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 2024 2025e 2026e
Sales 0 0 30
Sales growth (%) N/A N/A N/A
EBITDA -40 -56 -53
EBITDA margin (%) N/A N/A -175,1
EBIT adj. -53 -109 -164
EBIT adj. margin (%) N/A N/A -543,1
Pretax profit -48 -153 -228
EPS -0,45 -0,75 -1,11
EPS growth (%) 33,7 67,3 49
EPS adj. -0,45 -0,75 -1,11
DPS 0 0 0
EV/EBITDA (x) -36,6 -39,3 -85,3
EV/EBIT adj. (x) -27,9 -20 -27,5
P/E (x) N/A N/A N/A
P/E adj. (x) N/A N/A N/A
EV/sales (x) N/A N/A 149,4
FCF yield (%) -27 -34 -73,8
Le. adj. FCF yld. (%) -27 -34 -73,8
Dividend yield (%) 0 0 0
Net IB debt/EBITDA (x) 5,2 17,9 -25,4
Le. adj. ND/EBITDA (x) 5,4 18,1 -25,2
SEKm 2024 2025e 2026e
Sales 0 0 30
COGS 0 0 0
Gross profit 0 0 30
Other operating items -40 -56 -83
EBITDA -40 -56 -53
Depreciation and amortisation -13 -54 -111
of which leasing depreciation 0 0 0
EBITA -53 -109 -164
EO Items 0 0 0
Impairment and PPA amortisation 0 0 0
EBIT -53 -109 -164
Net financial items 4 -44 -64
Pretax profit -48 -153 -228
Tax 0 0 0
Net profit -48 -153 -228
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders -48 -153 -228
EPS -0,45 -0,75 -1,11
EPS adj. -0,45 -0,75 -1,11
Total extraordinary items after tax 0 0 0
Leasing payments 0 0 0
Tax rate (%) -0,2 0 0
Gross margin (%) N/A N/A 100
EBITDA margin (%) N/A N/A -175,1
EBITA margin (%) N/A N/A -543,1
EBIT margin (%) N/A N/A -543,1
Pre-tax margin (%) N/A N/A -754,6
Net margin (%) N/A N/A -754,6
Growth Rates y-o-y N/A N/A N/A
Sales growth (%) N/A N/A N/A
EBITDA growth (%) -0,2 38,8 -4,5
EBITA growth (%) 22,4 107,7 50,7
EBIT growth (%) 22,4 N/A 50,7
Net profit growth (%) 60,5 217,3 49
EPS growth (%) 33,7 67,3 49
Profitability N/A N/A N/A
ROE (%) -3,4 -6,7 -8,1
ROE adj. (%) -3,4 -6,7 -8,1
ROCE (%) -3,1 -4,5 -4,2
ROCE adj. (%) -3,1 -4,5 -4,2
ROIC (%) -4,4 -6,5 -5,5
ROIC adj. (%) -4,4 -6,5 -5,5
Adj. earnings numbers N/A N/A N/A
EBITDA adj. -40 -56 -53
EBITDA adj. margin (%) N/A N/A -175,1
EBITDA lease adj. -40 -56 -53
EBITDA lease adj. margin (%) N/A N/A -175,1
EBITA adj. -53 -109 -164
EBITA adj. margin (%) N/A N/A -543,1
EBIT adj. -53 -109 -164
EBIT adj. margin (%) N/A N/A -543,1
Pretax profit Adj. -48 -153 -228
Net profit Adj. -48 -153 -228
Net profit to shareholders adj. -48 -153 -228
Net adj. margin (%) N/A N/A -754,6
SEKm 2024 2025e 2026e
EBITDA -40 -56 -53
Goodwill N/A N/A N/A
Net financial items 4 -44 -64
Other intangible assets 1284 1593 1913
Paid tax 0 0 0
Tangible fixed assets 225 799 2590
Non-cash items -1 2 0
Right-of-use asset 12 11 11
Cash flow before change in WC -37 -98 -117
Total other fixed assets 0 6 6
Change in working capital 43 -36 -3
Fixed assets 1521 2409 4520
Operating cash flow 6 -134 -120
Inventories 0 0 6
Capex tangible fixed assets -128 -628 -1902
Receivables 21 9 11
Capex intangible fixed assets -330 -316 -320
Other current assets 3 3 3
Acquisitions and Disposals 0 0 0
Cash and liquid assets 232 1107 765
Free cash flow -452 -1078 -2342
Total assets 1777 3528 5305
Dividend paid 0 0 0
Shareholders equity 1598 2945 2717
Share issues and buybacks 418 1500 0
Minority N/A N/A N/A
Leasing liability amortisation 0 0 0
Total equity 1598 2945 2717
Other non-cash items -64 362 0
Long-term debt 16 109 2109
Pension debt N/A N/A N/A
Convertible debt N/A N/A N/A
Leasing liability 7 10 10
Total other long-term liabilities 61 61 61
Short-term debt N/A N/A N/A
Accounts payable 45 37 42
Other current liabilities 51 367 367
Total liabilities and equity 1777 3528 5305
Net IB debt -210 -995 1347
Net IB debt excl. pension debt -210 -995 1347
Net IB debt excl. leasing -217 -1005 1337
Capital employed 1620 3064 4836
Capital invested 1388 1950 4064
Working capital -72 -392 -389
EV breakdown N/A N/A N/A
Market cap. diluted (m) 1673 3173 3173
Net IB debt adj. -210 -995 1347
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 1464 2179 4521
Total assets turnover (%) 0 0 0,7
Working capital/sales (%) N/A N/A -1289,7
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) -13,1 -33,8 49,6
Net debt / market cap (%) -12,5 -31,3 42,5
Equity ratio (%) 89,9 83,5 51,2
Net IB debt adj. / equity (%) -13,1 -33,8 49,6
Current ratio 2,67 2,77 1,92
EBITDA/net interest 9,3 1,3 0,8
Net IB debt/EBITDA (x) 5,2 17,9 -25,4
Net IB debt/EBITDA lease adj. (x) 5,4 18,1 -25,2
Interest coverage 13,6 2,2 2,6
SEKm 2024 2025e 2026e
Shares outstanding adj. 108 205 205
Diluted shares adj. 108 205 205
EPS -0,45 -0,75 -1,11
Dividend per share 0 0 0
EPS adj. -0,45 -0,75 -1,11
BVPS 14,78 14,37 13,25
BVPS adj. 2,91 6,6 3,92
Net IB debt/share -1,94 -4,85 6,57
Share price 15,48 15,48 15,48
Market cap. (m) 1673 3173 3173
Valuation N/A N/A N/A
P/E (x) N/A N/A N/A
EV/sales (x) N/A N/A 149,4
EV/EBITDA (x) -36,6 -39,3 -85,3
EV/EBITA (x) -27,9 -20 -27,5
EV/EBIT (x) -27,9 -20 -27,5
Dividend yield (%) 0 0 0
FCF yield (%) -27 -34 -73,8
Le. adj. FCF yld. (%) -27 -34 -73,8
P/BVPS (x) 1,05 1,08 1,17
P/BVPS adj. (x) 1,05 1,08 1,17
P/E adj. (x) N/A N/A N/A
EV/EBITDA adj. (x) -36,6 -39,3 -85,3
EV/EBITA adj. (x) -27,9 -20 -27,5
EV/EBIT adj. (x) -27,9 -20 -27,5
EV/CE (x) 0,9 0,7 0,9
Investment ratios N/A N/A N/A
Capex/sales (%) N/A N/A 7343,6
Capex/depreciation 36,6 17,6 20
Capex tangibles / tangible fixed assets 56,8 78,6 73,4
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 5,6 6,7 4,3

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.

- 13,9

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.

(
)
- 27,6

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.

(
)
150,7

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. 

 

(
)
1,2