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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

CTT Systems

CTT Systems

Send subscription Close

Financials

SEKm 2025 2026e 2027e
Sales 264,4 302,84 466,17
Sales growth (%) -11,9 14,5 53,9
EBITDA 54 80 144
EBITDA margin (%) 20,4 26,3 30,9
EBIT adj. 49 74 135
EBIT adj. margin (%) 18,7 24,5 29
Pretax profit 49 73 138
EPS 3,07 4,6 8,76
EPS growth (%) -54,8 49,8 90,2
EPS adj. 3,2 4,73 8,76
DPS N/A N/A N/A
Dividend per share 2,4 3,75 7
EV/EBITDA (x) 27,3 18,2 9,7
EV/EBIT adj. (x) 29,8 19,6 10,4
P/E (x) 38,07 25,41 13,36
P/E adj. (x) 36,6 24,7 13,4
EV/sales (x) 5,58 4,79 3,01
FCF yield (%) 2,1 3,8 6,3
Le. adj. FCF yld. (%) 2,1 3,8 6,3
Dividend yield (%) 2,1 3,2 6
Net IB debt/EBITDA (x) 0,2 -0,2 -0,4
Le. adj. ND/EBITDA (x) 0,2 -0,2 -0,4
SEKm 2025 2026e 2027e
Sales 264,4 302,84 466,17
COGS 0 0 0
Gross profit 264 303 466
Other operating items -210 -223 -322
EBITDA 54 80 144
Depreciation and amortisation -7 -7 -9
of which leasing depreciation N/A N/A N/A
Depreciation on leased assets 0 0 0
EBITA 47,45 72,09 135,17
EO Items N/A N/A N/A
Operating EO items -2 -2 0
Impairment and PPA amortisation N/A N/A N/A
Impairment and amortisation charges 0 0 0
EBIT 47,45 72,09 135,17
Net financial items 1 0 3
Pretax profit 49 73 138
Tax -10 -15 -28
Net profit 39 58 110
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 39 58 110
EPS 3,07 4,6 8,76
EPS adj. 3,2 4,73 8,76
Total extraordinary items after tax -2 -2 0
Leasing payments 0 0 0
Tax rate (%) 21,3 20,5 20,6
Gross margin (%) 100 100 100
EBITDA margin (%) 20,4 26,3 30,9
EBITA margin (%) 17,9 23,8 29
EBIT margin (%) 17,9 23,8 29
Pre-tax margin (%) 18,5 24 29,6
Net margin (%) 14,6 19,1 23,5
Sales growth (%) -11,9 14,5 53,9
EBITDA growth (%) -55,1 47,4 81,2
EBITA growth (%) -57,8 51,9 87,5
EBIT growth (%) -57,8 51,9 87,5
Net profit growth (%) -54,8 49,8 90,2
EPS growth (%) -54,8 49,8 90,2
Profitability N/A N/A N/A
ROE (%) 13,9 20,9 34,2
ROE adj. (%) 14,5 21,5 34,2
ROCE (%) 15,9 23,4 40,5
ROCE adj. (%) 15,6 23,8 38,7
ROIC (%) 13,9 21,1 38,1
ROIC adj. (%) 14,5 21,7 38,1
Adj. earnings numbers N/A N/A N/A
Year N/A N/A N/A
EBITDA adj. 56 82 144
EBITDA adj. margin (%) 21,2 26,9 30,9
EBITDA lease adj. 56 82 144
EBITDA lease adj. margin (%) 21,2 26,9 30,9
EBITA adj. 49 74 135
EBITA adj. margin (%) 18,7 24,5 29
EBIT adj. 49 74 135
EBIT adj. margin (%) 18,7 24,5 29
Pretax profit Adj. 51 75 138
Net profit Adj. 40 59 110
Net profit to shareholders adj. 40 59 110
Net adj. margin (%) 15,2 19,6 23,5
SEKm 2025 2026e 2027e
EBITDA 54 80 144
Goodwill 0 0 0
Net financial items 1 0 3
Other intangible assets 85 87 92
Paid tax -16 -15 -28
Tangible fixed assets 36 35 35
Non-cash items -2 0 0
Right-of-use asset 0 0 0
Cash flow before change in WC 37 65 119
Total other fixed assets N/A N/A N/A
Other Fixed Assets All 2 2 2
Change in working capital -1 -2 -12
Fixed assets 123 124 129
Operating cash flow 36 63 107
Inventories 124 127 163
Capex tangible fixed assets -2 -3 -5
Receivables 73 85 121
Capex intangible fixed assets -3 -5 -9
Other current assets 0 0 0
Acquisitions and Disposals 0 0 0
Cash and liquid assets 27 52 83
Free cash flow 30 55 93
Total assets 347 388 496
Dividend paid -67 -30 -47
Shareholders equity 262 290 352
Share issues and buybacks 0 0 0
Minority 0 0 0
Leasing liability amortisation 0 0 0
Total equity 262 290 352
Other non-cash items N/A N/A N/A
Other changes in net debt 2 0 0
Long-term debt 0 15 15
Pension debt 0 0 0
Convertible debt 0 0 0
Leasing liability 0 0 0
Total other long-term liabilities 2 2 2
Short-term debt 36 20 5
Accounts payable 47 61 121
Other current liabilities 0 0 0
Total liabilities and equity 347 388 496
Net IB debt 9 -16 -62
Net IB debt excl. pension debt 9 -16 -62
Net IB debt excl. leasing 9 -16 -62
Capital employed 298 325 373
Capital invested 271 273 290
Working capital 149 151 163
Market cap. diluted (m) 1466 1466 1466
Net IB debt adj. 9 -16 -62
Market value of minority 0 0 0
Reversal of shares and participations 0 0 0
EV 1475 1450 1404
Reversal of conv. debt assumed equity N/A N/A N/A
Total assets turnover (%) 71,9 82,5 105,5
Working capital/sales (%) 55,9 49,7 33,7
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) 3,4 -5,7 -17,7
Year N/A N/A N/A
Net debt / market cap (%) 0,6 -1,1 -4,3
Equity ratio (%) 75,5 74,7 71
Net IB debt adj. / equity (%) 3,4 -5,7 -17,7
Current ratio 2,7 3,27 2,91
EBITDA/net interest 37 176,8 48,1
Net IB debt/EBITDA (x) 0,2 -0,2 -0,4
Net IB debt/EBITDA lease adj. (x) 0,2 -0,2 -0,4
Interest coverage 32,5 160,2 45,1
SEKm 2025 2026e 2027e
Shares outstanding adj. 13 13 13
Diluted shares adj. 13 13 13
EPS 3,07 4,6 8,76
Dividend per share 2,4 3,75 7
EPS adj. 3,2 4,73 8,76
BVPS 20,91 23,12 28,12
BVPS adj. 14,11 16,17 20,79
Net IB debt/share 0,71 -1,31 -4,98
Share price 117 117 117
Market cap. (m) 1466 1466 1466
P/E (x) 38,07 25,41 13,36
EV/sales (x) 5,58 4,79 3,01
EV/EBITDA (x) 27,3 18,2 9,7
EV/EBITA (x) 31,1 20,1 10,4
EV/EBIT (x) 31,1 20,1 10,4
Dividend yield (%) 2,1 3,2 6
FCF yield (%) 2,1 3,8 6,3
Le. adj. FCF yld. (%) 2,1 3,8 6,3
P/BVPS (x) 5,6 5,06 4,16
P/BVPS adj. (x) 8,29 7,24 5,63
P/E adj. (x) 36,6 24,7 13,4
EV/EBITDA adj. (x) 26,4 17,8 9,7
EV/EBITA adj. (x) 29,8 19,6 10,4
EV/EBIT adj. (x) 29,8 19,6 10,4
EV/CE (x) 5 4,5 3,8
Investment ratios N/A N/A N/A
Year N/A N/A N/A
Capex/sales (%) -2 -2,6 -3
Capex/depreciation 0,8 1,1 1,6
Capex tangibles / tangible fixed assets 5,5 8,7 13,3
Capex intangibles / definite intangibles 4 5,6 10,1
Depreciation on intang / def. intang 3 3 5
Depreciation on tangibles / tangibles 11,57 12,82 12,85

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.

13,4

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.

(
)
10,8

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.

(
)
3,1

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. 

 

(
)
4,3