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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Midsona

Midsona

Send subscription Close

Financials

SEKm 2024 2025e 2026e
Sales 3727 3638 3757
Sales growth (%) -1,7 -2,4 3,3
EBITDA 280 234 309
EBITDA margin (%) 7,5 6,4 8,2
EBIT adj. 128 108 153
EBIT adj. margin (%) 3,4 3 4,1
Pretax profit 75 43 114
EPS 0,33 0,18 0,6
EPS growth (%) N/A -44,1 N/A
EPS adj. 0,53 0,48 0,85
DPS 0,2 0,2 0,3
EV/EBITDA (x) 5,7 6,3 4,4
EV/EBIT adj. (x) 12,6 13,6 8,9
P/E (x) 24,2 43,4 13,3
P/E adj. (x) 15 16,6 9,4
EV/sales (x) 0,43 0,4 0,36
FCF yield (%) 10,1 16,3 16,5
Le. adj. FCF yld. (%) 5,2 11,5 11,7
Dividend yield (%) 2,5 2,5 3,8
Net IB debt/EBITDA (x) 1,6 1,3 0,6
Le. adj. ND/EBITDA (x) 0,9 0,4 -0,1
SEKm 2024 2025e 2026e
Sales 3727 3638 3757
COGS -2658 -2589 -2648
Gross profit 1069 1049 1109
Other operating items -789 -815 -801
EBITDA 280 234 309
Depreciation and amortisation -103 -102 -108
of which leasing depreciation -33 -32 -32
EBITA 177 132 201
EO Items 0 -24 0
Impairment and PPA amortisation -49 -48 -48
EBIT 128 84 153
Net financial items -53 -42 -38
Pretax profit 75 43 114
Tax -28 -16 -27
Net profit 47 26 87
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 47 26 87
EPS 0,33 0,18 0,6
EPS adj. 0,53 0,48 0,85
Total extraordinary items after tax 0 -15 0
Leasing payments -33 -32 -32
Tax rate (%) 37,3 38,7 23,5
Gross margin (%) 28,7 28,8 29,5
EBITDA margin (%) 7,5 6,4 8,2
EBITA margin (%) 4,7 3,6 5,3
EBIT margin (%) 3,4 2,3 4,1
Pre-tax margin (%) 2 1,2 3
Net margin (%) 1,3 0,7 2,3
Sales growth (%) -1,7 -2,4 3,3
EBITDA growth (%) 50,5 -16,3 31,8
EBITA growth (%) 129,9 -25,3 51,7
EBIT growth (%) N/A -34,2 81,2
Net profit growth (%) -188,7 -44,5 235,1
EPS growth (%) N/A -44,1 N/A
Profitability N/A N/A N/A
ROE (%) 1,6 0,9 2,9
ROE adj. (%) 3,2 2,9 4,5
ROCE (%) 3,5 2,3 4,2
ROCE adj. (%) 4,8 4,3 5,6
ROIC (%) 3,2 2,4 4,7
ROIC adj. (%) 3,2 2,8 4,7
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 280 258 309
EBITDA adj. margin (%) 7,5 7,1 8,2
EBITDA lease adj. 247 226 277
EBITDA lease adj. margin (%) 6,6 6,2 7,4
EBITA adj. 177 156 201
EBITA adj. margin (%) 4,7 4,3 5,3
EBIT adj. 128 108 153
EBIT adj. margin (%) 3,4 3 4,1
Pretax profit Adj. 124 115 162
Net profit Adj. 96 89 135
Net profit to shareholders adj. 96 89 135
Net adj. margin (%) 2,6 2,4 3,6
SEKm 2024 2025e 2026e
EBITDA 280 234 309
Goodwill 1571 1571 1571
Net financial items -53 -42 -38
Other intangible assets 1336 1248 1211
Paid tax -3 -23 -27
Tangible fixed assets 170 98 52
Non-cash items -1 -2 0
Right-of-use asset 219 242 266
Cash flow before change in WC 223 167 243
Total other fixed assets 90 81 81
Change in working capital -81 57 -10
Fixed assets 3386 3239 3181
Operating cash flow 142 224 233
Inventories 617 618 639
Capex tangible fixed assets -23 -27 -30
Receivables 351 341 346
Capex intangible fixed assets -2 -9 -11
Other current assets 40 34 38
Acquisitions and Disposals 0 0 0
Cash and liquid assets 141 277 331
Free cash flow 117 189 192
Total assets 4535 4510 4535
Dividend paid 0 -29 -22
Shareholders equity 3068 3007 3073
Share issues and buybacks 0 0 0
Minority 0 0 0
Leasing liability amortisation -56 -55 -56
Total equity 3068 3007 3073
Other non-cash items -13 37 0
Long-term debt 306 371 311
Pension debt 0 0 0
Convertible debt 0 0 0
Leasing liability 214 214 214
Total other long-term liabilities 336 333 333
Short-term debt 72 3 3
Accounts payable 302 353 365
Other current liabilities 237 229 236
Total liabilities and equity 4535 4510 4535
Net IB debt 445 306 192
Net IB debt excl. pension debt 445 306 192
Net IB debt excl. leasing 231 92 -22
Capital employed 3660 3595 3601
Capital invested 3513 3313 3264
Working capital 469 412 422
Market cap. diluted (m) 1163 1163 1163
Net IB debt adj. 445 306 192
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 1608 1469 1355
Total assets turnover (%) 81,6 80,4 83,1
Working capital/sales (%) 11,5 12,1 11,1
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) 14,5 10,2 6,2
Net debt / market cap (%) 38,2 26,3 16,5
Equity ratio (%) 67,7 66,7 67,8
Net IB debt adj. / equity (%) 14,5 10,2 6,2
Current ratio 1,88 2,17 2,24
EBITDA/net interest 5,3 5,6 8,1
Net IB debt/EBITDA (x) 1,6 1,3 0,6
Net IB debt/EBITDA lease adj. (x) 0,9 0,4 -0,1
Interest coverage 3,3 3,2 5,2
SEKm 2024 2025e 2026e
Shares outstanding adj. 145 145 145
Diluted shares adj. 145 145 145
EPS 0,33 0,18 0,6
Dividend per share 0,2 0,2 0,3
EPS adj. 0,53 0,48 0,85
BVPS 21,1 20,68 21,13
BVPS adj. 1,11 1,3 2
Net IB debt/share 3,06 2,1 1,32
Share price 8 8 8
Market cap. (m) 1163 1163 1163
P/E (x) 24,2 43,4 13,3
EV/sales (x) 0,4 0,4 0,4
EV/EBITDA (x) 5,7 6,3 4,4
EV/EBITA (x) 9,1 11,1 6,8
EV/EBIT (x) 12,6 17,4 8,9
Dividend yield (%) 2,5 2,5 3,8
FCF yield (%) 10,1 16,3 16,5
Le. adj. FCF yld. (%) 5,2 11,5 11,7
P/BVPS (x) 0,38 0,39 0,38
P/BVPS adj. (x) 7,23 6,17 4
P/E adj. (x) 15 16,6 9,4
EV/EBITDA adj. (x) 5,7 5,7 4,4
EV/EBITA adj. (x) 9,1 9,4 6,8
EV/EBIT adj. (x) 12,6 13,6 8,9
EV/CE (x) 0,4 0,4 0,4
Investment ratios N/A N/A N/A
Capex/sales (%) 0,7 1 1,1
Capex/depreciation 0,4 0,5 0,5
Capex tangibles / tangible fixed assets 13,5 27,3 58,1
Capex intangibles / definite intangibles 0,1 0,7 0,9
Depreciation on intang / def. intang 0 0 0
Depreciation on tangibles / tangibles 41,2 71,7 146,9

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.

13,3

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.

(
)
8,8

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.

(
)
0,4

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. 

 

(
)
0,4