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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Ovzon

Ovzon

Send subscription Close

Financials

SEKm 2025 2026e 2027e
Sales 735 1068 962
Sales growth (%) 120,1 45,3 -9,9
EBITDA 291 494 494
EBITDA margin (%) 39,6 46,2 51,4
EBIT adj. 139 335 330
EBIT adj. margin (%) 18,9 31,4 34,3
Pretax profit 104 307 325
EPS 1,21 2,76 2,62
EPS growth (%) N/A N/A -4,9
EPS adj. 1,21 2,76 2,62
DPS 0 0 0
EV/EBITDA (x) 22,8 12,6 11,8
EV/EBIT adj. (x) 47,7 18,6 17,7
P/E (x) 47,4 20,8 21,9
P/E adj. (x) 47,4 20,8 21,9
EV/sales (x) 9,02 5,83 6,06
FCF yield (%) 4,5 6,6 6,3
Le. adj. FCF yld. (%) 4,5 6,5 6,2
Dividend yield (%) 0 0 0
Net IB debt/EBITDA (x) 0,8 -0,4 -1,2
Le. adj. ND/EBITDA (x) 0,8 -0,4 -1,2
SEKm 2025 2026e 2027e
Sales 735 1068 962
COGS -281 -381 -269
Gross profit 454 687 693
Other operating items -163 -194 -199
EBITDA 291 494 494
Depreciation and amortisation -152 -158 -164
of which leasing depreciation -3 -3 -9
EBITA 139 335 330
EO Items 0 0 0
Impairment and PPA amortisation 0 0 0
EBIT 139 335 330
Net financial items -35 -28 -5
Pretax profit 104 307 325
Tax 31 0 -32
Net profit 135 307 292
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 135 307 292
EPS 1,21 2,76 2,62
EPS adj. 1,21 2,76 2,62
Total extraordinary items after tax 0 0 0
Leasing payments -3 -9 -9
Tax rate (%) -29,8 0 10
Gross margin (%) 61,8 64,4 72
EBITDA margin (%) 39,6 46,2 51,4
EBITA margin (%) 18,9 31,4 34,3
EBIT margin (%) 18,9 31,4 34,3
Pre-tax margin (%) 14,1 28,8 33,8
Net margin (%) 18,4 28,8 30,4
Sales growth (%) 120,1 45,3 -9,9
EBITDA growth (%) N/A 69,7 0,1
EBITA growth (%) -267,5 141,2 -1,7
EBIT growth (%) -267,5 N/A -1,7
Net profit growth (%) -182,8 127,6 -4,9
EPS growth (%) N/A N/A -4,9
Profitability N/A N/A N/A
ROE (%) 8 15,8 13
ROE adj. (%) 8 15,8 13
ROCE (%) 6,1 14,4 13
ROCE adj. (%) 6,1 14,4 13
ROIC (%) 8,5 17,1 15,9
ROIC adj. (%) 8,5 17,1 15,9
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 291 494 494
EBITDA adj. margin (%) 39,6 46,2 51,4
EBITDA lease adj. 288 485 485
EBITDA lease adj. margin (%) 39,2 45,4 50,4
EBITA adj. 139 335 330
EBITA adj. margin (%) 18,9 31,4 34,3
EBIT adj. 139 335 330
EBIT adj. margin (%) 18,9 31,4 34,3
Pretax profit Adj. 104 307 325
Net profit Adj. 135 307 292
Net profit to shareholders adj. 135 307 292
Net adj. margin (%) 18,4 28,8 30,4
SEKm 2025 2026e 2027e
EBITDA 291 494 494
Goodwill N/A N/A N/A
Net financial items -35 -28 -5
Other intangible assets 97 91 85
Paid tax 0 0 -32
Tangible fixed assets 2144 2025 1905
Non-cash items -35 0 0
Right-of-use asset 8 14 14
Cash flow before change in WC 221 466 457
Total other fixed assets 31 31 31
Change in working capital 116 -12 -21
Fixed assets 2280 2161 2035
Operating cash flow 337 454 435
Inventories 0 0 0
Capex tangible fixed assets -35 -10 -10
Receivables 368 320 289
Capex intangible fixed assets -14 -20 -20
Other current assets 0 0 0
Acquisitions and Disposals 0 0 0
Cash and liquid assets 171 483 780
Free cash flow 288 424 405
Total assets 2819 2964 3103
Dividend paid 0 0 0
Shareholders equity 1789 2096 2389
Share issues and buybacks 0 0 0
Minority N/A N/A N/A
Leasing liability amortisation -3 -9 -9
Total equity 1789 2096 2389
Other non-cash items 138 -9 0
Long-term debt 243 243 143
Pension debt N/A N/A N/A
Convertible debt N/A N/A N/A
Leasing liability 5 11 11
Total other long-term liabilities 0 0 0
Short-term debt 180 80 80
Accounts payable 599 534 481
Other current liabilities 4 0 0
Total liabilities and equity 2820 2964 3103
Net IB debt 226 -180 -577
Net IB debt excl. pension debt 226 -180 -577
Net IB debt excl. leasing 221 -191 -588
Capital employed 2217 2430 2623
Capital invested 2014 1916 1812
Working capital -235 -214 -192
Market cap. diluted (m) 6402 6402 6402
Net IB debt adj. 226 -180 -577
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 6628 6222 5825
Total assets turnover (%) 26,3 36,9 31,7
Working capital/sales (%) -23,7 -21 -21,1
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) 12,6 -8,6 -24,1
Net debt / market cap (%) 3,5 -2,8 -9
Equity ratio (%) 63,5 70,7 77
Net IB debt adj. / equity (%) 12,6 -8,6 -24,1
Current ratio 0,69 1,31 1,9
EBITDA/net interest 8,3 17,6 98,8
Net IB debt/EBITDA (x) 0,8 -0,4 -1,2
Net IB debt/EBITDA lease adj. (x) 0,8 -0,4 -1,2
Interest coverage 4 12 65,9
SEKm 2025 2026e 2027e
Shares outstanding adj. 112 112 112
Diluted shares adj. 112 112 112
EPS 1,21 2,76 2,62
Dividend per share 0 0 0
EPS adj. 1,21 2,76 2,62
BVPS 16,04 18,8 21,42
BVPS adj. 15,17 17,98 20,65
Net IB debt/share 2,03 -1,62 -5,17
Share price 57,4 57,4 57,4
Market cap. (m) 6402 6402 6402
P/E (x) 47,4 20,8 21,9
EV/sales (x) 9 5,8 6,1
EV/EBITDA (x) 22,8 12,6 11,8
EV/EBITA (x) 47,7 18,6 17,7
EV/EBIT (x) 47,7 18,6 17,7
Dividend yield (%) 0 0 0
FCF yield (%) 4,5 6,6 6,3
Le. adj. FCF yld. (%) 4,5 6,5 6,2
P/BVPS (x) 3,58 3,05 2,68
P/BVPS adj. (x) 3,58 3,05 2,68
P/E adj. (x) 47,4 20,8 21,9
EV/EBITDA adj. (x) 22,8 12,6 11,8
EV/EBITA adj. (x) 47,7 18,6 17,7
EV/EBIT adj. (x) 47,7 18,6 17,7
EV/CE (x) 3 2,6 2,2
Investment ratios N/A N/A N/A
Capex/sales (%) 6,7 2,8 3,1
Capex/depreciation 0,3 0,2 0,2
Capex tangibles / tangible fixed assets 1,7 0,5 0,5
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 5,9 6,1 6,5

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.

21,9

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.

(
)
17,7

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.

(
)
6,1

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. 

 

(
)
2,7