INWIDO AB |
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 131 SEK | -2.93% |
|
-7.69% | -4.07% |
| Apr. 23 | Transcript : Inwido AB, Q1 2024 Earnings Call, Apr 23, 2024 | |
| Apr. 23 | Inwido AB Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 4,179 | 6,985 | 10,852 | 6,417 | 7,837 | 7,820 | - | - |
| Enterprise Value (EV) 1 | 6,254 | 8,098 | 11,539 | 6,417 | 9,097 | 9,106 | 8,577 | 7,775 |
| P/E ratio | 9.64 x | 13.9 x | 15.2 x | 8.06 x | 11.5 x | 13.3 x | 11.4 x | 9.9 x |
| Yield | - | 3.73% | 3.29% | - | 4.81% | 4.43% | 5% | 5.81% |
| Capitalization / Revenue | 0.63 x | 1.05 x | 1.4 x | 0.67 x | 0.87 x | 0.89 x | 0.88 x | 0.81 x |
| EV / Revenue | 0.94 x | 1.21 x | 1.49 x | 0.67 x | 1.01 x | 1.04 x | 0.96 x | 0.81 x |
| EV / EBITDA | 7.14 x | 8.47 x | 10.2 x | 4.75 x | 6.83 x | 7.14 x | 6.38 x | 5.05 x |
| EV / FCF | 8.74 x | 7.77 x | 14 x | - | - | 14.5 x | 10.6 x | 7.89 x |
| FCF Yield | 11.4% | 12.9% | 7.16% | - | - | 6.91% | 9.4% | 12.7% |
| Price to Book | 1.11 x | 1.68 x | 2.34 x | - | 1.49 x | 1.43 x | 1.35 x | 1.26 x |
| Nbr of stocks (in thousands) | 57,968 | 57,968 | 57,968 | 57,968 | 57,968 | 57,968 | - | - |
| Reference price 2 | 72.10 | 120.5 | 187.2 | 110.7 | 135.2 | 134.9 | 134.9 | 134.9 |
| Announcement Date | 2/5/20 | 2/10/21 | 2/8/22 | 2/7/23 | 2/8/24 | - | - | - |
1SEK in Million2SEK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 6,631 | 6,681 | 7,725 | 9,547 | 8,970 | 8,745 | 8,909 | 9,614 |
| EBITDA 1 | 876 | 956 | 1,136 | 1,352 | 1,331 | 1,275 | 1,344 | 1,538 |
| EBIT 1 | 601 | 711 | 886.9 | 1,063 | 977.8 | 897.2 | 970.9 | 1,125 |
| Operating Margin | 9.06% | 10.64% | 11.48% | 11.14% | 10.9% | 10.26% | 10.9% | 11.7% |
| Earnings before Tax (EBT) 1 | 558.4 | 623.5 | 885.3 | 1,013 | 893.5 | 790.4 | 903.6 | 1,046 |
| Net income 1 | 433.2 | 500.6 | 712.6 | 796.4 | 679.1 | 586 | 683.5 | 790 |
| Net margin | 6.53% | 7.49% | 9.22% | 8.34% | 7.57% | 6.7% | 7.67% | 8.22% |
| EPS 2 | 7.480 | 8.640 | 12.29 | 13.74 | 11.72 | 10.11 | 11.79 | 13.63 |
| Free Cash Flow 1 | 715.4 | 1,042 | 825.8 | - | - | 629 | 806 | 985 |
| FCF margin | 10.79% | 15.6% | 10.69% | - | - | 7.19% | 9.05% | 10.25% |
| FCF Conversion (EBITDA) | 81.67% | 109.04% | 72.69% | - | - | 49.35% | 59.99% | 64.03% |
| FCF Conversion (Net income) | 165.14% | 208.23% | 115.89% | - | - | 107.34% | 117.92% | 124.68% |
| Dividend per Share 2 | - | 4.500 | 6.150 | - | 6.500 | 5.982 | 6.749 | 7.838 |
| Announcement Date | 2/5/20 | 2/10/21 | 2/8/22 | 2/7/23 | 2/8/24 | - | - | - |
1SEK in Million2SEK
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,175 | 2,073 | 2,475 | 2,386 | 2,613 | 2,095 | 2,263 | 2,339 | 1,811 | 2,313 | 2,264 | 2,357 |
| EBITDA | 305 | 242 | 362 | 363 | 384 | 239 | 335 | - | 169 | - | - | - |
| EBIT | 238.8 | 174 | 287 | 292 | - | 161.2 | 254.8 | - | 72 | - | - | - |
| Operating Margin | 10.98% | 8.39% | 11.6% | 12.24% | - | 7.69% | 11.26% | - | 3.98% | - | - | - |
| Earnings before Tax (EBT) 1 | 260.5 | 157.2 | 269.9 | 284.1 | 301.8 | 139.3 | - | 240.4 | 43.6 | 232 | 254 | 253 |
| Net income 1 | 215.7 | 120.7 | 212.2 | 225 | 238.5 | 110.4 | - | 188.7 | 28.3 | 183 | 201 | 200 |
| Net margin | 9.92% | 5.82% | 8.57% | 9.43% | 9.13% | 5.27% | - | 8.07% | 1.56% | 7.91% | 8.88% | 8.49% |
| EPS 2 | 3.720 | 2.080 | 3.660 | 3.880 | - | 1.900 | 3.360 | 3.250 | 0.3700 | 3.010 | 3.310 | 3.290 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 2/8/22 | 4/28/22 | 7/15/22 | 10/25/22 | 2/7/23 | 4/25/23 | 7/14/23 | 10/24/23 | 4/23/24 | - | - | - |
1SEK in Million2SEK
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 2,075 | 1,113 | 687 | - | 1,260 | 1,286 | 757 | - |
| Net Cash position 1 | - | - | - | - | - | - | - | 45 |
| Leverage (Debt/EBITDA) | 2.369 x | 1.164 x | 0.6048 x | - | 0.9467 x | 1.009 x | 0.5637 x | - |
| Free Cash Flow 1 | 715 | 1,042 | 826 | - | - | 629 | 806 | 985 |
| ROE (net income / shareholders' equity) | 11.9% | 12.4% | 16.2% | - | 12.7% | 10.9% | 12.2% | 13.1% |
| ROA (Net income/ Total Assets) | 5.92% | 6.63% | 8.51% | - | 6.98% | 6% | 7.02% | 7.42% |
| Assets 1 | 7,318 | 7,550 | 8,369 | - | 9,731 | 9,773 | 9,731 | 10,643 |
| Book Value Per Share 2 | 65.10 | 71.70 | 80.10 | - | 90.60 | 94.20 | 99.70 | 107.0 |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex 1 | 210 | 167 | 188 | - | 274 | 351 | 264 | 279 |
| Capex / Sales | 3.17% | 2.5% | 2.44% | - | 3.06% | 4.02% | 2.97% | 2.9% |
| Announcement Date | 2/5/20 | 2/10/21 | 2/8/22 | 2/7/23 | 2/8/24 | - | - | - |
1SEK in Million2SEK
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B-
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
134.9
SEK
Average target price
172.5
SEK
Spread / Average Target
+27.87%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -0.22% | 713M | |
| +55.46% | 2.89B | |
| +13.35% | 1.84B | |
| +3.79% | 1.11B | |
| +18.40% | 750M | |
| -22.90% | 556M | |
| +53.34% | 521M | |
| -18.38% | 482M | |
| -6.35% | 332M | |
| -27.52% | 294M |
- Stock Market
- Equities
- INWI Stock
- Financials Inwido AB
