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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Q-Free

Q-Free

Send subscription Close

Financials

NOKm 2022 2023e 2024e
Sales 949 984 1065
Sales growth (%) 10,3 3,6 8,3
EBITDA 86 75 129
EBITDA margin (%) 9,1 7,6 12,1
EBIT adj. 32 19 74
EBIT adj. margin (%) 3,4 1,9 7
Pretax profit 12 -23 32
EPS 0,02 -0,16 0,22
EPS growth (%) -95,3 -757 -234,8
EPS adj. 0,02 -0,16 0,22
DPS 0 0 0
EV/EBITDA (x) 9,5 11,1 6,4
EV/EBIT adj. (x) 25,2 44,1 11,1
P/E (x) 238,4 -36,3 26,9
P/E adj. (x) 238,4 -36,3 26,9
EV/sales (x) 0,86 0,84 0,77
FCF yield (%) 1,1 2,1 3,3
Le. adj. FCF yld. (%) 1,1 2,1 3,3
Dividend yield (%) 0 0 0
Net IB debt/EBITDA (x) 1,8 2,2 1,2
Le. adj. ND/EBITDA (x) 1,8 2,2 1,2
NOKm 2022 2023e 2024e
Sales 949 984 1065
COGS -357 -413 -416
Gross profit 592 571 649
Other operating items -506 -496 -520
EBITDA 86 75 129
Depreciation and amortisation -54 -56 -55
of which leasing depreciation 0 0 0
EBITA 32 19 74
EO Items 0 0 0
Impairment and PPA amortisation 0 0 0
EBIT 32 19 74
Net financial items -20 -42 -43
Pretax profit 12 -23 32
Tax -10 5 -7
Net profit 3 -18 25
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 3 -18 25
EPS 0,02 -0,16 0,22
EPS adj. 0,02 -0,16 0,22
Total extraordinary items after tax 0 0 0
Leasing payments 0 0 0
Tax rate (%) 77,5 22 22
Gross margin (%) 62,4 58 60,9
EBITDA margin (%) 9,1 7,6 12,1
EBITA margin (%) 3,4 1,9 7
EBIT margin (%) 3,4 1,9 7
Pre-tax margin (%) 1,3 -2,4 3
Net margin (%) 0,3 -1,9 2,3
Sales growth (%) 10,3 3,6 8,3
EBITDA growth (%) -18,2 -13,4 72,2
EBITA growth (%) -35,4 -42 293,3
EBIT growth (%) -35,4 -42 N/A
Net profit growth (%) -95,3 -757 -234,8
EPS growth (%) -95,3 -757 -234,8
Profitability N/A N/A N/A
ROE (%) 0,6 -3,8 5,1
ROE adj. (%) 0,6 -3,8 5,1
ROCE (%) 8,2 4,5 12,2
ROCE adj. (%) 8,2 4,5 12,2
ROIC (%) 1,2 2,3 8,9
ROIC adj. (%) 1,2 2,3 8,9
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 86 75 129
EBITDA adj. margin (%) 9,1 7,6 12,1
EBITDA lease adj. 86 75 129
EBITDA lease adj. margin (%) 9,1 7,6 12,1
EBITA adj. 32 19 74
EBITA adj. margin (%) 3,4 1,9 7
EBIT adj. 32 19 74
EBIT adj. margin (%) 3,4 1,9 7
Pretax profit Adj. 12 -23 32
Net profit Adj. 3 -18 25
Net profit to shareholders adj. 3 -18 25
Net adj. margin (%) 0,3 -1,9 2,3
NOKm 2022 2023e 2024e
EBITDA 86 75 129
Goodwill 313 313 313
Net financial items -20 -42 -43
Other intangible assets 151 196 232
Paid tax 0 -1 -7
Tangible fixed assets 114 94 80
Non-cash items -1 0 0
Right-of-use asset N/A N/A N/A
Cash flow before change in WC 65 31 79
Total other fixed assets 3 3 3
Change in working capital 13 58 18
Fixed assets 581 607 628
Operating cash flow 78 90 97
Inventories 87 40 49
Capex tangible fixed assets -11 -8 -6
Receivables 296 206 240
Capex intangible fixed assets -60 -68 -70
Other current assets 44 40 43
Acquisitions and Disposals 0 0 0
Cash and liquid assets 76 66 75
Free cash flow 7 14 22
Total assets 1083 959 1035
Dividend paid N/A N/A N/A
Shareholders equity 493 475 499
Share issues and buybacks 0 0 0
Minority N/A N/A N/A
Leasing liability amortisation 0 0 0
Total equity 493 475 499
Other non-cash items -11 0 0
Long-term debt 177 177 177
Pension debt N/A N/A N/A
Convertible debt 0 0 0
Leasing liability 0 0 0
Total other long-term liabilities 40 15 3
Short-term debt 57 57 57
Accounts payable 103 64 69
Other current liabilities 214 171 230
Total liabilities and equity 1083 959 1035
Net IB debt 157 168 158
Net IB debt excl. pension debt 157 168 158
Net IB debt excl. leasing 157 168 158
Capital employed 727 708 733
Capital invested 650 642 658
Working capital 109 51 32
Market cap. diluted (m) 663 663 663
Net IB debt adj. 157 168 158
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 820 831 821
Total assets turnover (%) 93,4 96,3 106,8
Working capital/sales (%) 12,1 8,1 3,9
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) 31,9 35,3 31,7
Net debt / market cap (%) 23,7 25,3 23,9
Equity ratio (%) 45,5 49,5 48,2
Net IB debt adj. / equity (%) 31,9 35,3 31,7
Current ratio 1,34 1,2 1,14
EBITDA/net interest 4,3 1,8 3
Net IB debt/EBITDA (x) 1,8 2,2 1,2
Net IB debt/EBITDA lease adj. (x) 1,8 2,2 1,2
Interest coverage 1,3 0,6 1,6
NOKm 2022 2023e 2024e
Shares outstanding adj. 111 111 111
Diluted shares adj. 111 111 111
EPS 0,02 -0,16 0,22
Dividend per share 0 0 0
EPS adj. 0,02 -0,16 0,22
BVPS 4,43 4,27 4,49
BVPS adj. 0,26 -0,31 -0,41
Net IB debt/share 1,41 1,51 1,42
Share price 6 6 6
Market cap. (m) 663 663 663
P/E (x) 238,4 -36,3 26,9
EV/sales (x) 0,86 0,84 0,77
EV/EBITDA (x) 9,5 11,1 6,4
EV/EBITA (x) 25,2 44,1 11,1
EV/EBIT (x) 25,2 44,1 11,1
Dividend yield (%) 0 0 0
FCF yield (%) 1,1 2,1 3,3
Le. adj. FCF yld. (%) 1,1 2,1 3,3
P/BVPS (x) 1,34 1,4 1,33
P/BVPS adj. (x) 8,61 34,25 75,21
P/E adj. (x) 238,4 -36,3 26,9
EV/EBITDA adj. (x) 9,5 11,1 6,4
EV/EBITA adj. (x) 25,2 44,1 11,1
EV/EBIT adj. (x) 25,2 44,1 11,1
EV/CE (x) 1,1 1,2 1,1
Investment ratios N/A N/A N/A
Capex/sales (%) 7,5 7,7 7,1
Capex/depreciation 1,3 1,4 1,4
Capex tangibles / tangible fixed assets 9,8 8 7,7
Capex intangibles / definite intangibles 58 47,8 39,3
Depreciation on intang / def. intang 52 39 31
Depreciation on tangibles / tangibles 0 0 0

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.

27,3

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.

(
)
11,1

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.

(
)
0,8

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. 

 

(
)
1,3