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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Svedbergs Group

Svedbergs Group

Send subscription Close

Financials

SEKm 2025 2026e 2027e
Sales 2252,6 2454,3 2778,2
Sales growth (%) 3,2 9 13,2
EBITDA 416 424 514
EBITDA margin (%) 18,4 17,3 18,5
EBIT adj. 329 350 424
EBIT adj. margin (%) 14,6 14,3 15,3
Pretax profit 283 290 386
EPS 4,07 4,12 5,5
EPS growth (%) 28,2 1,4 33,4
EPS adj. 4,34 4,58 5,75
DPS N/A N/A N/A
Dividend per share 2 2 2,25
EV/EBITDA (x) 8,9 9,2 7,1
EV/EBIT adj. (x) 11,2 11,1 8,6
P/E (x) 13,43 13,24 9,93
P/E adj. (x) 12,6 11,9 9,5
EV/sales (x) 1,64 1,59 1,31
FCF yield (%) 6,1 0,4 12,4
Le. adj. FCF yld. (%) 5,1 -0,5 11,4
Dividend yield (%) 3,7 3,7 4,1
Net IB debt/EBITDA (x) 1,9 2,3 1,4
Le. adj. ND/EBITDA (x) 0,9 1,4 0,7
SEKm 2025 2026e 2027e
Sales 2252,6 2454,3 2778,2
COGS -1191 -1279 -1457
Gross profit 1062 1176 1322
Other operating items -647 -751 -808
EBITDA 416 424 514
Depreciation and amortisation -72 -75 -77
of which leasing depreciation N/A N/A N/A
Depreciation on leased assets -32 -32 -32
EBITA 343,6 349,75 437,32
EO Items N/A N/A N/A
Operating EO items 0 -14 0
Impairment and PPA amortisation N/A N/A N/A
Impairment and amortisation charges -14 -14 -14
EBIT 329,3 336,15 423,72
Net financial items -47 -46 -38
Pretax profit 283 290 386
Tax -67 -71 -93
Net profit 216 219 293
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 216 219 293
EPS 4,07 4,12 5,5
EPS adj. 4,34 4,58 5,75
Total extraordinary items after tax 0 -14 0
Leasing payments -32 -32 -32
Tax rate (%) 23,6 24,6 24
Gross margin (%) 47,1 47,9 47,6
EBITDA margin (%) 18,4 17,3 18,5
EBITA margin (%) 15,3 14,3 15,7
EBIT margin (%) 14,6 13,7 15,3
Pre-tax margin (%) 12,5 11,8 13,9
Net margin (%) 9,6 8,9 10,5
Growth Rates y-o-y N/A N/A N/A
Sales growth (%) 3,2 9 13,2
EBITDA growth (%) 11 2,2 21,1
EBITA growth (%) 10,2 1,8 25
EBIT growth (%) 11,2 2,1 26,1
Net profit growth (%) 28,5 1,5 33,7
EPS growth (%) 28,2 1,4 33,4
Profitability N/A N/A N/A
Year N/A N/A N/A
ROE (%) 13,8 13,2 16,2
ROE adj. (%) 14,7 14,9 16,9
ROCE (%) 12,9 12,5 15,1
ROCE adj. (%) 13,5 13,5 15,6
ROIC (%) 11,1 10,3 12,4
ROIC adj. (%) 11,1 10,7 12,4
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 416 438 514
EBITDA adj. margin (%) 18,4 17,9 18,5
EBITDA lease adj. 384 407 482
EBITDA lease adj. margin (%) 17 16,6 17,4
EBITA adj. 344 364 437
EBITA adj. margin (%) 15,3 14,8 15,7
EBIT adj. 329 350 424
EBIT adj. margin (%) 14,6 14,3 15,3
Pretax profit Adj. 297 318 399
Net profit Adj. 230 247 307
Net profit to shareholders adj. 230 247 307
Net adj. margin (%) 10,2 10,1 11
SEKm 2025 2026e 2027e
EBITDA 416 424 514
Goodwill 819 1072 1072
Net financial items -47 -46 -38
Other intangible assets 511 519 516
Paid tax -67 -71 -93
Tangible fixed assets 856 851 775
Non-cash items -23 107 32
Right-of-use asset 0 0 0
Cash flow before change in WC 279 415 415
Total other fixed assets N/A N/A N/A
Other Fixed Assets All 0 0 0
Change in working capital 124 -46 -10
Fixed assets 2187 2442 2363
Operating cash flow 403 369 406
Inventories 541 614 639
Capex tangible fixed assets -27 -81 -33
Receivables 298 319 361
Capex intangible fixed assets -9 -9 -11
Other current assets 42 50 57
Acquisitions and Disposals -188 -268 0
Cash and liquid assets 162 114 138
Free cash flow 178 12 362
Total assets 3230 3539 3559
Dividend paid -80 -106 -106
Shareholders equity 1605 1718 1905
Share issues and buybacks 3 10 0
Minority 0 0 0
Leasing liability amortisation -29 -27 -32
Total equity 1605 1718 1905
Other non-cash items N/A N/A N/A
Other changes in net debt -101 -77 32
Long-term debt 445 630 430
Pension debt 0 0 0
Convertible debt 0 0 0
Leasing liability 471 408 376
Total other long-term liabilities 192 193 193
Short-term debt 51 69 69
Accounts payable 220 239 271
Other current liabilities 246 282 315
Total liabilities and equity 3230 3539 3559
Net IB debt 805 992 736
Net IB debt excl. pension debt 805 992 736
Net IB debt excl. leasing 334 584 360
Capital employed 2572 2824 2779
Capital invested 2410 2710 2641
Working capital 415 461 471
Market cap. diluted (m) 2899 2902 2910
Net IB debt adj. 805 992 736
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 3704 3895 3646
Total assets turnover (%) 70,9 72,5 78,3
Working capital/sales (%) 21,2 17,9 16,8
Financial risk and debt service N/A N/A N/A
Year N/A N/A N/A
Net debt/equity (%) 50,2 57,8 38,7
Net debt / market cap (%) 27,8 34,2 25,3
Equity ratio (%) 49,7 48,5 53,5
Net IB debt adj. / equity (%) 50,2 57,8 38,7
Current ratio 2,02 1,86 1,82
EBITDA/net interest 8,9 9,3 13,5
Net IB debt/EBITDA (x) 1,9 2,3 1,4
Net IB debt/EBITDA lease adj. (x) 0,9 1,4 0,7
Interest coverage 7,4 7,7 11,5
SEKm 2025 2026e 2027e
Shares outstanding adj. 53 53 53
Diluted shares adj. 53 53 53
EPS 4,07 4,12 5,5
Dividend per share 2 2 2,25
EPS adj. 4,34 4,58 5,75
BVPS 30,22 32,32 35,74
BVPS adj. 5,17 2,39 5,94
Net IB debt/share 15,16 18,67 13,82
Share price 54,6 54,6 54,6
Market cap. (m) 2899 2902 2910
Valuation N/A N/A N/A
P/E (x) 13,43 13,24 9,93
EV/sales (x) 1,64 1,59 1,31
EV/EBITDA (x) 8,9 9,2 7,1
EV/EBITA (x) 10,8 11,1 8,3
EV/EBIT (x) 11,2 11,6 8,6
Dividend yield (%) 3,7 3,7 4,1
FCF yield (%) 6,1 0,4 12,4
Le. adj. FCF yld. (%) 5,1 -0,5 11,4
P/BVPS (x) 1,81 1,69 1,53
P/BVPS adj. (x) 10,56 22,81 9,19
P/E adj. (x) 12,6 11,9 9,5
EV/EBITDA adj. (x) 8,9 8,9 7,1
EV/EBITA adj. (x) 10,8 10,7 8,3
EV/EBIT adj. (x) 11,2 11,1 8,6
EV/CE (x) 1,4 1,4 1,3
Investment ratios N/A N/A N/A
Year N/A N/A N/A
Capex/sales (%) -1,6 -3,7 -1,6
Capex/depreciation 0,9 2,1 1
Capex tangibles / tangible fixed assets 3,1 9,5 4,2
Capex intangibles / definite intangibles 1,8 1,7 2,1
Depreciation on intang / def. intang 0 0 0
Depreciation on tangibles / tangibles 4,68 5,04 5,79

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.

9,9

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.

(
)
8,6

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.

(
)
1,3

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. 

 

(
)
1,5