| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M SEK |
Estimates in M SEK |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 39,4 | 49,0 | 45,9 | 53,3 | 60,8 | 71,1 | | Operating income (EBITDA) | 8,30 | 12,5 | 2,00 | 8,60 | 13,7 | 21,6 | | Operating profit (EBIT) | 7,20 | 11,6 | 1,00 | 7,60 | 12,6 | 20,5 | | Pre-Tax Profit (EBT) | 8,50 | 17,9 | 2,00 | 7,90 | 13,4 | 21,4 | | Net income | 16,5 | 14,5 | -3,70 | 7,50 | 14,1 | 21,8 | | EPS ( SEK) | 2,50 | 2,10 | -0,50 | 1,07 | 2,01 | 3,11 | | Dividend per Share ( SEK) | 0,50 | 0,50 | 1,70 | 1,25 | 1,50 | 2,00 | | Yield | 1,01% | 1,01% | 3,43% | 2,53% | 3,03% | 4,04% | | Announcement Date | 02/18/2011 08:07am | 02/22/2012 08:00am | 02/21/2013 10:17am | - | - | - |
|
|
|
|
Actuals in M SEK |
Estimates in M SEK |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | - | - | - | - | - | - | | Finance | 26,0 | - | - | 39,0 | 44,0 | 53,0 | | Operating income (EBITDA) | 8,30 | 12,5 | 2,00 | 8,60 | 13,7 | 21,6 | Leverage (Debt/EBITDA) | - | - | - | - | - | - | | Capital Expenditure | 0,20 | 0,30 | 1,60 | 2,00 | 1,00 | 1,00 | | Book Value Per Share (BVPS) | 10,0 SEK | 13,4 SEK | 11,2 SEK | 11,2 SEK | 12,0 SEK | 13,6 SEK | | Cash Flow per Share | - | 2,10 SEK | 0,20 SEK | 1,79 SEK | 2,04 SEK | 3,08 SEK | | Announcement Date | 02/18/2011 08:07am | 02/22/2012 08:00am | 02/21/2013 10:17am | - | - | - |
|
Assessed data source : © 2013 Thomson Reuters |
|
|
|
|
|
|
Valuation |
2013e |
2014e |
|
PER (Price / EPS)
|
46,3x |
24,6x |
|
Capitalization / Revenue
|
6,48x |
5,68x |
|
EV / Revenue
|
5,75x |
4,96x |
|
EV / EBITDA
|
35,6x |
22,0x |
|
Yield (DPS / Price)
|
2,53% |
3,03% |
|
|
|