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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Proact

Proact

SEKm 2023 2024e 2025e
Sales 4847 5095 5256
Sales growth (%) 1,9 5,1 3,2
EBITDA 458 511 545
EBITDA margin (%) 9,5 10 10,4
EBIT adj. 247 283 315
EBIT adj. margin (%) 5,1 5,5 6
Pretax profit 218 271 303
EPS 6,32 7,54 8,4
EPS growth (%) -9,5 19,3 11,4
EPS adj. 8,42 9,1 9,92
DPS 2 2,26 2,52
EV/EBITDA (x) 6,4 5,4 4,7
EV/EBIT adj. (x) 11,8 9,7 8,1
P/E (x) 17,2 14,4 12,9
P/E adj. (x) 12,9 11,9 10,9
EV/sales (x) 0,6 0,54 0,48
FCF yield (%) 16,2 9,5 12,6
Le. adj. FCF yld. (%) 12,2 5,4 8,6
Dividend yield (%) 1,8 2,1 2,3
Net IB debt/EBITDA (x) -0,1 -0,4 -0,8
Le. adj. ND/EBITDA (x) -0,9 -1,3 -1,6
SEKm 2023 2024e 2025e
Sales 4847 5095 5256
COGS -3758 -3945 -4026
Gross profit 1089 1149 1230
Other operating items -631 -639 -685
EBITDA 458 511 545
Depreciation and amortisation -173 -172 -175
of which leasing depreciation -104 -120 -120
EBITA 286 339 370
EO Items -17 0 0
Impairment and PPA amortisation -56 -56 -55
EBIT 230 283 315
Net financial items -12 -12 -12
Pretax profit 218 271 303
Tax -45 -65 -74
Net profit 173 206 229
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 173 206 229
EPS 6,32 7,54 8,4
EPS adj. 8,42 9,1 9,92
Total extraordinary items after tax -13 0 0
Leasing payments -104 -120 -120
Tax rate (%) 20,6 24 24,5
Gross margin (%) 22,5 22,6 23,4
EBITDA margin (%) 9,5 10 10,4
EBITA margin (%) 5,9 6,6 7
EBIT margin (%) 4,7 5,5 6
Pre-tax margin (%) 4,5 5,3 5,8
Net margin (%) 3,6 4 4,4
Sales growth (%) 1,9 5,1 3,2
EBITDA growth (%) -3,2 11,5 6,8
EBITA growth (%) -8,8 18,6 9,4
EBIT growth (%) -11,8 23 11,6
Net profit growth (%) -9,6 18,7 11,4
EPS growth (%) -9,5 19,3 11,4
Profitability N/A N/A N/A
ROE (%) 18 19 18,4
ROE adj. (%) 25,1 24,1 22,8
ROCE (%) 14 17,4 17,7
ROCE adj. (%) 18,5 20,9 20,8
ROIC (%) 21,4 27,1 30,1
ROIC adj. (%) 22,6 27,1 30,1
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 475 511 545
EBITDA adj. margin (%) 9,8 10 10,4
EBITDA lease adj. 371 391 425
EBITDA lease adj. margin (%) 7,6 7,7 8,1
EBITA adj. 302 339 370
EBITA adj. margin (%) 6,2 6,6 7
EBIT adj. 247 283 315
EBIT adj. margin (%) 5,1 5,5 6
Pretax profit Adj. 291 327 358
Net profit Adj. 242 262 284
Net profit to shareholders adj. 242 262 284
Net adj. margin (%) 5 5,1 5,4
SEKm 2023 2024e 2025e
EBITDA 458 511 545
Goodwill 984 984 984
Net financial items -12 -12 -12
Other intangible assets 177 153 130
Paid tax -55 -65 -74
Tangible fixed assets 37 45 50
Non-cash items 42 -60 0
Right-of-use asset 283 283 283
Cash flow before change in WC 434 374 459
Total other fixed assets 567 567 567
Change in working capital 98 -1 7
Fixed assets 2047 2031 2013
Operating cash flow 532 372 466
Inventories 15 41 42
Capex tangible fixed assets -43 -60 -60
Receivables 1434 1630 1682
Capex intangible fixed assets -1 -32 -32
Other current assets 0 0 0
Acquisitions and Disposals -8 0 0
Cash and liquid assets 548 713 906
Free cash flow 480 280 374
Total assets 4045 4416 4643
Dividend paid -51 -55 -62
Shareholders equity 1009 1159 1327
Share issues and buybacks -16 0 0
Minority 0 0 0
Leasing liability amortisation -118 -120 -120
Total equity 1009 1159 1327
Other non-cash items -5 60 0
Long-term debt 209 209 209
Pension debt 0 0 0
Convertible debt 0 0 0
Leasing liability 281 281 281
Total other long-term liabilities 815 815 815
Short-term debt 6 6 6
Accounts payable 825 1019 1051
Other current liabilities 900 926 954
Total liabilities and equity 4044 4416 4643
Net IB debt -52 -217 -409
Net IB debt excl. pension debt -52 -217 -409
Net IB debt excl. leasing -332 -498 -690
Capital employed 1505 1656 1823
Capital invested 957 942 917
Working capital -275 -274 -281
Market cap. diluted (m) 2971 2957 2957
Net IB debt adj. -52 -217 -409
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 2920 2740 2548
Total assets turnover (%) 117 120,4 116
Working capital/sales (%) -4,7 -5,4 -5,3
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) -5,1 -18,7 -30,9
Net debt / market cap (%) -1,7 -7,3 -13,8
Equity ratio (%) 24,9 26,3 28,6
Net IB debt adj. / equity (%) -5,1 -18,7 -30,9
Current ratio 1,15 1,22 1,31
EBITDA/net interest 39,2 42,6 45,4
Net IB debt/EBITDA (x) -0,1 -0,4 -0,8
Net IB debt/EBITDA lease adj. (x) -0,9 -1,3 -1,6
Interest coverage 69,5 82,7 90,6
SEKm 2023 2024e 2025e
Shares outstanding adj. 27 27 27
Diluted shares adj. 27 27 27
EPS 6,32 7,54 8,4
Dividend per share 2 2,26 2,52
EPS adj. 8,42 9,1 9,92
BVPS 36,79 42,5 48,63
BVPS adj. -5,56 0,83 7,8
Net IB debt/share -1,89 -7,96 -15
Share price 108,4 108,4 108,4
Market cap. (m) 2971 2957 2957
P/E (x) 17,2 14,4 12,9
EV/sales (x) 0,6 0,54 0,48
EV/EBITDA (x) 6,4 5,4 4,7
EV/EBITA (x) 10,2 8,1 6,9
EV/EBIT (x) 12,7 9,7 8,1
Dividend yield (%) 1,8 2,1 2,3
FCF yield (%) 16,2 9,5 12,6
Le. adj. FCF yld. (%) 12,2 5,4 8,6
P/BVPS (x) 2,95 2,55 2,23
P/BVPS adj. (x) -19,51 131,19 13,89
P/E adj. (x) 12,9 11,9 10,9
EV/EBITDA adj. (x) 6,1 5,4 4,7
EV/EBITA adj. (x) 9,7 8,1 6,9
EV/EBIT adj. (x) 11,8 9,7 8,1
EV/CE (x) 1,9 1,7 1,4
Investment ratios N/A N/A N/A
Capex/sales (%) 0,9 1,8 1,8
Capex/depreciation 0,6 1,8 1,7
Capex tangibles / tangible fixed assets 117,1 134,5 120,9
Capex intangibles / definite intangibles 0,6 20,9 24,6
Depreciation on intang / def. intang 0 0 0
Depreciation on tangibles / tangibles 187,06 116,54 110,84

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.

12,9

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.

(
)
8,0

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. 

 

(
)
2,2