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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Prevas

Prevas

Send subscription Close

Financials

SEKm 2025 2026e 2027e
Sales 1634 1716 1832
Sales growth (%) 3 5 6,7
EBITDA 171 209 253
EBITDA margin (%) 10,5 12,2 13,8
EBIT adj. 113 155 194
EBIT adj. margin (%) 6,9 9 10,6
Pretax profit 99 146 181
EPS 6,03 9,02 11,18
EPS growth (%) -16,2 49,6 24
EPS adj. 7,09 10,16 12,42
DPS 3,74 4,96 5,59
EV/EBITDA (x) 8,6 6,7 5,2
EV/EBIT adj. (x) 12,9 9 6,8
P/E (x) 14,3 9,5 7,7
P/E adj. (x) 12,1 8,5 6,9
EV/sales (x) 0,9 0,81 0,72
FCF yield (%) 9 13,8 16,4
Le. adj. FCF yld. (%) 5,8 10,7 12,9
Dividend yield (%) 4,3 5,8 6,5
Net IB debt/EBITDA (x) 1,7 1,1 0,6
Le. adj. ND/EBITDA (x) 1 0,4 -0,1
SEKm 2025 2026e 2027e
Sales 1634 1716 1832
COGS 0 0 0
Gross profit 1634 1716 1832
Other operating items -1463 -1508 -1579
EBITDA 171 209 253
Depreciation and amortisation -48 -42 -46
of which leasing depreciation -42 -36 -40
EBITA 123 167 206
EO Items -2 0 0
Impairment and PPA amortisation -12 -12 -12
EBIT 111 155 194
Net financial items -12 -9 -13
Pretax profit 99 146 181
Tax -21 -30 -37
Net profit 78 116 144
Minority interest 3 5 6
Net profit discontinued 0 0 0
Net profit to shareholders 80 121 150
EPS 6,03 9,02 11,18
EPS adj. 7,09 10,16 12,42
Total extraordinary items after tax -2 0 0
Leasing payments -42 -36 -40
Tax rate (%) 21,2 20,6 20,6
Gross margin (%) 100 100 100
EBITDA margin (%) 10,5 12,2 13,8
EBITA margin (%) 7,5 9,7 11,3
EBIT margin (%) 6,8 9 10,6
Pre-tax margin (%) 6 8,5 9,9
Net margin (%) 4,8 6,8 7,9
Growth Rates y-o-y N/A N/A N/A
Sales growth (%) 3 5 6,7
EBITDA growth (%) -2 22 21,1
EBITA growth (%) -6,7 35,3 23,5
EBIT growth (%) -9,3 39,4 25,4
Net profit growth (%) -15,8 49,6 24
EPS growth (%) -16,2 49,6 24
Profitability N/A N/A N/A
ROE (%) 12,4 17,8 20
ROE adj. (%) 14,5 19,5 21,6
ROCE (%) 10,8 14,7 17,2
ROCE adj. (%) 12,1 15,8 18,3
ROIC (%) 9,7 13,2 16,4
ROIC adj. (%) 9,9 13,2 16,4
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 173 209 253
EBITDA adj. margin (%) 10,6 12,2 13,8
EBITDA lease adj. 131 173 212
EBITDA lease adj. margin (%) 8 10,1 11,6
EBITA adj. 125 167 206
EBITA adj. margin (%) 7,7 9,7 11,3
EBIT adj. 113 155 194
EBIT adj. margin (%) 6,9 9 10,6
Pretax profit Adj. 113 158 193
Net profit Adj. 91 128 156
Net profit to shareholders adj. 94 133 162
Net adj. margin (%) 5,6 7,5 8,5
SEKm 2025 2026e 2027e
EBITDA 171 209 253
Goodwill 679 679 679
Net financial items -12 -9 -13
Other intangible assets 41 30 18
Paid tax -40 -30 -37
Tangible fixed assets 14 18 21
Non-cash items -13 0 0
Right-of-use asset 158 155 151
Cash flow before change in WC 105 170 202
Total other fixed assets 40 40 40
Change in working capital 19 -8 -11
Fixed assets 932 922 909
Operating cash flow 124 162 191
Inventories 4 4 4
Capex tangible fixed assets -4 -8 -9
Receivables 474 498 532
Capex intangible fixed assets -4 -1 -1
Other current assets 0 0 0
Acquisitions and Disposals -17 0 0
Cash and liquid assets 18 89 168
Free cash flow 99 153 181
Total assets 1428 1512 1612
Dividend paid -63 -48 -64
Shareholders equity 651 714 788
Share issues and buybacks 0 0 0
Minority 61 66 73
Leasing liability amortisation -34 -34 -38
Total equity 712 780 860
Other non-cash items 0 0 2
Long-term debt 105 105 105
Pension debt 0 0 0
Convertible debt 0 0 0
Leasing liability 156 155 153
Total other long-term liabilities 85 85 85
Short-term debt 50 50 50
Accounts payable 83 87 93
Other current liabilities 237 249 266
Total liabilities and equity 1428 1512 1612
Net IB debt 293 222 140
Net IB debt excl. pension debt 293 222 140
Net IB debt excl. leasing 138 67 -13
Capital employed 1023 1091 1169
Capital invested 1005 1002 1001
Working capital 158 166 177
EV breakdown N/A N/A N/A
Market cap. diluted (m) 1109 1109 1109
Net IB debt adj. 293 222 140
Market value of minority 61 66 73
Reversal of shares and participations 0 0 0
Reversal of conv. debt assumed equity N/A N/A N/A
EV 1464 1398 1322
Total assets turnover (%) 114,1 116,7 117,3
Working capital/sales (%) 9,5 9,4 9,4
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) 41,1 28,5 16,3
Net debt / market cap (%) 26,4 20 12,6
Equity ratio (%) 49,9 51,6 53,4
Net IB debt adj. / equity (%) 41,1 28,5 16,3
Current ratio 1,34 1,53 1,72
EBITDA/net interest 13,7 24,3 19,7
Net IB debt/EBITDA (x) 1,7 1,1 0,6
Net IB debt/EBITDA lease adj. (x) 1 0,4 -0,1
Interest coverage 9,9 19,5 16,1
SEKm 2025 2026e 2027e
Shares outstanding adj. 13 13 13
Diluted shares adj. 13 13 13
EPS 6,03 9,02 11,18
Dividend per share 3,74 4,96 5,59
EPS adj. 7,09 10,16 12,42
BVPS 50,52 55,4 61,13
BVPS adj. -5,36 0,43 7,07
Net IB debt/share 22,74 17,24 10,88
Share price 86,1 86,1 86,1
Market cap. (m) 1109 1109 1109
Valuation N/A N/A N/A
P/E (x) 14,3 9,5 7,7
EV/sales (x) 0,9 0,8 0,7
EV/EBITDA (x) 8,6 6,7 5,2
EV/EBITA (x) 11,9 8,4 6,4
EV/EBIT (x) 13,2 9 6,8
Dividend yield (%) 4,3 5,8 6,5
FCF yield (%) 9 13,8 16,4
Le. adj. FCF yld. (%) 5,8 10,7 12,9
P/BVPS (x) 1,7 1,55 1,41
P/BVPS adj. (x) -40,19 31,43 10,17
P/E adj. (x) 12,1 8,5 6,9
EV/EBITDA adj. (x) 8,5 6,7 5,2
EV/EBITA adj. (x) 11,7 8,4 6,4
EV/EBIT adj. (x) 12,9 9 6,8
EV/CE (x) 1,4 1,3 1,1
Investment ratios N/A N/A N/A
Capex/sales (%) 0,5 0,5 0,5
Capex/depreciation 1,3 1,6 1,6
Capex tangibles / tangible fixed assets 25,4 47,7 42,3
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 35,5 29,2 26,1

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.

7,7

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.

(
)
6,5

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.

(
)
0,7

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. 

 

(
)
1,4