Log in
E-mail
Password
Show password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON
  1. Homepage
  2. Equities
  3. Sweden
  4. Nasdaq Stockholm
  5. Instalco AB (publ)
  6. Financials
    INSTAL   SE0009664253

INSTALCO AB (PUBL)

(INSTAL)
  Report
Delayed Quote. Delayed Nasdaq Stockholm - 01/17 11:29:42 am
343.6 SEK   -1.26%
01/13Resolutions at the extraordinary general meeting in Instalco
AQ
01/13Instalco Buys Electrical Supply Group In Sweden
MT
01/13Acquisition of TC-Kraft and Z-Signaler
AQ
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization1 3 3276 67813 03517 81617 816-
Enterprise Value (EV)1 3 8477 55013 94718 92818 40217 529
P/E ratio 13,5x17,8x28,6x32,8x27,2x24,7x
Yield 2,17%1,70%1,08%0,91%1,04%1,14%
Capitalization / Revenue 0,75x1,17x1,83x2,03x1,76x1,63x
EV / Revenue 0,87x1,33x1,96x2,16x1,82x1,60x
EV / EBITDA 10,1x12,7x18,4x20,9x17,2x15,0x
Price to Book 3,09x4,45x6,48x7,59x6,26x5,26x
Nbr of stocks (in thousands) 48 21449 39351 93251 19551 195-
Reference price (SEK) 69,0135251348348348
Announcement Date 02/15/201902/18/202002/18/2021---
1 SEK in Million
Previous periodNext period
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales1 4 4145 6927 1228 75710 12210 952
EBITDA1 3825947599061 0691 166
Operating profit (EBIT)1 3725006257389111 004
Operating Margin 8,43%8,78%8,78%8,42%8,99%9,17%
Pre-Tax Profit (EBT)1 316473594715855951
Net income1 249372462558663802
Net margin 5,64%6,54%6,49%6,38%6,55%7,33%
EPS2 5,107,588,7910,612,814,1
Dividend per Share2 1,502,302,703,173,603,96
Announcement Date 02/15/201902/18/202002/18/2021---
1 SEK in Million
2 SEK
Previous periodNext period
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2020 Q3 2020 Q4 2021 Q1 2021 Q2 2021 Q3 2021 Q4
Net sales1 1 6432 0781 9422 3111 9892 562
EBITDA1 171234189241214262
Operating profit (EBIT)1 140193150195163231
Operating Margin 8,52%9,29%7,72%8,44%8,20%9,02%
Pre-Tax Profit (EBT)1 137198140197158215
Net income1 104-110154138179
Net margin 6,33%-5,66%6,66%6,94%6,99%
EPS2 1,972,882,032,852,423,08
Dividend per Share ------
Announcement Date 11/09/202002/18/202105/06/202108/25/202111/09/2021-
1 SEK in Million
2 SEK
Previous periodNext period
Balance Sheet Analysis
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt1 5208729121 112586-
Net Cash position1 -----287
Leverage (Debt / EBITDA) 1,36x1,47x1,20x1,23x0,55x-0,25x
Free Cash Flow1 270487672326682720
ROE (Net Profit / Equities) 26,7%29,2%26,8%25,5%25,4%24,5%
Shareholders' equity1 9311 2761 7222 1912 6083 280
ROA (Net Profit / Asset) --9,83%10,1%11,0%11,1%
Assets1 --4 7025 5546 0417 251
Book Value Per Share2 22,430,438,745,955,666,1
Cash Flow per Share ------
Capex1 3,008,0017,066,370,474,7
Capex / Sales 0,07%0,14%0,24%0,76%0,70%0,68%
Announcement Date 02/15/201902/18/202002/18/2021---
1 SEK in Million
2 SEK
Previous periodNext period
Stock Pick
 INSTALCO AB (PUBL)
A "roll-up" with strong growth
Key data
Capitalization (SEK) 17 815 968 924
Capitalization (USD) 1 978 870 492
Net sales (SEK) 7 122 000 000
Net sales (USD) 788 683 158
Number of employees 4 597
Sales / Employee (SEK) 1 549 271
Sales / Employee (USD) 171 565
Avg. Exchange 20 sessions (SEK) 36 486 433
Avg. Exchange 20 sessions (USD) 4 040 471
Average Daily Capital Traded 0,20%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA