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 2025 2026e 2027e
Sales 3630 3733,94 3922,99
Sales growth (%) -2,6 2,9 5,1
EBITDA 244 354 333
EBITDA margin (%) 6,7 9,5 8,5
EBIT adj. 133 168 195
EBIT adj. margin (%) 3,7 4,5 5
Pretax profit 24 192 168
EPS 0,07 1,1 0,88
EPS growth (%) -79 N/A -19,4
EPS adj. 0,54 1,06 1,15
DPS N/A N/A N/A
Dividend per share 0,22 0,32 0,32
EV/EBITDA (x) 8,3 5,4 5,5
EV/EBIT adj. (x) 15,3 11,3 9,4
P/E (x) N/A 10,85 13,46
P/E adj. (x) 21,9 11,3 10,4
EV/sales (x) 0,56 0,51 0,47
FCF yield (%) 12 11,6 10,1
Le. adj. FCF yld. (%) 8,8 8,4 6,4
Dividend yield (%) 1,8 2,7 2,7
Net IB debt/EBITDA (x) 1,2 0,5 0,3
Le. adj. ND/EBITDA (x) 0,3 -0,2 -0,4
SEKm 2025 2026e 2027e
Sales 3630 3733,94 3922,99
COGS -2647 -2656 -2772
Gross profit 983 1078 1151
Other operating items -739 -724 -817
EBITDA 244 354 333
Depreciation and amortisation -95 -89 -88
of which leasing depreciation N/A N/A N/A
Depreciation on leased assets -54 -55 -56
EBITA 105 264,99 245,18
EO Items N/A N/A N/A
Operating EO items -75 52 0
Impairment and PPA amortisation N/A N/A N/A
Impairment and amortisation charges -91 -45 -50
EBIT 58 219,99 195,18
Net financial items -34 -28 -27
Pretax profit 24 192 168
Tax -14 -33 -40
Net profit 10 159 129
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 10 159 129
EPS 0,07 1,1 0,88
EPS adj. 0,54 1,06 1,15
Total extraordinary items after tax -31 43 0
Leasing payments -54 -55 -56
Tax rate (%) 58,3 17 23,5
Gross margin (%) 27,1 28,9 29,3
EBITDA margin (%) 6,7 9,5 8,5
EBITA margin (%) 2,9 7,1 6,2
EBIT margin (%) 1,6 5,9 5
Pre-tax margin (%) 0,7 5,1 4,3
Net margin (%) 0,3 4,3 3,3
Sales growth (%) -2,6 2,9 5,1
EBITDA growth (%) -12,9 45,1 -5,9
EBITA growth (%) -40,7 152,4 -7,5
EBIT growth (%) -54,7 N/A -11,3
Net profit growth (%) -78,7 1495 -19,4
EPS growth (%) -79 N/A -19,4
Profitability N/A N/A N/A
Year N/A N/A N/A
ROE (%) 0,3 5,3 4
ROE adj. (%) 4,4 5,3 5,6
ROCE (%) 1,6 6,1 5,3
ROCE adj. (%) 6,2 5,9 6,6
ROIC (%) 1,3 6,7 5,7
ROIC adj. (%) 2,2 5,4 5,7
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 319 302 333
EBITDA adj. margin (%) 8,8 8,1 8,5
EBITDA lease adj. 265 247 277
EBITDA lease adj. margin (%) 7,3 6,6 7,1
EBITA adj. 180 213 245
EBITA adj. margin (%) 5 5,7 6,2
EBIT adj. 133 168 195
EBIT adj. margin (%) 3,7 4,5 5
Pretax profit Adj. 190 185 218
Net profit Adj. 132 161 179
Net profit to shareholders adj. 132 161 179
Net adj. margin (%) 3,6 4,3 4,6
SEKm 2025 2026e 2027e
EBITDA 244 354 333
Goodwill 1571 1571 1571
Net financial items -34 -28 -27
Other intangible assets 1200 1249 1211
Paid tax -25 -43 -40
Tangible fixed assets 78 60 67
Non-cash items 42 9 0
Right-of-use asset 214 214 222
Cash flow before change in WC 227 292 267
Total other fixed assets N/A N/A N/A
Other Fixed Assets All 77 67 67
Change in working capital 2 -32 -41
Fixed assets 3140 3161 3138
Operating cash flow 229 261 226
Inventories 552 653 706
Capex tangible fixed assets -17 -25 -39
Receivables 383 384 409
Capex intangible fixed assets -5 -36 -12
Other current assets N/A N/A N/A
Acquisitions and Disposals 0 0 0
Cash and liquid assets 316 403 408
Free cash flow 207 200 175
Total assets 4391 4601 4660
Dividend paid -29 -32 -47
Shareholders equity 2933 3135 3218
Share issues and buybacks 0 0 0
Minority 0 0 0
Leasing liability amortisation -54 -55 -64
Total equity 2933 3135 3218
Other non-cash items N/A N/A N/A
Other changes in net debt 50 25 0
Long-term debt 391 352 292
Pension debt N/A N/A N/A
Convertible debt 0 0 0
Leasing liability 214 214 214
Total other long-term liabilities 313 308 308
Short-term debt 10 3 3
Accounts payable 261 354 379
Other current liabilities 269 235 247
Total liabilities and equity 4391 4601 4660
Net IB debt 294 161 96
Net IB debt excl. pension debt 294 161 96
Net IB debt excl. leasing 80 -53 -118
Capital employed 3548 3704 3727
Capital invested 3227 3296 3314
Working capital 405 449 489
Market cap. diluted (m) 1731 1731 1731
Net IB debt adj. 299 166 101
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 2030 1896 1832
Total assets turnover (%) 81,3 83 84,7
Working capital/sales (%) 12 11,4 12
Financial risk and debt service N/A N/A N/A
Year N/A N/A N/A
Net debt/equity (%) 10 5,1 3
Net debt / market cap (%) 17 9,3 5,6
Equity ratio (%) 66,8 68,1 69
Net IB debt adj. / equity (%) 10,2 5,3 3,2
Current ratio 2,32 2,43 2,42
EBITDA/net interest 7,2 12,7 12,3
Net IB debt/EBITDA (x) 1,2 0,5 0,3
Net IB debt/EBITDA lease adj. (x) 0,3 -0,2 -0,4
Interest coverage 3,1 9,5 9,1
SEKm 2025 2026e 2027e
Shares outstanding adj. 145 145 145
Diluted shares adj. 145 145 145
EPS 0,07 1,1 0,88
Dividend per share 0,22 0,32 0,32
EPS adj. 0,54 1,06 1,15
BVPS 20,17 21,56 22,12
BVPS adj. N/A N/A N/A
Net IB debt/share 2,06 1,14 0,7
Share price 11,9 11,9 11,9
Market cap. (m) 1731 1731 1731
P/E (x) N/A 10,85 13,46
EV/sales (x) 0,56 0,51 0,47
EV/EBITDA (x) 8,3 5,4 5,5
EV/EBITA (x) 19,3 7,2 7,5
EV/EBIT (x) 35 8,6 9,4
Dividend yield (%) 1,8 2,7 2,7
FCF yield (%) 12 11,6 10,1
Le. adj. FCF yld. (%) 8,8 8,4 6,4
P/BVPS (x) 0,59 0,55 0,54
P/BVPS adj. (x) 1,45 1,22 1,12
P/E adj. (x) 21,9 11,3 10,4
EV/EBITDA adj. (x) 6,4 6,3 5,5
EV/EBITA adj. (x) 11,3 8,9 7,5
EV/EBIT adj. (x) 15,3 11,3 9,4
EV/CE (x) 0,6 0,5 0,5
Investment ratios N/A N/A N/A
Year N/A N/A N/A
Capex/sales (%) -0,6 -1,6 -1,3
Capex/depreciation 0,5 1,8 1,6
Capex tangibles / tangible fixed assets 21,8 41,4 58,6
Capex intangibles / definite intangibles 2,9 24,6 12,3
Depreciation on intang / def. intang 0 0 0
Depreciation on tangibles / tangibles 52,56 56,73 47,8

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.

13,5

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.

(
)
9,3

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.

(
)
0,5

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. 

 

(
)
0,5