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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Viscaria

Viscaria

Send subscription Close

Financials

SEKm 2025 2026e 2027e
Sales 0 30 732
Sales growth (%) N/A N/A 2319,4
EBITDA -51 -53 334
EBITDA margin (%) N/A -175,1 45,6
EBIT adj. -67 -143 214
EBIT adj. margin (%) N/A -472,6 29,2
Pretax profit -110 -207 150
EPS -0,73 -1,11 0,8
EPS growth (%) 64,1 51 N/A
EPS adj. -0,73 -1,11 0,8
DPS 0 0 N/A
EV/EBITDA (x) -42,9 -82,1 19,4
EV/EBIT adj. (x) -32,4 -30,4 30,3
P/E (x) N/A N/A 20,4
P/E adj. (x) N/A N/A 20,4
EV/sales (x) N/A 143,75 8,83
FCF yield (%) -41,2 -74,4 -69,4
Le. adj. FCF yld. (%) -41,2 -74,4 -69,4
Dividend yield (%) 0 0 0
Net IB debt/EBITDA (x) 5,1 -24,6 10,2
Le. adj. ND/EBITDA (x) 5,3 -24,4 10,2
SEKm 2025 2026e 2027e
Sales 0 30 732
COGS 0 0 0
Gross profit 0 30 732
Other operating items -51 -83 -399
EBITDA -51 -53 334
Depreciation and amortisation -17 -90 -120
of which leasing depreciation 0 0 0
EBITA -67 -143 214
EO Items 0 0 0
Impairment and PPA amortisation 0 0 0
EBIT -67 -143 214
Net financial items -43 -64 -64
Pretax profit -110 -207 150
Tax 0 0 0
Net profit -110 -207 150
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders -110 -207 150
EPS -0,73 -1,11 0,8
EPS adj. -0,73 -1,11 0,8
Total extraordinary items after tax 0 0 0
Leasing payments 0 0 0
Tax rate (%) 0 0 0
Gross margin (%) N/A 100 100
EBITDA margin (%) N/A -175,1 45,6
EBITA margin (%) N/A -472,6 29,2
EBIT margin (%) N/A -472,6 29,2
Pre-tax margin (%) N/A -684,1 20,4
Net margin (%) N/A -684,1 20,4
Growth Rates y-o-y N/A N/A N/A
Sales growth (%) N/A N/A 2319,4
EBITDA growth (%) 27,3 4,1 -729,4
EBITA growth (%) 28,4 112,2 -249,3
EBIT growth (%) 28,4 N/A -249,3
Net profit growth (%) 128 88 -172,2
EPS growth (%) 64,1 51 N/A
Profitability N/A N/A N/A
ROE (%) -5,7 -8,2 5,2
ROE adj. (%) -5,7 -8,2 5,2
ROCE (%) -2,8 -3,8 3,6
ROCE adj. (%) -2,8 -3,8 3,6
ROIC (%) -3,9 -4,7 4,1
ROIC adj. (%) -3,9 -4,7 4,1
Adj. earnings numbers N/A N/A N/A
EBITDA adj. -51 -53 334
EBITDA adj. margin (%) N/A -175,1 45,6
EBITDA lease adj. -51 -53 334
EBITDA lease adj. margin (%) N/A -175,1 45,6
EBITA adj. -67 -143 214
EBITA adj. margin (%) N/A -472,6 29,2
EBIT adj. -67 -143 214
EBIT adj. margin (%) N/A -472,6 29,2
Pretax profit Adj. -110 -207 150
Net profit Adj. -110 -207 150
Net profit to shareholders adj. -110 -207 150
Net adj. margin (%) N/A -684,1 20,4
SEKm 2025 2026e 2027e
EBITDA -51 -53 334
Goodwill N/A N/A N/A
Net financial items -43 -64 -64
Other intangible assets 1550 1790 2030
Paid tax 0 0 0
Tangible fixed assets 915 2727 4658
Non-cash items 5 0 0
Right-of-use asset 11 11 11
Cash flow before change in WC -89 -117 270
Total other fixed assets 6 6 6
Change in working capital 60 -6 -91
Fixed assets 2483 4535 6706
Operating cash flow -28 -123 178
Inventories 0 6 146
Capex tangible fixed assets -707 -1902 -2051
Receivables 8 9 44
Capex intangible fixed assets -273 -240 -240
Other current assets 3 3 3
Acquisitions and Disposals 0 0 0
Cash and liquid assets 757 691 578
Free cash flow -1008 -2266 -2113
Total assets 3250 5243 7477
Dividend paid 0 0 0
Shareholders equity 2288 2781 2931
Share issues and buybacks 801 700 0
Minority N/A N/A N/A
Leasing liability amortisation 0 0 0
Total equity 2288 2781 2931
Other non-cash items 259 0 0
Long-term debt 487 1987 3987
Pension debt N/A N/A N/A
Convertible debt N/A N/A N/A
Leasing liability 10 10 10
Total other long-term liabilities 61 61 61
Short-term debt 5 5 5
Accounts payable 32 32 117
Other current liabilities 367 367 367
Total liabilities and equity 3250 5243 7477
Net IB debt -261 1305 3418
Net IB debt excl. pension debt -261 1305 3418
Net IB debt excl. leasing -271 1294 3407
Capital employed 2791 4784 6933
Capital invested 2028 4086 6349
Working capital -388 -382 -290
EV breakdown N/A N/A N/A
Market cap. diluted (m) 2445 3045 3045
Net IB debt adj. -261 1305 3418
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 2184 4350 6463
Total assets turnover (%) 0 0,7 11,5
Working capital/sales (%) N/A -1271,6 -45,9
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) -11,4 46,9 116,6
Net debt / market cap (%) -10,7 42,8 112,2
Equity ratio (%) 70,4 53 39,2
Net IB debt adj. / equity (%) -11,4 46,9 116,6
Current ratio 1,9 1,75 1,58
EBITDA/net interest 1,2 0,8 5,2
Net IB debt/EBITDA (x) 5,1 -24,6 10,2
Net IB debt/EBITDA lease adj. (x) 5,3 -24,4 10,2
Interest coverage 1,3 2,2 3,3
SEKm 2025 2026e 2027e
Shares outstanding adj. 150 187 187
Diluted shares adj. 150 187 187
EPS -0,73 -1,11 0,8
Dividend per share 0 0 N/A
EPS adj. -0,73 -1,11 0,8
BVPS 15,24 14,87 15,67
BVPS adj. 4,91 5,3 4,81
Net IB debt/share -1,74 6,98 18,27
Share price 16,28 16,28 16,28
Market cap. (m) 2445 3045 3045
Valuation N/A N/A N/A
P/E (x) N/A N/A 20,4
EV/sales (x) N/A 143,7 8,8
EV/EBITDA (x) -42,9 -82,1 19,4
EV/EBITA (x) -32,4 -30,4 30,3
EV/EBIT (x) -32,4 -30,4 30,3
Dividend yield (%) 0 0 0
FCF yield (%) -41,2 -74,4 -69,4
Le. adj. FCF yld. (%) -41,2 -74,4 -69,4
P/BVPS (x) 1,07 1,09 1,04
P/BVPS adj. (x) 1,07 1,09 1,04
P/E adj. (x) N/A N/A 20,4
EV/EBITDA adj. (x) -42,9 -82,1 19,4
EV/EBITA adj. (x) -32,4 -30,4 30,3
EV/EBIT adj. (x) -32,4 -30,4 30,3
EV/CE (x) 0,8 0,9 0,9
Investment ratios N/A N/A N/A
Capex/sales (%) N/A 7079,3 313
Capex/depreciation 59,4 23,8 19,1
Capex tangibles / tangible fixed assets 77,2 69,7 44
Capex intangibles / definite intangibles N/A N/A N/A
Depreciation on intang / def. intang N/A N/A N/A
Depreciation on tangibles / tangibles 1,8 3,3 2,6

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.

20,4

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.

(
)
30,2

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.

(
)
8,8

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. 

 

(
)
1,0