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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

SinterCast

SinterCast

Send subscription Close

Financials

SEKm 2025 2026e 2027e
Sales 108,1 118,4 136,9
Sales growth (%) -20,3 9,5 15,6
EBITDA 37 44 57
EBITDA margin (%) 33,8 36,8 42
EBIT adj. 33 41 55
EBIT adj. margin (%) 30,5 34,5 40
Pretax profit 33 41 55
EPS 3,49 4,61 6,18
EPS growth (%) -28 32,1 34,1
EPS adj. 3,52 4,61 6,18
DPS N/A N/A N/A
Dividend per share 3 5,07 6,8
EV/EBITDA (x) 18,7 15 11,1
EV/EBIT adj. (x) 20,6 16 11,6
P/E (x) 27,79 21,04 15,69
P/E adj. (x) 27,5 21 15,7
EV/sales (x) 6,3 5,5 4,65
FCF yield (%) 5,1 7,5 7,5
Le. adj. FCF yld. (%) 4,9 7,5 7,4
Dividend yield (%) 3,1 5,2 7
Net IB debt/EBITDA (x) -0,1 -0,8 -0,9
Le. adj. ND/EBITDA (x) -0,2 -0,8 -0,9
SEKm 2025 2026e 2027e
Sales 108,1 118,4 136,9
COGS -32 -34 -38
Gross profit 76 84 99
Other operating items -40 -41 -41
EBITDA 37 44 57
Depreciation and amortisation -4 -3 -3
of which leasing depreciation N/A N/A N/A
Depreciation on leased assets -1 -1 0
EBITA 33 40,82 54,8
EO Items N/A N/A N/A
Operating EO items 0 0 0
Impairment and PPA amortisation N/A N/A N/A
Impairment and amortisation charges 0 0 0
EBIT 33 40,82 54,8
Net financial items 0 0 0
Pretax profit 33 41 55
Tax -8 -8 -11
Net profit 25 32 44
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 25 32 44
EPS 3,49 4,61 6,18
EPS adj. 3,52 4,61 6,18
Total extraordinary items after tax 0 0 0
Leasing payments -2 -1 -1
Tax rate (%) 24,6 20,6 20,6
Gross margin (%) 70,4 71,3 72
EBITDA margin (%) 33,8 36,8 42
EBITA margin (%) 30,5 34,5 40
EBIT margin (%) 30,5 34,5 40
Pre-tax margin (%) 30,4 34,5 40,2
Net margin (%) 22,9 27,4 31,9
Sales growth (%) -20,3 9,5 15,6
EBITDA growth (%) -22,8 19,2 32
EBITA growth (%) -23,4 23,7 34,2
EBIT growth (%) -23,4 23,7 34,2
Net profit growth (%) -27,3 30,9 34,6
EPS growth (%) -28 32,1 34,1
Profitability N/A N/A N/A
ROE (%) 27,7 38 44,4
ROE adj. (%) 27,7 38 44,4
ROCE (%) 36,6 47,6 55,5
ROCE adj. (%) 36,6 47,6 55,5
ROIC (%) 32,5 49,1 76,5
ROIC adj. (%) 32,5 49,1 76,5
Adj. earnings numbers N/A N/A N/A
Year N/A N/A N/A
EBITDA adj. 37 44 57
EBITDA adj. margin (%) 33,8 36,8 42
EBITDA lease adj. 35 43 57
EBITDA lease adj. margin (%) 32,3 36,3 41,5
EBITA adj. 33 41 55
EBITA adj. margin (%) 30,5 34,5 40
EBIT adj. 33 41 55
EBIT adj. margin (%) 30,5 34,5 40
Pretax profit Adj. 33 41 55
Net profit Adj. 25 32 44
Net profit to shareholders adj. 25 32 44
Net adj. margin (%) 22,9 27,4 31,9
SEKm 2025 2026e 2027e
EBITDA 37 44 57
Goodwill 0 0 0
Net financial items 0 0 0
Other intangible assets 1 0 0
Paid tax 0 0 0
Tangible fixed assets 5 5 5
Non-cash items 0 0 0
Right-of-use asset 1 1 1
Cash flow before change in WC 37 44 58
Total other fixed assets N/A N/A N/A
Other Fixed Assets All 34 26 14
Change in working capital -2 9 -4
Fixed assets 41 32 20
Operating cash flow 35 53 53
Inventories 9 11 12
Capex tangible fixed assets -1 -1 -2
Receivables 28 28 33
Capex intangible fixed assets 0 0 0
Other current assets 3 5 5
Acquisitions and Disposals 0 0 0
Cash and liquid assets 5 35 50
Free cash flow 35 51 52
Total assets 86 111 121
Dividend paid -49 -21 -36
Shareholders equity 76 95 102
Share issues and buybacks -2 0 0
Minority 0 0 0
Total equity 76 95 102
Leasing liability amortisation -2 0 -1
Long-term debt 0 0 0
Other non-cash items N/A N/A N/A
Other changes in net debt 1 0 0
Pension debt 0 0 0
Convertible debt 0 0 0
Leasing liability 1 1 1
Total other long-term liabilities 0 0 0
Short-term debt 0 0 0
Accounts payable 2 4 4
Other current liabilities 7 12 14
Total liabilities and equity 86 111 121
Net IB debt -4 -34 -49
Net IB debt excl. pension debt -4 -34 -49
Net IB debt excl. leasing -5 -35 -50
Capital employed 77 96 104
Capital invested 72 60 53
Working capital 31 28 33
Market cap. diluted (m) 686 686 686
Net IB debt adj. -4 -34 -49
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 681 651 636
Financial risk and debt service N/A N/A N/A
Total assets turnover (%) 102,7 120,1 117,8
Working capital/sales (%) 28,2 25 22,4
Year N/A N/A N/A
Net debt/equity (%) -5,8 -36 -47,9
Net debt / market cap (%) -0,6 -5 -7,2
Equity ratio (%) 88,3 85,2 84,3
Net IB debt adj. / equity (%) -5,8 -36 -47,9
Current ratio 4,91 5,13 5,67
EBITDA/net interest 365 764,2 255,7
Net IB debt/EBITDA (x) -0,1 -0,8 -0,9
Net IB debt/EBITDA lease adj. (x) -0,2 -0,8 -0,9
Interest coverage 110,7 203,7 257,7
SEKm 2025 2026e 2027e
Shares outstanding adj. 7 7 7
Diluted shares adj. 7 7 7
EPS 3,49 4,61 6,18
Dividend per share 3 5,07 6,8
EPS adj. 3,52 4,61 6,18
BVPS 10,77 13,37 14,49
BVPS adj. 10,67 13,33 14,49
Net IB debt/share -0,62 -4,82 -6,94
Share price 97 97 97
Market cap. (m) 686 686 686
P/E (x) 27,79 21,04 15,69
EV/sales (x) 6,3 5,5 4,65
EV/EBITDA (x) 18,7 15 11,1
EV/EBITA (x) 20,6 16 11,6
EV/EBIT (x) 20,6 16 11,6
Dividend yield (%) 3,1 5,2 7
FCF yield (%) 5,1 7,5 7,5
Le. adj. FCF yld. (%) 4,9 7,5 7,4
P/BVPS (x) 9,01 7,25 6,7
P/BVPS adj. (x) 9,09 7,28 6,7
P/E adj. (x) 27,5 21 15,7
EV/EBITDA adj. (x) 18,7 15 11,1
EV/EBITA adj. (x) 20,6 16 11,6
EV/EBIT adj. (x) 20,6 16 11,6
EV/CE (x) 8,8 6,8 6,1
Investment ratios N/A N/A N/A
Year N/A N/A N/A
Capex/sales (%) -0,5 -1,3 -1,3
Capex/depreciation 0,2 0,7 0,8
Capex tangibles / tangible fixed assets 9,6 29,7 35,5
Capex intangibles / definite intangibles 0 0 N/A
Depreciation on intang / def. intang 57 133 N/A
Depreciation on tangibles / tangibles 32,69 36,14 38,72

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.

15,7

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.

(
)
4,6

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. 

 

(
)
6,7