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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Proact

Proact

Send subscription Close

Financials

SEKm 2025 2026e 2027e
Sales 4745 4953 5096
Sales growth (%) -2,4 4,4 2,9
EBITDA 434 503 534
EBITDA margin (%) 9,2 10,2 10,5
EBIT adj. 254 287 316
EBIT adj. margin (%) 5,3 5,8 6,2
Pretax profit 194 277 306
EPS 5,86 8,02 8,85
EPS growth (%) -28 36,7 10,4
EPS adj. 8,43 9,75 10,56
DPS 1,79 2,41 2,66
EV/EBITDA (x) 5,9 4,7 4
EV/EBIT adj. (x) 10,1 8,2 6,8
P/E (x) 17,9 13,1 11,8
P/E adj. (x) 12,4 10,7 9,9
EV/sales (x) 0,54 0,47 0,42
FCF yield (%) -1,4 13,5 14,2
Le. adj. FCF yld. (%) -6,2 8,5 9,3
Dividend yield (%) 1,7 2,3 2,5
Net IB debt/EBITDA (x) -0,5 -0,8 -1,1
Le. adj. ND/EBITDA (x) -1,4 -1,7 -2,1
SEKm 2025 2026e 2027e
Sales 4745 4953 5096
COGS -3621 -3779 -3873
Gross profit 1124 1174 1223
Other operating items -690 -671 -689
EBITDA 434 503 534
Depreciation and amortisation -154 -156 -159
of which leasing depreciation -120 -120 -120
EBITA 281 347 375
EO Items -29 0 0
Impairment and PPA amortisation -56 -60 -59
EBIT 225 287 316
Net financial items -31 -10 -10
Pretax profit 194 277 306
Tax -39 -68 -75
Net profit 155 209 231
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 155 209 231
EPS 5,86 8,02 8,85
EPS adj. 8,43 9,75 10,56
Total extraordinary items after tax -23 0 0
Leasing payments -120 -120 -120
Tax rate (%) 19,9 24,5 24,5
Gross margin (%) 23,7 23,7 24
EBITDA margin (%) 9,2 10,2 10,5
EBITA margin (%) 5,9 7 7,4
EBIT margin (%) 4,7 5,8 6,2
Pre-tax margin (%) 4,1 5,6 6
Net margin (%) 3,3 4,2 4,5
Sales growth (%) -2,4 4,4 2,9
EBITDA growth (%) -14,8 15,9 6,1
EBITA growth (%) -20 23,7 8
EBIT growth (%) -23,9 27,7 10
Net profit growth (%) -29,4 34,7 10,4
EPS growth (%) -28 36,7 10,4
Profitability N/A N/A N/A
ROE (%) 12,8 15,6 15,3
ROE adj. (%) 19,3 20 19,2
ROCE (%) 11,5 15,2 15,4
ROCE adj. (%) 16,4 18,4 18,3
ROIC (%) 23,3 25,1 27,8
ROIC adj. (%) 25,8 25,1 27,8
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 463 503 534
EBITDA adj. margin (%) 9,8 10,2 10,5
EBITDA lease adj. 343 383 414
EBITDA lease adj. margin (%) 7,2 7,7 8,1
EBITA adj. 310 347 375
EBITA adj. margin (%) 6,5 7 7,4
EBIT adj. 254 287 316
EBIT adj. margin (%) 5,3 5,8 6,2
Pretax profit Adj. 279 337 365
Net profit Adj. 235 269 290
Net profit to shareholders adj. 235 269 290
Net adj. margin (%) 4,9 5,4 5,7
SEKm 2025 2026e 2027e
EBITDA 434 503 534
Goodwill 1173 1181 1189
Net financial items -31 -10 -10
Other intangible assets 154 103 53
Paid tax -39 -68 -75
Tangible fixed assets 38 47 53
Non-cash items -60 0 0
Right-of-use asset 308 323 338
Cash flow before change in WC 305 425 449
Total other fixed assets 637 637 637
Change in working capital 10 9 6
Fixed assets 2310 2291 2270
Operating cash flow 315 434 455
Inventories 38 40 41
Capex tangible fixed assets -45 -45 -45
Receivables 1519 1585 1631
Capex intangible fixed assets -5 -5 -5
Other current assets 0 0 0
Acquisitions and Disposals -303 -16 -16
Cash and liquid assets 711 901 1096
Free cash flow -38 368 389
Total assets 4578 4817 5038
Dividend paid -65 -47 -63
Shareholders equity 1263 1425 1593
Share issues and buybacks 0 0 0
Minority 0 0 0
Leasing liability amortisation -135 -135 -135
Total equity 1263 1425 1593
Other non-cash items 136 4 4
Long-term debt 219 219 219
Pension debt 0 0 0
Convertible debt 0 0 0
Leasing liability 271 271 271
Total other long-term liabilities 991 991 991
Short-term debt 19 19 19
Accounts payable 949 991 1019
Other current liabilities 867 902 926
Total liabilities and equity 4578 4817 5038
Net IB debt -203 -393 -588
Net IB debt excl. pension debt -203 -393 -588
Net IB debt excl. leasing -474 -663 -859
Capital employed 1771 1933 2101
Capital invested 1060 1032 1005
Working capital -259 -268 -274
Market cap. diluted (m) 2777 2735 2735
Net IB debt adj. -203 -393 -588
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 2574 2342 2147
Total assets turnover (%) 104,8 105,4 103,4
Working capital/sales (%) -5,4 -5,3 -5,3
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) -16,1 -27,6 -36,9
Net debt / market cap (%) -7,3 -14,4 -21,5
Equity ratio (%) 27,6 29,6 31,6
Net IB debt adj. / equity (%) -16,1 -27,6 -36,9
Current ratio 1,24 1,32 1,41
EBITDA/net interest 14,1 50,3 53,4
Net IB debt/EBITDA (x) -0,5 -0,8 -1,1
Net IB debt/EBITDA lease adj. (x) -1,4 -1,7 -2,1
Interest coverage 63,5 85,3 92,2
SEKm 2025 2026e 2027e
Shares outstanding adj. 26 26 26
Diluted shares adj. 26 26 26
EPS 5,86 8,02 8,85
Dividend per share 1,79 2,41 2,66
EPS adj. 8,43 9,75 10,56
BVPS 47,66 54,6 61,04
BVPS adj. -2,44 5,37 13,43
Net IB debt/share -7,67 -15,05 -22,53
Share price 104,8 104,8 104,8
Market cap. (m) 2777 2735 2735
P/E (x) 17,9 13,1 11,8
EV/sales (x) 0,5 0,5 0,4
EV/EBITDA (x) 5,9 4,7 4
EV/EBITA (x) 9,2 6,7 5,7
EV/EBIT (x) 11,4 8,2 6,8
Dividend yield (%) 1,7 2,3 2,5
FCF yield (%) -1,4 13,5 14,2
Le. adj. FCF yld. (%) -6,2 8,5 9,3
P/BVPS (x) 2,2 1,92 1,72
P/BVPS adj. (x) -42,94 19,51 7,81
P/E adj. (x) 12,4 10,7 9,9
EV/EBITDA adj. (x) 5,6 4,7 4
EV/EBITA adj. (x) 8,3 6,7 5,7
EV/EBIT adj. (x) 10,1 8,2 6,8
EV/CE (x) 1,5 1,2 1
Investment ratios N/A N/A N/A
Capex/sales (%) 1,1 1 1
Capex/depreciation 1,5 1,4 1,3
Capex tangibles / tangible fixed assets 118,7 95,9 85
Capex intangibles / definite intangibles 3,2 4,8 9,4
Depreciation on intang / def. intang 0 0 0
Depreciation on tangibles / tangibles 88,6 76,7 73,7

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.

11,8

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.

(
)
6,8

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.

(
)
0,4

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. 

 

(
)
1,7