9
Le. adj. FCF yld. (%) 3,2 2,6 6,5
P/BVPS (x) 1,92 1,81 1,65
P/BVPS adj. (x) -3,89 -4,52 -5,95
P/E adj. (x) 48,3 26 18,8
EV/EBITDA adj. (x) 14,1 10,7 8,8
EV/EBITA adj. (x) 23,1 16,8 12,8
EV/EBIT adj. (x) 23,1 16,8 12,8
EV/CE (x) 1,4 1,3 1,2
Investment ratios N/A N/A N/A
Capex/sales (%) 7,5 2,6 2,3
Capex/depreciation 7,5 1,3 1,2
Capex tangibles / tangible fixed assets 235 83 70,5
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 31,2 29,9 27

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.

18,7

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.

(
)
12,5

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.

(
)
2,4

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. 

 

(
)
1,7