Institutional Sign In

Go

inwido

inwido's net profit rose 15.6% yoy to SEK 501 mil in 2020

By Helgi Library - December 15, 2021

inwido made a net profit of SEK 501 mil with revenues of SEK 6,681 mil in 2020, up by 15.6% and up by 0.759%, respe...

inwido's employees fell 1.25% yoy to 4,345 in 2020

By Helgi Library - December 15, 2021

inwido employed 4,345 employees in 2020, down 1.25% compared to the previous year. Historically, between 2009 and 2020,...

inwido's price/earnings (P/E) rose 49.2% yoy to 14.0 in 2020

By Helgi Library - December 15, 2021

inwido stock traded at SEK 121 per share at the end 2020 translating into a market capitalization of USD 849 mil. Since the end o...

Profit Statement 2023 2024 2025
Sales SEK mil 8,010 8,152 8,351
Gross Profit SEK mil 2,171 ... ...
EBITDA SEK mil 1,190 1,188 1,221
EBIT SEK mil 934 947 978
Financing Cost SEK mil 43.5 43.5 43.5
Pre-Tax Profit SEK mil 890 904 935
Net Profit SEK mil 693 705 729
Dividends SEK mil 346 352 364
Balance Sheet 2023 2024 2025
Total Assets SEK mil ... ... ...
Non-Current Assets SEK mil ... ... ...
Current Assets SEK mil ... ... ...
Working Capital SEK mil ... ... ...
Shareholders' Equity SEK mil 5,255 5,614 5,990
Liabilities SEK mil ... ... ...
Total Debt SEK mil ... ... ...
Net Debt SEK mil 326 300 250
Ratios 2023 2024 2025
ROE % 13.6 13.0 12.6
ROCE % ... ... ...
Gross Margin % 27.1 ... ...
EBITDA Margin % 14.9 14.6 14.6
EBIT Margin % 11.7 11.6 11.7
Net Margin % 8.65 8.64 8.73
Net Debt/EBITDA 0.274 0.253 0.205
Net Debt/Equity % 6.20 5.34 4.17
Cost of Financing % ... ... ...
Valuation 2023 2024 2025
Market Capitalisation USD mil 1,103 1,103 1,103
Enterprise Value (EV) USD mil 1,140 1,137 1,131
Number Of Shares mil 58.0 58.0 58.0
Share Price SEK 169 169 169
EV/EBITDA 8.51 8.50 8.23
EV/Sales 1.26 1.24 1.20
Price/Earnings (P/E) 14.1 13.9 13.4
Price/Book Value (P/BV) 1.86 1.75 1.64
Dividend Yield % 3.54 3.60 3.72

Get all company financials in excel:

Download Sample   $19.99

overview Unit 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
income statement                                  
Sales SEK mil               5,672 6,371 6,667 6,631 6,681          
Gross Profit SEK mil               1,587 1,646 1,712 1,694 1,736       ... ...
EBIT SEK mil               654 522 617 600 691          
Net Profit SEK mil               428 291 433 433 501          
                                     
ROE %               14.5 9.41 13.0 11.9 12.6          
EBIT Margin %               11.5 8.19 9.25 9.05 10.3          
Net Margin %               7.54 4.56 6.49 6.53 7.49          
Employees               3,741 4,361 4,500 4,400 4,345 ... ... ... ... ...
balance sheet                                  
Total Assets SEK mil               6,312 6,652 7,153 7,471 8,017 ... ... ... ... ...
Non-Current Assets SEK mil               4,830 4,963 5,604 6,025 5,846 ... ... ... ... ...
Current Assets SEK mil               1,481 1,689 1,549 1,446 2,171 ... ... ... ... ...
                                     
Shareholders' Equity SEK mil               3,013 3,167 3,501 3,776 4,155          
Liabilities SEK mil               3,299 3,485 3,652 3,695 3,862 ... ... ... ... ...
Non-Current Liabilities SEK mil               2,101 1,851 2,347 2,344 2,259 ... ... ... ... ...
Current Liabilities SEK mil               1,198 1,634 1,306 1,351 1,603 ... ... ... ... ...
                                     
Net Debt/EBITDA               2.13 2.40 2.76 2.41 1.20          
Net Debt/Equity %               55.9 53.2 61.7 55.4 26.8          
Cost of Financing % ...             1.94 2.11 2.24 2.10 2.14 ... ... ... ... ...
cash flow                                  
Total Cash From Operations SEK mil               489 592 434 926 1,209 ... ... ... ... ...
Total Cash From Investing SEK mil               -524 -244 -629 -274 -180 ... ... ... ... ...
Total Cash From Financing SEK mil               97.5 -249 -53.6 -574 -111 ... ... ... ... ...
Net Change In Cash SEK mil               64.0 101 -245 77.8 890 ... ... ... ... ...
valuation                                  
Market Capitalisation USD mil ... ... ... ... ...     603 594 363 447 849          
Enterprise Value (EV) USD mil ... ... ... ... ...     788 800 607 670 984          
Number Of Shares mil               58.0 58.1 58.1 58.0 58.0          
Share Price SEK ... ... ... ... ...     81.7 74.5 51.8 69.9 121          
Price/Earnings (P/E) ... ... ... ... ...     11.1 14.9 6.95 9.35 14.0          
Price/Cash Earnings (P/CE) ... ... ... ... ...     8.83 10.5 5.42 7.20 9.92          
EV/EBITDA ... ... ... ... ...     8.72 9.83 6.67 7.04 9.28          
Price/Book Value (P/BV) ... ... ... ... ...     1.57 1.37 0.859 1.07 1.68          
Dividend Yield % ... ... ... ... ...     3.06 4.70 6.76 3.57 3.74          
income statement Unit 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
income statement                                  
Sales SEK mil               5,672 6,371 6,667 6,631 6,681          
Cost of Goods & Services SEK mil               4,085 4,725 4,954 4,937 4,945       ... ...
Gross Profit SEK mil               1,587 1,646 1,712 1,694 1,736       ... ...
Selling, General & Admin SEK mil               875 1,031 1,066 1,035 996 ... ... ... ... ...
Research & Development SEK mil               41.9 51.8 50.5 53.7 38.4 ... ... ... ... ...
Other Operating Expense SEK mil               16.0 48.9 12.2 4.20 2.80 ... ... ... ... ...
Staff Cost SEK mil               1,784 2,063 2,102 2,091 1,942 ... ... ... ... ...
Other Operating Cost (Income) SEK mil               24.6 12.4 52.7 22.0 21.8 ... ... ... ... ...
EBITDA SEK mil               790 702 781 869 928          
Depreciation SEK mil               109 119 122 130 204          
EBIT SEK mil               654 522 617 600 691          
Net Financing Cost SEK mil               27.6 40.9 46.3 46.7 47.9          
Financing Cost SEK mil               30.3 43.1 49.6 49.0 49.0          
Financing Income SEK mil               2.70 2.20 3.30 2.30 1.10 ... ... ... ... ...
FX (Gain) Loss SEK mil               12.0 11.7 0.400 -23.7 10.3 ... ... ... ... ...
(Income) / Loss from Affiliates SEK mil               -1.80 -1.30 -1.50 -1.70 -1.80 ... ... ... ... ...
Extraordinary Cost SEK mil               0 0 0 0 0 ... ... ... ... ...
Pre-Tax Profit SEK mil               597 461 562 558 624          
Tax SEK mil               151 136 124 125 123          
Minorities SEK mil               18.6 34.0 5.50 0 0 ... ... ... ... ...
Net Profit SEK mil               428 291 433 433 501          
Net Profit Avail. to Common SEK mil               428 291 433 433 501          
Dividends SEK mil               203 203 145 0 261          
growth rates                                  
Total Revenue Growth % ...             8.66 12.3 4.64 -0.540 0.759          
Operating Cost Growth % ...             14.7 18.7 1.04 -2.86 -4.30 ... ... ... ... ...
Staff Cost Growth % ...             16.2 15.6 1.91 -0.519 -7.14 ... ... ... ... ...
EBITDA Growth % ...             31.5 -11.1 11.2 11.2 6.85          
EBIT Growth % ...             42.6 -20.3 18.2 -2.63 15.0          
Pre-Tax Profit Growth % ...             41.9 -22.8 21.9 -0.623 11.7          
Net Profit Growth % ...             44.7 -32.0 48.7 0.162 15.6          
ratios                                  
ROE %               14.5 9.41 13.0 11.9 12.6          
ROA %               7.43 4.49 6.27 5.92 6.46 ... ... ... ... ...
ROCE % ...             9.56 5.83 7.96 7.31 8.75 ... ... ... ... ...
Gross Margin %               28.0 25.8 25.7 25.5 26.0       ... ...
EBITDA Margin %               13.9 11.0 11.7 13.1 13.9          
EBIT Margin %               11.5 8.19 9.25 9.05 10.3          
Net Margin %               7.54 4.56 6.49 6.53 7.49          
Payout Ratio %               47.4 69.8 33.5 0 52.1          
Cost of Financing % ...             1.94 2.11 2.24 2.10 2.14 ... ... ... ... ...
Net Debt/EBITDA               2.13 2.40 2.76 2.41 1.20          
balance sheet Unit 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
balance sheet                                  
Cash & Cash Equivalents SEK mil               309 410 165 243 1,133 ... ... ... ... ...
Receivables SEK mil               566 567 596 512 401 ... ... ... ... ...
Inventories SEK mil               449 509 549 495 447 ... ... ... ... ...
Other ST Assets SEK mil               158 204 240 197 190 ... ... ... ... ...
Current Assets SEK mil               1,481 1,689 1,549 1,446 2,171 ... ... ... ... ...
Property, Plant & Equipment SEK mil               765 815 893 1,273 1,261 ... ... ... ... ...
LT Investments & Receivables SEK mil               5.40 5.30 2.70 2.70 2.30 ... ... ... ... ...
Intangible Assets SEK mil               3,947 4,046 4,618 4,651 4,491 ... ... ... ... ...
Goodwill SEK mil               3,671 3,785 4,281 4,337 4,208 ... ... ... ... ...
Non-Current Assets SEK mil               4,830 4,963 5,604 6,025 5,846 ... ... ... ... ...
Total Assets SEK mil               6,312 6,652 7,153 7,471 8,017 ... ... ... ... ...
                                     
Trade Payables SEK mil               904 999 916 1,011 1,267 ... ... ... ... ...
Short-Term Debt SEK mil               49.6 394 125 123 111 ... ... ... ... ...
Other ST Liabilities SEK mil               245 241 265 217 225 ... ... ... ... ...
Current Liabilities SEK mil               1,198 1,634 1,306 1,351 1,603 ... ... ... ... ...
Long-Term Debt SEK mil               1,943 1,702 2,199 2,212 2,135 ... ... ... ... ...
Other LT Liabilities SEK mil               158 149 148 132 124 ... ... ... ... ...
Non-Current Liabilities SEK mil               2,101 1,851 2,347 2,344 2,259 ... ... ... ... ...
Liabilities SEK mil               3,299 3,485 3,652 3,695 3,862 ... ... ... ... ...
Preferred Equity and Hybrid Capital SEK mil               0 0 0 0 0 ... ... ... ... ...
Share Capital SEK mil               1,178 232 1,178 1,178 1,178 ... ... ... ... ...
Treasury Stock SEK mil               0 0 0 0 0 ... ... ... ... ...
Equity Before Minority Interest SEK mil               2,924 3,068 3,496 3,776 4,155 ... ... ... ... ...
Minority Interest SEK mil               88.5 99.5 5.10 0 0 ... ... ... ... ...
Equity SEK mil               3,013 3,167 3,501 3,776 4,155          
growth rates                                  
Total Asset Growth % ...             21.2 5.40 7.53 4.44 7.31 ... ... ... ... ...
Shareholders' Equity Growth % ...             4.21 5.13 10.5 7.84 10.1          
Net Debt Growth % ...             88.5 0.131 28.0 -3.07 -46.8          
Total Debt Growth % ...             75.1 5.20 10.9 0.499 -3.83 ... ... ... ... ...
ratios                                  
Total Debt SEK mil               1,993 2,096 2,324 2,335 2,246 ... ... ... ... ...
Net Debt SEK mil               1,684 1,686 2,159 2,093 1,113          
Working Capital SEK mil               111 76.0 229 -4.70 -419 ... ... ... ... ...
Capital Employed SEK mil               4,941 5,039 5,833 6,020 5,427 ... ... ... ... ...
Net Debt/Equity %               55.9 53.2 61.7 55.4 26.8          
Current Ratio               1.24 1.03 1.19 1.07 1.35 ... ... ... ... ...
Quick Ratio               0.730 0.598 0.582 0.559 0.957 ... ... ... ... ...
cash flow Unit 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
cash flow                                  
Net Profit SEK mil               428 291 433 433 501          
Depreciation SEK mil               109 119 122 130 204          
Non-Cash Items SEK mil               -24.3 6.90 -82.7 12.0 37.0 ... ... ... ... ...
Change in Working Capital SEK mil               -50.3 113 -80.3 212 434 ... ... ... ... ...
Total Cash From Operations SEK mil               489 592 434 926 1,209 ... ... ... ... ...
                                     
Capital Expenditures SEK mil               -162 -196 -208 -235 -177 ... ... ... ... ...
Net Change in LT Investment SEK mil               1.70 -4.40 -1.70 -1.90 -2.40 ... ... ... ... ...
Net Cash From Acquisitions SEK mil               -364 -43.7 -420 -37.0 0 ... ... ... ... ...
Other Investing Activities SEK mil               0 0 0 0 0 ... ... ... ... ...
Total Cash From Investing SEK mil               -524 -244 -629 -274 -180 ... ... ... ... ...
                                     
Dividends Paid SEK mil               -145 -203 -203 -145 0 ... ... ... ... ...
Issuance Of Shares SEK mil               2.60 0 0 0 0 ... ... ... ... ...
Issuance Of Debt SEK mil               240 -21.0 179 -429 -111 ... ... ... ... ...
Other Financing Activities SEK mil               0 -25.4 -29.6 0 0 ... ... ... ... ...
Total Cash From Financing SEK mil               97.5 -249 -53.6 -574 -111 ... ... ... ... ...
                                     
Effect of FX Rates SEK mil               1.60 3.10 3.60 0 -28.5 ... ... ... ... ...
Net Change In Cash SEK mil               64.0 101 -245 77.8 890 ... ... ... ... ...
ratios                                  
Days Sales Outstanding days               36.4 32.5 32.6 28.2 21.9 ... ... ... ... ...
Days Sales Of Inventory days               40.1 39.3 40.4 36.6 33.0 ... ... ... ... ...
Days Payable Outstanding days               80.8 77.2 67.5 74.8 93.5 ... ... ... ... ...
Cash Conversion Cycle days               -4.24 -5.43 5.57 -10.0 -38.6 ... ... ... ... ...
Cash Earnings SEK mil               537 410 555 563 704          
Free Cash Flow SEK mil               -35.1 348 -195 652 1,030 ... ... ... ... ...
Capital Expenditures (As % of Sales) %               2.85 3.07 3.11 3.54 2.65 ... ... ... ... ...
other ratios Unit 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
                                   
Employees               3,741 4,361 4,500 4,400 4,345 ... ... ... ... ...
Cost Per Employee USD per month               4,542 4,564 4,536 4,339 4,254 ... ... ... ... ...
Cost Per Employee (Local Currency) SEK per month               39,747 39,414 38,926 39,604 37,244 ... ... ... ... ...
Operating Cost (As % of Sales) %               16.9 17.8 17.2 16.8 16.0 ... ... ... ... ...
Research & Development (As % of Sales) %               0.739 0.813 0.758 0.810 0.575 ... ... ... ... ...
Staff Cost (As % of Sales) %               31.5 32.4 31.5 31.5 29.1 ... ... ... ... ...
Effective Tax Rate %               25.2 29.5 22.1 22.4 19.7          
Total Revenue Growth (5-year average) % ... ... ... ... ...     2.35 6.70 9.17 6.17 5.06          
Total Revenue Growth (10-year average) % ... ... ... ... ... ... ... ... ... ... 2.81 2.64          
valuation Unit 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
                                   
Market Capitalisation USD mil ... ... ... ... ...     603 594 363 447 849          
Enterprise Value (EV) USD mil ... ... ... ... ...     788 800 607 670 984          
Number Of Shares mil               58.0 58.1 58.1 58.0 58.0          
Share Price SEK ... ... ... ... ...     81.7 74.5 51.8 69.9 121          
EV/EBITDA ... ... ... ... ...     8.72 9.83 6.67 7.04 9.28          
Price/Earnings (P/E) ... ... ... ... ...     11.1 14.9 6.95 9.35 14.0          
Price/Cash Earnings (P/CE) ... ... ... ... ...     8.83 10.5 5.42 7.20 9.92          
P/FCF ... ... ... ... ...     -135 12.4 -15.4 6.22 6.78 ... ... ... ... ...
Price/Book Value (P/BV) ... ... ... ... ...     1.57 1.37 0.859 1.07 1.68          
Dividend Yield % ... ... ... ... ...     3.06 4.70 6.76 3.57 3.74          
Free Cash Flow Yield % ... ... ... ... ...     -0.665 6.78 -6.26 16.0 13.9 ... ... ... ... ...
Earnings Per Share (EPS) SEK               7.37 5.01 7.45 7.48 8.64          
Cash Earnings Per Share SEK               9.26 7.06 9.55 9.71 12.1          
Free Cash Flow Per Share SEK               -0.605 5.99 -3.36 11.2 17.8 ... ... ... ... ...
Book Value Per Share SEK               51.9 54.5 60.3 65.1 71.7          
Dividend Per Share SEK               2.50 3.50 3.50 2.50 4.50          
EV/Sales ... ... ... ... ...     1.22 1.08 0.781 0.923 1.29          
EV/EBIT ... ... ... ... ...     10.5 13.2 8.45 10.2 12.5          
EV/Free Cash Flow ... ... ... ... ...     -196 19.9 -26.7 9.39 8.37 ... ... ... ... ...
EV/Capital Employed ... ... ... ... ...     1.45 1.30 0.921 1.04 1.49 ... ... ... ... ...
Earnings Per Share Growth % ...             44.5 -32.0 48.7 0.403 15.5          
Cash Earnings Per Share Growth % ...             34.9 -23.8 35.3 1.66 25.1          
Book Value Per Share Growth % ...             4.14 5.02 10.5 8.03 10.1          

Get all company financials in excel:

Download Sample   $19.99

inwido's Share Price rose 72.3% yoy to SEK 121 in 2020

By Helgi Library - December 15, 2021

inwido stock traded at SEK 121 per share at the end 2020 implying a market capitalization of USD 849 mil. Since the end of 2015, stock has appreciated by 28.8% implying an annual average growth of 5.19% In absolute terms, the value of the company rose ...

inwido's Net Margin rose 14.7% yoy to 7.49% in 2020

By Helgi Library - December 15, 2021

inwido made a net profit of SEK 501 mil with revenues of SEK 6,681 mil in 2020, up by 15.6% and up by 0.759%, respectively, compared to the previous year. This translates into a net margin of 7.49%. Historically, between 2009 and 2020, the firm’s ...

inwido's Net Debt/EBITDA fell 50.2% yoy to 1.20 in 2020

By Helgi Library - December 15, 2021

inwido's net debt stood at SEK 1,113 mil and accounted for 26.8% of equity at the end of 2020. The ratio is down 28.6 pp compared to the previous year. Historically, the firm’s net debt to equity reached a high of 83.6% in 2009 and a low of 2...

inwido's ROCE rose 19.7% yoy to 8.75% in 2020

By Helgi Library - December 15, 2021

inwido made a net profit of SEK 501 mil in 2020, up 15.6% compared to the previous year. Historically, between 2009 and 2020, the company's net profit reached a high of SEK 501 mil in 2020 and a low of SEK 53.9 mil in 2009. The result implies a return on ...

inwido's Capital Expenditures rose 24.5% yoy to SEK 177 mil in 2020

By Helgi Library - December 15, 2021

inwido invested a total of SEK 177 mil in 2020, down 24.5% compared to the previous year. Historically, between 2009 - 2020, the company's investments stood at a high of SEK 235 mil in 2019 and a low of SEK 61.2 mil in 2010. As a perc...

inwido's P/FCF rose 9.09% yoy to 6.78 in 2020

By Helgi Library - December 15, 2021

inwido stock traded at SEK 121 per share at the end 2020 translating into a market capitalization of USD 849 mil. Since the end of 2015, the stock has appreciated by 28.8% representing an annual average growth of 5.19%. At the end of 2020, the firm trade...

More News

inwido Logo

Finance

inwido has been growing its sales by 4.56% a year on average in the last 5 years. EBITDA has grown on average by 5.63% a year during that time to total of SEK 1,221 mil in 2025, or 14.6% of sales. That’s compared to 14.8% average margin seen in last five years.

The company netted SEK 729 mil in 2025 implying ROE of 12.6% and ROCE of . Again, the average figures were 13.7% and %, respectively when looking at the previous 5 years.

inwido’s net debt amounted to SEK 250 mil at the end of 2025, or 4.17% of equity. When compared to EBITDA, net debt was 0.205x, down when compared to average of 0.418x seen in the last 5 years.

Valuation

inwido stock traded at SEK 169 per share at the end of 2025 resulting in a market capitalization of USD 1,103 mil. Over the previous five years, stock price grew by 40.2% or 7.00% a year on average. The closing price put stock at a 12-month trailing EV/EBITDA of 8.23x and price to earnings (PE) of 13.4x as of 2025.