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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Nordic Waterproofing

Nordic Waterproofing

SEKm 2021 2022e 2023e
Sales 3664 4303 4095
Sales growth (%) 10,9 17,5 -4,8
EBITDA 474 530 478
EBITDA margin (%) 12,9 12,3 11,7
EBIT adj 382 438 390
EBIT adj margin (%) 10,4 10,2 9,5
Pretax profit 335 423 362
EPS rep 10,63 13,93 11,75
EPS growth (%) 0,1 31 -15,7
EPS adj 11,8 15,13 12,91
DPS 6 6,96 5,87
EV/EBITDA (x) 12,5 8,2 8,5
EV/EBIT adj (x) 15,5 10 10,5
P/E (x) 21 10,4 12,3
P/E adj (x) 18,9 9,6 11,2
EV/sales (x) 1,6 1 1
FCF yield (%) -1,1 2,7 14
Dividend yield (%) 2,7 4,8 4,1
Net IB debt/EBITDA 1,5 2 1,6
Lease adj. FCF yield (%) -2,4 1,3 12,5
Lease adj. ND/EBITDA 1,4 1,9 1,5
SEKm 2021 2022e 2023e
Sales 3664 4303 4095
COGS -2622 -3123 -2989
Gross profit 1041 1180 1106
Other operating items -567 -650 -628
EBITDA 474 530 478
Depreciation on tangibles -47 -48 -48
Depreciation on intangibles 0 0 0
EBITA 410 467 418
Goodwill impairment charges 0 0 0
Other impairment and amortisation -20 -20 -20
EBIT 382 438 390
Other financial items 0 0 0
Net financial items -47 -16 -28
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 335 423 362
Tax -78 -87 -80
Net profit 256 336 282
Minority interest 0 0 1
Net profit discontinued 0 0 0
Net profit to shareholders 256 335 283
EPS 10,63 13,93 11,75
EPS Adj 11,8 15,13 12,91
Total extraordinary items after tax 0 0 0
Tax rate (%) -23,4 -20,6 -22
Gross margin (%) 28,4 27,4 27
EBITDA margin (%) 12,9 12,3 11,7
EBITA margin (%) 11,2 10,9 10,2
EBIT margin (%) 10,4 10,2 9,5
Pretax margin (%) 9,1 9,8 8,8
Net margin (%) 7 7,8 6,9
Growth rates Y/Y 2021 2022 2023
Sales growth (%) 10,9 17,5 -4,8
EBITDA growth (%) 4,6 12 -9,9
EBIT growth (%) 13,2 14,9 -11,1
Net profit growth (%) 1,3 30,9 -15,9
EPS growth (%) 0,1 31 -15,7
Profitability 2021 2022 2023
ROE (%) 17,9 21,7 16,6
ROE Adj (%) 19,9 23,6 18,3
ROCE (%) 16,3 16,8 13,5
ROCE Adj(%) 17,5 17,9 14,5
ROIC (%) 14,3 13,6 11,1
ROIC Adj (%) 14,3 13,6 11,1
Adj earnings numbers 2021 2022 2023
EBITDA Adj 474 530 478
EBITDA Adj margin (%) 12,9 12,3 11,7
EBITA Adj 410 467 418
EBITA Adj margin (%) 11,2 10,9 10,2
EBIT Adj 382 438 390
EBIT Adj margin (%) 10,4 10,2 9,5
Pretax profit Adj 363 452 390
Net profit Adj 284 365 310
Net profit to shareholders Adj 284 364 311
Net Adj margin (%) 7,8 8,5 7,6
Depreciation and amortisation -64 -63 -60
Of which leasing depreciation -55 -51 -64
EO items 0 0 0
Impairment and PPA amortisation -28 -29 -28
EBITDA lease Adj 406 480 428
EBITDA lease Adj margin (%) 11,1 11,2 10,4
Leasing payments -68 -50 -50
SEKm 2021 2022e 2023e
EBITDA 474 530 478
Net financial items -47 -16 -28
Paid tax -43 -87 -80
Non-cash items 102 14 -28
Cash flow before change in WC 486 441 342
Change in WC -266 -109 215
Operating cash flow 220 332 557
CAPEX tangible fixed assets -77 -69 -61
CAPEX intangible fixed assets -6 -4 -8
Acquisitions and disposals -198 -164 0
Free cash flow -61 95 488
Dividend paid -244 -144 -168
Share issues and buybacks -20 0 0
Other non cash items -80 -240 0
Decrease in net IB debt 382 -89 93
Balance Sheet (SEKm) 2021 2022 2023
Goodwill 952 1157 1157
Indefinite intangible assets 75 65 56
Definite intangible assets 0 0 0
Tangible fixed assets 375 595 661
Other fixed assets 133 164 196
Fixed assets 1810 2231 2290
Inventories 609 667 508
Receivables 509 627 494
Other current assets 3 3 3
Cash and liquid assets 227 128 398
Total assets 3158 3656 3693
Shareholders equity 1451 1643 1758
Minority 9 9 8
Total equity 1460 1652 1766
Long-term debt 776 1016 1016
Pension debt 0 0 0
Convertible debt 0 0 0
Deferred tax 102 102 102
Other long-term liabilities 5 5 5
Short-term debt 52 52 52
Accounts payable 257 323 246
Other current liabilities 373 373 373
Total liabilities and equity 3158 3656 3693
Net IB debt 712 1051 781
Net IB debt excl. pension debt 712 1051 781
Capital invested 2296 2826 2670
Working capital 492 601 386
EV breakdown 2021 2022 2023
Market cap. diluted (m) 5371 3492 3492
Net IB debt Adj 677 1015 745
Market value of minority 9 9 8
Reversal of shares and participations -122 -143 -171
Reversal of conv. debt assumed equity 0 0 0
EV 5935 4374 4075
Capital efficiency (%) 2021 2022 2023
Total assets turnover (%) 121,7 126,3 111,4
Capital invested turnover (%) 175,8 183,4 186,4
Capital employed turnover (%) 151,7 147,1 150
Inventories / sales (%) 11,7 12,2 12,4
Customer advances / sales (%) 7,5 8,1 7,8
Payables / sales (%) 4,9 5,5 5,9
Working capital / sales (%) 10,2 12,7 12,1
Financial risk and debt service 2021 2022 2023
Net debt / equity (%) 48,8 63,6 44,2
Net debt / market cap (%) 15,5 30,1 22,4
Equity ratio (%) 46,2 45,2 47,8
Net IB debt adj. / equity (%) 46,4 61,5 42,2
Current ratio (%) 197,7 190,5 209,1
EBITDA / net interest (%) 1008,1 3400,6 1706,2
Net IB debt / EBITDA (%) 150,4 198 163,4
Interest cover (%) 871,7 2996,7 1491,9
Lease liability amortisation -68 -50 -50
Other intangible assets 225 201 181
Right-of-use asset 116 115 101
Total other fixed assets 142 163 191
Leasing liability 111 111 111
Total other long-term liabilities 129 129 129
Net IB debt excl. leasing 566 904 634
Net IB debt / EBITDA lease Adj (%) 139,4 188,2 148,3
SEKm 2021 2022e 2023e
Shares outstanding adj. 24 24 24
Fully diluted shares Adj 24 24 24
EPS 10,63 13,93 11,75
Dividend per share Adj 6 7 5,9
EPS Adj 11,8 15,13 12,91
BVPS 60,25 68,21 72,99
BVPS Adj 20,72 20,17 24,95
Net IB debt / share 29,6 43,6 32,4
Share price 190,88 145 145
Market cap. (m) 4597 3492 3492
Valuation 2021 2022 2023
P/E 21 10,4 12,3
EV/sales 1,62 1,02 1
EV/EBITDA 12,5 8,2 8,5
EV/EBITA 14,5 9,4 9,8
EV/EBIT 15,5 10 10,5
Dividend yield (%) 2,7 4,8 4,1
FCF yield (%) -1,1 2,7 14
P/BVPS 3,7 2,13 1,99
P/BVPS Adj 10,76 7,19 5,81
P/E Adj 18,9 9,6 11,2
EV/EBITDA Adj 12,5 8,2 8,5
EV/EBITA Adj 14,5 9,4 9,8
EV/EBIT Adj 15,5 10 10,5
EV/cap. employed 2,5 1,5 1,4
Investment ratios 2021 2022 2023
Capex / sales 2,2 1,7 1,7
Capex / depreciation 903,3 609,6 -1740,3
Capex tangibles / tangible fixed assets 20,4 11,6 9,3
Capex intangibles / definite intangibles 0 0 0
Depreciation on intangibles / definite intangibles 0 0 0
Depreciation on tangibles / tangibles 2,4 2 -0,6
Lease adj. FCF yield (%) -2,4 1,3 12,5

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.

12,3

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.

(
)
10,9

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.

(
)
1,0

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. 

 

(
)
2,0