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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Pricer

Pricer

Send subscription Close

Financials

SEKm 2022 2023e 2024e
Sales 2268 2747 3307
Sales growth (%) 28,4 21,1 20,4
EBITDA 84 120 210
EBITDA margin (%) 3,7 4,4 6,4
EBIT adj. 21 52 138
EBIT adj. margin (%) 0,9 1,9 4,2
Pretax profit 5 8 113
EPS 0,04 0 0,82
EPS growth (%) -93,8 -99,5 342653,1
EPS adj. 0,04 0 0,82
DPS 0 0 0
EV/EBITDA (x) 18,9 13,7 7,6
EV/EBIT adj. (x) 75,5 31,7 11,6
P/E (x) 314,7 58248,9 17
P/E adj. (x) 314,7 58248,9 17
EV/sales (x) 0,7 0,6 0,48
FCF yield (%) 12,6 -2,9 4
Le. adj. FCF yld. (%) 11,8 -3,8 3,1
Dividend yield (%) 0 0 0
Net IB debt/EBITDA (x) 0,6 0,9 0,3
Le. adj. ND/EBITDA (x) 0,3 0,8 0,2
SEKm 2022 2023e 2024e
Sales 2268 2747 3307
COGS -1893 -2290 -2712
Gross profit 375 457 595
Other operating items -291 -337 -385
EBITDA 84 120 210
Depreciation and amortisation -63 -68 -72
of which leasing depreciation -13 -13 -13
EBITA 21 52 138
EO Items 0 0 0
Impairment and PPA amortisation 0 0 0
EBIT 21 52 138
Net financial items -17 -44 -25
Pretax profit 5 8 113
Tax 0 -8 -23
Net profit 5 0 91
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 5 0 91
EPS 0,04 0 0,82
EPS adj. 0,04 0 0,82
Total extraordinary items after tax 0 0 0
Leasing payments -13 -13 -13
Tax rate (%) -8,9 99,7 20
Gross margin (%) 16,5 16,6 18
EBITDA margin (%) 3,7 4,4 6,4
EBITA margin (%) 0,9 1,9 4,2
EBIT margin (%) 0,9 1,9 4,2
Pre-tax margin (%) 0,2 0,3 3,4
Net margin (%) 0,2 0 2,7
Sales growth (%) 28,4 21,1 20,4
EBITDA growth (%) -45,3 42,5 75,2
EBITA growth (%) -78,3 147,1 165,5
EBIT growth (%) -78,3 N/A N/A
Net profit growth (%) -93,8 -99,5 342653,1
EPS growth (%) -93,8 -99,5 342653,1
Profitability N/A N/A N/A
ROE (%) 0,6 0 11,7
ROE adj. (%) 0,6 0 11,7
ROCE (%) 2,2 5,2 13,9
ROCE adj. (%) 2,2 5,2 13,9
ROIC (%) 2,7 0 12,8
ROIC adj. (%) 2,7 0 12,8
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 84 120 210
EBITDA adj. margin (%) 3,7 4,4 6,4
EBITDA lease adj. 71 107 197
EBITDA lease adj. margin (%) 3,1 3,9 6
EBITA adj. 21 52 138
EBITA adj. margin (%) 0,9 1,9 4,2
EBIT adj. 21 52 138
EBIT adj. margin (%) 0,9 1,9 4,2
Pretax profit Adj. 5 8 113
Net profit Adj. 5 0 91
Net profit to shareholders adj. 5 0 91
Net adj. margin (%) 0,2 0 2,7
SEKm 2022 2023e 2024e
EBITDA 84 120 210
Goodwill N/A N/A N/A
Net financial items -17 -44 -25
Other intangible assets 397 419 443
Paid tax 0 -8 -23
Tangible fixed assets 63 68 74
Non-cash items 11 0 0
Right-of-use asset 26 26 26
Cash flow before change in WC 79 68 163
Total other fixed assets 68 68 68
Change in working capital 204 -30 -13
Fixed assets 553 582 611
Operating cash flow 283 38 150
Inventories 670 687 769
Capex tangible fixed assets -32 -25 -26
Receivables 597 742 893
Capex intangible fixed assets -55 -58 -62
Other current assets 0 0 0
Acquisitions and Disposals 0 0 0
Cash and liquid assets 218 159 108
Free cash flow 195 -45 62
Total assets 2037 2169 2380
Dividend paid -110 0 0
Shareholders equity 732 732 823
Share issues and buybacks 0 0 0
Minority 0 0 0
Leasing liability amortisation -13 -13 -13
Total equity 732 732 823
Other non-cash items 10 0 0
Long-term debt 240 240 140
Pension debt N/A N/A N/A
Convertible debt N/A N/A N/A
Leasing liability 28 28 28
Total other long-term liabilities 23 23 23
Short-term debt 0 0 0
Accounts payable 842 962 1158
Other current liabilities 172 185 210
Total liabilities and equity 2037 2169 2380
Net IB debt 51 109 60
Net IB debt excl. pension debt 51 109 60
Net IB debt excl. leasing 23 81 32
Capital employed 1000 1000 991
Capital invested 783 841 883
Working capital 252 282 295
Market cap. diluted (m) 1542 1542 1542
Net IB debt adj. 51 109 60
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 1593 1651 1603
Total assets turnover (%) 120,4 130,6 145,4
Working capital/sales (%) 15,6 9,7 8,7
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) 6,9 14,9 7,3
Net debt / market cap (%) 3,3 7,1 3,9
Equity ratio (%) 35,9 33,8 34,6
Net IB debt adj. / equity (%) 6,9 14,9 7,3
Current ratio 1,46 1,38 1,29
EBITDA/net interest 5,1 2,7 8,4
Net IB debt/EBITDA (x) 0,6 0,9 0,3
Net IB debt/EBITDA lease adj. (x) 0,3 0,8 0,2
Interest coverage 1,3 1,2 5,5
SEKm 2022 2023e 2024e
Shares outstanding adj. 110 110 110
Diluted shares adj. 111 111 111
EPS 0,04 0 0,82
Dividend per share 0 0 0
EPS adj. 0,04 0 0,82
BVPS 6,59 6,59 7,41
BVPS adj. 3,02 2,82 3,42
Net IB debt/share 0,45 0,98 0,54
Share price 13,88 13,88 13,88
Market cap. (m) 1531 1531 1531
P/E (x) 314,7 58248,9 17
EV/sales (x) 0,7 0,6 0,48
EV/EBITDA (x) 18,9 13,7 7,6
EV/EBITA (x) 75,5 31,7 11,6
EV/EBIT (x) 75,5 31,7 11,6
Dividend yield (%) 0 0 0
FCF yield (%) 12,6 -2,9 4
Le. adj. FCF yld. (%) 11,8 -3,8 3,1
P/BVPS (x) 2,11 2,11 1,87
P/BVPS adj. (x) 2,09 2,09 1,86
P/E adj. (x) 314,7 58248,9 17
EV/EBITDA adj. (x) 18,9 13,7 7,6
EV/EBITA adj. (x) 75,5 31,7 11,6
EV/EBIT adj. (x) 75,5 31,7 11,6
EV/CE (x) 1,6 1,7 1,6
Investment ratios N/A N/A N/A
Capex/sales (%) 3,9 3 2,7
Capex/depreciation 1,8 1,5 1,5
Capex tangibles / tangible fixed assets 51,8 36,4 35,5
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 27,96 27,94 27,61

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.

16,9

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.

(
)
11,5

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.

(
)
0,5

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. 

 

(
)
1,9