Advanced search
Log in
Log in
Or log in with
GoogleGoogle
Twitter Twitter
Facebook Facebook
Apple Apple     
Sign up
Email Registration
Or log in with
GoogleGoogle
Twitter Twitter
Facebook Facebook
Apple Apple     
  1. Homepage
  2. Equities
  3. Sweden
  4. Nasdaq Stockholm
  5. Instalco AB (publ)
  6. Financials
    INSTAL   SE0017483506

INSTALCO AB (PUBL)

(INSTAL)
  Report
Delayed Nasdaq Stockholm  -  11:29:42 2023-02-07 am EST
43.00 SEK    0.00%
02:01aInvitation to phone conference with webcast in conjunction with the release of the Instalco Q4 2022 report
AQ
01/26Instalco Secures SEK50 Million Contract for SSAB's Site Expansion in Finland
MT
01/26Instalco company wins assignment for the the expansion of SSAB's facility at Brahestad
AQ
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisionsFunds 
Valuation
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Capitalization1 6 67813 03522 23911 19111 191-
Enterprise Value (EV)1 7 55013 94723 88913 54812 94412 123
P/E ratio 17,8x28,6x8,43x22,7x20,2x16,0x
Yield 1,70%1,08%0,75%1,60%1,71%1,92%
Capitalization / Revenue 1,17x1,83x2,50x0,96x0,93x0,88x
EV / Revenue 1,33x1,96x2,69x1,17x1,08x0,95x
EV / EBITDA 12,7x18,4x26,0x12,7x11,4x9,66x
Enterprise Value (EV) / FCF 15,5x20,8x40,4x2 139x13,6x12,3x
FCF Yield 6,45%4,82%2,48%0,05%7,34%8,11%
Price to Book 4,45x6,48x9,11x3,94x3,46x2,95x
Nbr of stocks (in thousands) 246 967259 660255 977260 253260 253-
Reference price (SEK) 27,050,286,943,043,043,0
Announcement Date 02/18/202002/18/202102/17/2022---
1 SEK in Million
Previous periodNext period
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net sales1 5 6927 1228 89011 60012 02712 767
EBITDA1 5947599191 0701 1361 255
Operating profit (EBIT)1 500625728730832956
Operating Margin 8,78%8,78%8,19%6,29%6,91%7,49%
Pre-Tax Profit (EBT)1 473594699655735922
Net income1 372462558505570720
Net margin 6,54%6,49%6,28%4,36%4,74%5,64%
EPS2 1,521,7610,31,902,132,69
Free Cash Flow1 4876725926,33950984
FCF margin 8,56%9,44%6,66%0,05%7,90%7,70%
FCF Conversion 82,0%88,5%64,4%0,59%83,6%78,4%
Dividend per Share2 0,460,540,650,690,740,83
Announcement Date 02/18/202002/18/202102/17/2022---
1 SEK in Million
2 SEK
Previous periodNext period
Estimates
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4
Net sales1 1 9892 6482 5833 1022 7883 164
EBITDA1 214-223303275296
Operating profit (EBIT)1 163-151215156210
Operating Margin 8,20%-5,85%6,93%5,60%6,63%
Pre-Tax Profit (EBT)1 158205126209131195
Net income1 138-101191-151
Net margin 6,94%-3,91%6,16%-4,76%
EPS2 0,483,000,370,660,260,57
Dividend per Share -0,65----
Announcement Date 11/09/202102/17/202205/05/202208/25/202211/09/2022-
1 SEK in Million
2 SEK
Previous periodNext period
Estimates
Balance Sheet Analysis
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net Debt1 8729121 6502 3571 753932
Net Cash position1 ------
Leverage (Debt / EBITDA) 1,47x1,20x1,80x2,20x1,54x0,74x
Free Cash Flow1 4876725926,33950984
ROE (Net Profit / Equities) 29,2%26,8%25,1%18,7%18,4%19,9%
Shareholders' equity1 1 2761 7222 2212 6993 0973 611
ROA (Net Profit / Asset) -9,83%8,71%5,96%6,40%7,33%
Assets1 -4 7026 4088 4808 9099 826
Book Value Per Share2 6,077,759,5410,912,414,6
Cash Flow per Share ------
Capex1 8,0017,018,032,823,324,5
Capex / Sales 0,14%0,24%0,20%0,28%0,19%0,19%
Announcement Date 02/18/202002/18/202102/17/2022---
1 SEK in Million
2 SEK
Previous periodNext period
Estimates
Stock Pick
 INSTALCO AB (PUBL)
A "roll-up" with strong growth
Key data
Capitalization (SEK) 11 190 899 425
Capitalization (USD) 1 053 666 722
Net sales (SEK) 8 890 000 000
Net sales (USD) 837 028 089
Number of employees 5 517
Sales / Employee (SEK) 1 611 383
Sales / Employee (USD) 151 718
Free-Float 69,7%
Free-Float capitalization (SEK) 7 799 260 331
Free-Float capitalization (USD) 734 330 705
Avg. Exchange 20 sessions (SEK) 27 665 465
Avg. Exchange 20 sessions (USD) 2 604 811
Average Daily Capital Traded 0,25%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA