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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Rottneros

Rottneros

Rottneros is a pure-play pulp producer. It produces mechanical and chemical pulp for use in a wide range of applications. The majority of the group’s products are sold on the European market, which accounts for about 72% of the group’s revenues. Rottneros has also initiated the development of a new business area, Rottneros Packaging, where it produces moulded fibre trays for food packaging and special applications.

Sustainability information

The largest share of Rottneros’ profits comes from the sale of pulp, which is a highly commoditised product. As a result, demand for the group’s products is cyclical and depends on the global economic cycle. It also means that the group’s earnings are highly sensitive to changes in the market price of pulp, as well the prices of its input factors: pulp wood, electricity and chemicals. Rottneros’ earnings are also sensitive to currency fluctuations, particularly in USD/SEK and EUR/SEK.

SEKm 2023 2024e 2025e
Sales 2799 2800 2891
Sales growth (%) -10,1 0 3,2
EBITDA 252 154 311
EBITDA margin (%) 9 5,5 10,8
EBIT adj. 155 15 199
EBIT adj. margin (%) 5,5 0,6 6,9
Pretax profit 153 21 193
EPS 0,79 0,1 0,99
EPS growth (%) -78,6 -87,3 N/A
EPS adj. 0,9 0,03 0,99
DPS 0,5 0,04 0,39
EV/EBITDA (x) 5,4 11,2 5,2
EV/EBIT adj. (x) 8,8 111,2 8,1
P/E (x) 12,1 94,9 9,7
P/E adj. (x) 10,7 331,1 9,7
EV/sales (x) 0,49 0,61 0,56
FCF yield (%) -2,5 -19,4 7,2
Le. adj. FCF yld. (%) -2,5 -19,4 7,2
Dividend yield (%) 5,2 0,4 4,1
Net IB debt/EBITDA (x) -0,4 1,7 0,5
Le. adj. ND/EBITDA (x) -0,4 1,8 0,5
SEKm 2023 2024e 2025e
Sales 2799 2800 2891
COGS -1661 -1741 -1652
Gross profit 1138 1059 1239
Other operating items -886 -905 -927
EBITDA 252 154 311
Depreciation and amortisation -113 -128 -112
Depreciation on leased assets 0 0 0
EBITA 139 26 199
EO Items -16 11 0
EBIT 139 26 199
Impairment and amortisation charges 0 0 0
Net financial items 14 -6 -7
Pretax profit 153 21 193
Tax -32 -6 -42
Net profit 121 15 150
Minority interest 0 0 0
Net profit to shareholders 121 15 150
EPS 0,79 0,1 0,99
EPS adj. 0,9 0,03 0,99
Net profit discontinued N/A N/A N/A
Total extraordinary items after tax -16 11 0
Tax rate (%) 20,9 26,4 22
Gross margin (%) 40,7 37,8 42,8
EBITDA margin (%) 9 5,5 10,8
Leasing payments 0 0 0
EBITA margin (%) 5 0,9 6,9
EBIT margin (%) 5 0,9 6,9
Pre-tax margin (%) 5,5 0,7 6,7
Net margin (%) 4,3 0,6 5,2
Sales growth (%) -10,1 0 3,2
EBITDA growth (%) -63,5 -38,9 102,2
EBITA growth (%) -74,7 -81 653,3
EBIT growth (%) -74,7 -81 N/A
Net profit growth (%) -78,6 -87,3 875
EPS growth (%) -78,6 -87,3 N/A
Profitability N/A N/A N/A
ROE (%) 5,9 0,9 8,4
ROE adj. (%) 6,7 0,2 8,4
ROCE (%) 7,6 1,9 9,7
ROCE adj. (%) 8,3 1,3 9,7
ROIC (%) 6 1 7,8
ROIC adj. (%) 6,7 0,6 7,8
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 268 143 311
EBITDA adj. margin (%) 9,6 5,1 10,8
EBITDA lease adj. 268 143 311
EBITDA lease adj. margin (%) 9,6 5,1 10,8
EBITA adj. 155 15 199
EBITA adj. margin (%) 5,5 0,6 6,9
EBIT adj. 155 15 199
EBIT adj. margin (%) 5,5 0,6 6,9
Pretax profit Adj. 169 10 193
Net profit Adj. 137 4 150
Net profit to shareholders adj. 137 4 150
Net adj. margin (%) 4,9 0,2 5,2
SEKm 2023 2024e 2025e
EBITDA 252 154 311
Other intangible assets 21 21 21
Goodwill 0 0 0
Net financial items 14 -6 -7
Tangible fixed assets 1274 1606 1593
Paid tax -113 -27 -42
Total other fixed assets 175 119 119
Right-of-use asset N/A N/A N/A
Non-cash items -269 -45 0
Fixed assets 1470 1746 1733
Cash flow before change in WC -116 77 262
Inventories 493 399 499
Change in working capital 220 94 -57
Receivables 658 574 686
Operating cash flow 104 171 205
Cash and liquid assets 196 17 116
Capex tangible fixed assets -140 -454 -100
Total assets 2817 2735 3034
Capex intangible fixed assets 0 0 0
Other current assets 0 0 0
Acquisitions and Disposals 0 0 0
Shareholders equity 1858 1712 1857
Free cash flow -36 -283 105
Total equity 1858 1712 1857
Dividend paid -213 -76 -6
Long-term debt 59 96 96
Share issues and buybacks 0 0 0
Leasing liability 0 0 0
Minority N/A N/A N/A
Other non-cash items 102 32 0
Total other long-term liabilities 223 191 191
Leasing liability amortisation 0 0 0
Short-term debt 32 175 175
Accounts payable 645 560 715
Pension debt N/A N/A N/A
Other current liabilities 0 0 0
Convertible debt N/A N/A N/A
Total liabilities and equity 2817 2735 3034
Net IB debt -105 254 155
Net IB debt excl. pension debt -105 254 155
Net IB debt excl. leasing -105 254 155
Capital employed 1949 1983 2128
Capital invested 1753 1967 2012
Working capital 506 412 470
Market cap. diluted (m) 1463 1463 1463
Net IB debt adj. -105 254 155
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 1358 1718 1619
Total assets turnover (%) 89,7 100,9 100,2
Working capital/sales (%) 22 16,4 15,3
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) -5,7 14,9 8,4
Net debt / market cap (%) -7,2 17,4 10,6
Equity ratio (%) 66 62,6 61,2
Net IB debt adj. / equity (%) -5,7 14,9 8,4
Current ratio 1,99 1,35 1,46
EBITDA/net interest 18 28 47,9
Net IB debt/EBITDA (x) -0,4 1,7 0,5
Net IB debt/EBITDA lease adj. (x) -0,4 1,8 0,5
Interest coverage 16,3 2,4 30,7
SEKm 2023 2024e 2025e
Shares outstanding adj. 153 153 153
Diluted shares adj. 153 153 153
EPS 0,79 0,1 0,99
Dividend per share 0,5 0,04 0,39
EPS adj. 0,9 0,03 0,99
BVPS 12,18 11,22 12,17
BVPS adj. 12,04 11,09 12,03
Net IB debt/share -0,69 1,67 1,02
Share price 9,59 9,59 9,59
Market cap. (m) 1463 1463 1463
P/E (x) 12,1 94,9 9,7
EV/sales (x) 0,49 0,61 0,56
EV/EBITDA (x) 5,4 11,2 5,2
EV/EBITA (x) 9,8 64,9 8,1
EV/EBIT (x) 9,8 64,9 8,1
Dividend yield (%) 5,2 0,4 4,1
FCF yield (%) -2,5 -19,4 7,2
Le. adj. FCF yld. (%) -2,5 -19,4 7,2
P/BVPS (x) 0,79 0,85 0,79
P/BVPS adj. (x) 0,79 0,85 0,79
P/E adj. (x) 10,7 331,1 9,7
EV/EBITDA adj. (x) 5,1 12 5,2
EV/EBITA adj. (x) 8,8 111,2 8,1
EV/EBIT adj. (x) 8,8 111,2 8,1
EV/CE (x) 0,7 0,9 0,8
Investment ratios N/A N/A N/A
Capex/sales (%) 5 16,2 3,5
Capex/depreciation 1,2 3,6 0,9
Capex tangibles / tangible fixed assets 11 28,3 6,3
Capex intangibles / definite intangibles N/A N/A N/A
Depreciation on tangibles / tangibles 8,87 7,94 7,03
Depreciation on intang / def. intang N/A N/A N/A

Equity research

Read earlier research

Media

Rottneros - Company presentation with President & CEO Lennart Eberleh
Rottneros - Company presentation with President & CEO Lennart Eberleh

Main shareholders - Rottneros

Main shareholders Share capital % Voting shares % Verified
Arctic Paper SA 51.0 % 51.0 % 29 Oct 2024
Stefan Sundh 7.6 % 7.6 % 29 Oct 2024
Dimensional Fund Advisors 2.0 % 2.0 % 29 Nov 2024
Avanza Pension 1.8 % 1.8 % 29 Oct 2024
Söderberg & Partners Asset Management SA 1.4 % 1.4 % 30 Nov 2024
Magallanes Value Investors SGIIC 0.8 % 0.8 % 30 Nov 2024
Handelsbanken Fonder 0.6 % 0.6 % 30 Nov 2024
SEB Investment Management 0.5 % 0.5 % 31 Oct 2024
Rottneros AB 0.5 % 0.5 % 29 Oct 2024
KBC Asset Management 0.4 % 0.4 % 30 Jun 2024
Source: Holdings by Modular Finance AB