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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Midsona

Midsona

SEKm 2023 2024e 2025e
Sales 3793 3767 3898
Sales growth (%) -2,7 -0,7 3,5
EBITDA 186 274 313
EBITDA margin (%) 4,9 7,3 8
EBIT adj. 60 122 161
EBIT adj. margin (%) 1,6 3,2 4,1
Pretax profit -35 54 96
EPS -0,35 0,28 0,5
EPS growth (%) -94,8 -181 77,4
EPS adj. 0,46 0,52 0,73
DPS 0 0 0
EV/EBITDA (x) 8,7 6,2 4,9
EV/EBIT adj. (x) 27,1 13,8 9,6
P/E (x) -22,3 27,5 15,5
P/E adj. (x) 17 15,1 10,6
EV/sales (x) 0,43 0,45 0,4
FCF yield (%) 28,1 -0,5 17,3
Le. adj. FCF yld. (%) 23,2 -5,4 12,4
Dividend yield (%) 0 0 0
Net IB debt/EBITDA (x) 2,6 2 1,3
Le. adj. ND/EBITDA (x) 1,5 1,4 0,7
SEKm 2023 2024e 2025e
Sales 3793 3767 3898
COGS -2834 -2739 -2826
Gross profit 959 1028 1072
Other operating items -773 -754 -759
EBITDA 186 274 313
Depreciation and amortisation -109 -108 -108
of which leasing depreciation -38 -36 -36
EBITA 77 166 205
EO Items -31 0 0
Impairment and PPA amortisation -48 -44 -44
EBIT 29 122 161
Net financial items -64 -68 -65
Pretax profit -35 54 96
Tax -18 -13 -22
Net profit -53 41 73
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders -53 41 73
EPS -0,35 0,28 0,5
EPS adj. 0,46 0,52 0,73
Total extraordinary items after tax -47 0 0
Leasing payments -38 -36 -36
Tax rate (%) -51,4 23,5 23,5
Gross margin (%) 25,3 27,3 27,5
EBITDA margin (%) 4,9 7,3 8
EBITA margin (%) 2 4,4 5,3
EBIT margin (%) 0,8 3,2 4,1
Pre-tax margin (%) -0,9 1,4 2,5
Net margin (%) -1,4 1,1 1,9
Sales growth (%) -2,7 -0,7 3,5
EBITDA growth (%) 5,7 47,5 14,1
EBITA growth (%) 24,2 116 23,2
EBIT growth (%) -106,2 N/A 31,5
Net profit growth (%) -89,4 -177,8 77,4
EPS growth (%) -94,8 -181 77,4
Profitability N/A N/A N/A
ROE (%) -1,7 1,4 2,4
ROE adj. (%) 1,4 2,8 3,8
ROCE (%) 0,8 3,3 4,3
ROCE adj. (%) 2,8 4,5 5,5
ROIC (%) 3,2 3,6 4,4
ROIC adj. (%) 4,5 3,6 4,4
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 217 274 313
EBITDA adj. margin (%) 5,7 7,3 8
EBITDA lease adj. 179 238 277
EBITDA lease adj. margin (%) 4,7 6,3 7,1
EBITA adj. 108 166 205
EBITA adj. margin (%) 2,8 4,4 5,3
EBIT adj. 60 122 161
EBIT adj. margin (%) 1,6 3,2 4,1
Pretax profit Adj. 44 98 140
Net profit Adj. 42 85 117
Net profit to shareholders adj. 42 85 117
Net adj. margin (%) 1,1 2,3 3
SEKm 2023 2024e 2025e
EBITDA 186 274 313
Goodwill 1459 1459 1459
Net financial items -64 -68 -65
Other intangible assets 1467 1434 1402
Paid tax -2 -13 -22
Tangible fixed assets 190 148 107
Non-cash items -8 0 0
Right-of-use asset 214 234 254
Cash flow before change in WC 112 193 225
Total other fixed assets 103 103 103
Change in working capital 231 -158 14
Fixed assets 3433 3378 3325
Operating cash flow 343 36 239
Inventories 554 640 633
Capex tangible fixed assets -29 -30 -31
Receivables 334 383 389
Capex intangible fixed assets 12 -11 -12
Other current assets 43 112 128
Acquisitions and Disposals -7 0 0
Cash and liquid assets 235 113 193
Free cash flow 319 -6 196
Total assets 4599 4627 4669
Dividend paid 0 0 0
Shareholders equity 2987 3028 3101
Share issues and buybacks 0 0 0
Minority 0 0 0
Leasing liability amortisation -56 -56 -56
Total equity 2987 3028 3101
Other non-cash items 32 0 0
Long-term debt 449 389 329
Pension debt 0 0 0
Convertible debt 0 0 0
Leasing liability 214 214 214
Total other long-term liabilities 338 338 338
Short-term debt 68 68 68
Accounts payable 312 358 376
Other current liabilities 231 232 243
Total liabilities and equity 4599 4627 4669
Net IB debt 491 553 413
Net IB debt excl. pension debt 491 553 413
Net IB debt excl. leasing 277 339 199
Capital employed 3718 3699 3712
Capital invested 3478 3581 3514
Working capital 388 546 532
Market cap. diluted (m) 1134 1134 1134
Net IB debt adj. 491 553 413
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 1625 1687 1547
Total assets turnover (%) 79,8 81,7 83,9
Working capital/sales (%) 13,3 12,4 13,8
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) 16,4 18,3 13,3
Net debt / market cap (%) 43,3 48,7 36,4
Equity ratio (%) 64,9 65,4 66,4
Net IB debt adj. / equity (%) 16,4 18,3 13,3
Current ratio 1,91 1,9 1,96
EBITDA/net interest 2,9 4 4,8
Net IB debt/EBITDA (x) 2,6 2 1,3
Net IB debt/EBITDA lease adj. (x) 1,5 1,4 0,7
Interest coverage 1,2 2,4 3,1
SEKm 2023 2024e 2025e
Shares outstanding adj. 145 145 145
Diluted shares adj. 145 145 145
EPS -0,35 0,28 0,5
Dividend per share 0 0 0
EPS adj. 0,46 0,52 0,73
BVPS 20,54 20,82 21,33
BVPS adj. 0,42 0,93 1,65
Net IB debt/share 3,38 3,8 2,84
Share price 7,8 7,8 7,8
Market cap. (m) 1134 1134 1134
P/E (x) -22,3 27,5 15,5
EV/sales (x) 0,43 0,45 0,4
EV/EBITDA (x) 8,7 6,2 4,9
EV/EBITA (x) 21,1 10,1 7,6
EV/EBIT (x) 56 13,8 9,6
Dividend yield (%) 0 0 0
FCF yield (%) 28,1 -0,5 17,3
Le. adj. FCF yld. (%) 23,2 -5,4 12,4
P/BVPS (x) 0,38 0,37 0,37
P/BVPS adj. (x) 18,6 8,41 4,72
P/E adj. (x) 17 15,1 10,6
EV/EBITDA adj. (x) 7,5 6,2 4,9
EV/EBITA adj. (x) 15 10,1 7,6
EV/EBIT adj. (x) 27,1 13,8 9,6
EV/CE (x) 0,4 0,5 0,4
Investment ratios N/A N/A N/A
Capex/sales (%) 0,4 1,1 1,1
Capex/depreciation 0,2 0,6 0,6
Capex tangibles / tangible fixed assets 15,3 20,3 29,1
Capex intangibles / definite intangibles 0,8 0,8 0,8
Depreciation on intang / def. intang 0 0 0
Depreciation on tangibles / tangibles 37,37 48,6 67,09

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.

15,6

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.

(
)
9,6

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