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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Catella

Catella

Send subscription Close

Financials

SEKm 2025 2026e 2027e
Sales 1889,7 1547,55 1996,76
Sales growth (%) -14,3 -18,1 29
EBITDA 378 167 374
EBITDA margin (%) 20 10,8 18,7
EBIT adj. 277 84 283
EBIT adj. margin (%) 14,6 5,4 14,2
Pretax profit 93 68 278
EPS 0,55 0,41 2,49
EPS growth (%) 69,7 -25,1 N/A
EPS adj. 0,55 0,4 2,49
DPS N/A N/A N/A
Dividend per share 0,91 0,95 1,24
EV/EBITDA (x) 2,8 6,8 2,7
EV/EBIT adj. (x) 3,9 13,5 3,6
P/E (x) 36,25 48,39 8,04
P/E adj. (x) 36,2 49,8 8
EV/sales (x) 0,57 0,73 0,51
FCF yield (%) 61,6 1 11,9
Le. adj. FCF yld. (%) 61,6 1 11,9
Dividend yield (%) 4,5 4,8 6,2
Net IB debt/EBITDA (x) -1,9 -3,4 -1,9
Le. adj. ND/EBITDA (x) -2,4 -4,4 -2,3
SEKm 2025 2026e 2027e
Sales 1889,7 1547,55 1996,76
COGS -377 -207 -207
Gross profit 1513 1340 1790
Other operating items -1134 -1173 -1416
EBITDA 378 167 374
Depreciation and amortisation -88 -77 -80
of which leasing depreciation N/A N/A N/A
Depreciation on leased assets 0 0 0
EBITA 290,4 89,59 293,69
EO Items N/A N/A N/A
Operating EO items 14 6 11
Impairment and PPA amortisation N/A N/A N/A
Impairment and amortisation charges 0 0 0
EBIT 290,4 89,59 293,7
Net financial items -198 -21 -16
Pretax profit 93 68 278
Tax -31 -28 -60
Net profit 62 41 218
Minority interest -14 -6 -11
Net profit discontinued 0 0 0
Net profit to shareholders 49 34 207
EPS 0,55 0,41 2,49
EPS adj. 0,55 0,4 2,49
Total extraordinary items after tax 9 4 8
Leasing payments 0 0 0
Tax rate (%) 32,8 40,7 21,5
Gross margin (%) 80 86,6 89,7
EBITDA margin (%) 20 10,8 18,7
EBITA margin (%) 15,4 5,8 14,7
EBIT margin (%) 15,4 5,8 14,7
Pre-tax margin (%) 4,9 4,4 13,9
Net margin (%) 3,3 2,6 10,9
Sales growth (%) -14,3 -18,1 29
EBITDA growth (%) 85,3 -56 124,3
EBITA growth (%) 139,6 -69,2 227,8
EBIT growth (%) N/A -69,2 N/A
Net profit growth (%) 169 -35,1 438,3
EPS growth (%) 69,7 -25,1 N/A
Profitability N/A N/A N/A
Year N/A N/A N/A
ROE (%) 2,5 1,9 11
ROE adj. (%) 2 1,7 10,5
ROCE (%) 5,3 4,6 12
ROCE adj. (%) 4,9 4,4 11,6
ROIC (%) 8,8 4,3 17,8
ROIC adj. (%) 8,4 4 17,2
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 365 161 363
EBITDA adj. margin (%) 19,3 10,4 18,2
EBITDA lease adj. 365 161 363
EBITDA lease adj. margin (%) 19,3 10,4 18,2
EBITA adj. 277 84 283
EBITA adj. margin (%) 14,6 5,4 14,2
EBIT adj. 277 84 283
EBIT adj. margin (%) 14,6 5,4 14,2
Pretax profit Adj. 79 62 267
Net profit Adj. 53 37 210
Net profit to shareholders adj. 39 31 199
Net adj. margin (%) 2,8 2,4 10,5
SEKm 2025 2026e 2027e
EBITDA 378 167 374
Goodwill 541 520 483
Net financial items -198 -21 -16
Other intangible assets 0 0 0
Paid tax -31 -28 -60
Tangible fixed assets 27 24 24
Non-cash items -2016 175 69
Right-of-use asset 121 65 42
Cash flow before change in WC -1866 292 367
Total other fixed assets N/A N/A N/A
Other Fixed Assets All 579 579 579
Change in working capital 1976 -175 -69
Fixed assets 1268 1188 1128
Operating cash flow 110 118 298
Inventories 0 0 0
Capex tangible fixed assets 0 0 0
Receivables 809 884 853
Capex intangible fixed assets 0 0 0
Other current assets 456 556 656
Acquisitions and Disposals 977 -100 -100
Cash and liquid assets 1611 854 972
Free cash flow 1087 18 198
Total assets 4144 3481 3609
Dividend paid -80 -80 -80
Shareholders equity 1892 1829 1957
Share issues and buybacks 0 -100 0
Minority 36 36 36
Leasing liability amortisation 0 0 0
Total equity 1928 1865 1993
Other non-cash items N/A N/A N/A
Other changes in net debt 965 5 0
Long-term debt 1324 724 724
Pension debt 0 0 0
Convertible debt 0 0 0
Leasing liability 134 134 134
Total other long-term liabilities 170 170 170
Short-term debt 0 0 0
Accounts payable 574 574 574
Other current liabilities 14 14 14
Total liabilities and equity 4144 3481 3609
Net IB debt -732 -575 -693
Net IB debt excl. pension debt -732 -575 -693
Net IB debt excl. leasing -866 -709 -827
Capital employed 3386 2723 2851
Capital invested 1196 1291 1300
Working capital 677 852 921
Market cap. diluted (m) 1765 1667 1667
Net IB debt adj. -732 -575 -693
Market value of minority 36 36 36
Reversal of shares and participations 0 0 0
Reversal of conv. debt assumed equity N/A N/A N/A
EV 1069 1129 1010
Total assets turnover (%) 39 40,6 56,3
Working capital/sales (%) 88,1 49,4 44,4
Financial risk and debt service N/A N/A N/A
Year N/A N/A N/A
Net debt/equity (%) -38 -30,8 -34,8
Net debt / market cap (%) -41,5 -34,5 -41,6
Equity ratio (%) 46,5 53,6 55,2
Net IB debt adj. / equity (%) -38 -30,8 -34,8
Current ratio 4,89 3,9 4,22
EBITDA/net interest 4,7 5,2 23,4
Net IB debt/EBITDA (x) -1,9 -3,4 -1,9
Net IB debt/EBITDA lease adj. (x) -2,4 -4,4 -2,3
Interest coverage 2,8 1,8 6
SEKm 2025 2026e 2027e
Shares outstanding adj. 88 83 83
Diluted shares adj. 88 83 83
EPS 0,55 0,41 2,49
Dividend per share 0,91 0,95 1,24
EPS adj. 0,55 0,4 2,49
BVPS 21,42 21,92 23,45
BVPS adj. 15,29 15,69 17,66
Net IB debt/share -8,29 -6,88 -8,3
Share price 19,98 19,98 19,98
Market cap. (m) 1765 1667 1667
P/E (x) 36,25 48,39 8,04
EV/sales (x) 0,57 0,73 0,51
EV/EBITDA (x) 2,8 6,8 2,7
EV/EBITA (x) 3,7 12,6 3,4
EV/EBIT (x) 3,7 12,6 3,4
Dividend yield (%) 4,5 4,8 6,2
FCF yield (%) 61,6 1 11,9
Le. adj. FCF yld. (%) 61,6 1 11,9
P/BVPS (x) 0,93 0,91 0,85
P/BVPS adj. (x) 1,31 1,27 1,13
P/E adj. (x) 36,2 49,8 8
EV/EBITDA adj. (x) 2,9 7 2,8
EV/EBITA adj. (x) 3,9 13,5 3,6
EV/EBIT adj. (x) 3,9 13,5 3,6
EV/CE (x) 0,3 0,4 0,4
Investment ratios N/A N/A N/A
Year N/A N/A N/A
Capex/sales (%) 0 0 0
Capex/depreciation 0 0 0
Capex tangibles / tangible fixed assets 0 0 0
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 325,93 320,83 333,33

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.

8,0

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.

(
)
3,3

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.

(
)
0,5

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. 

 

(
)
0,8