Financial Data

Group - Yearly
Opus Group (MSEK) 2015 2016 2017 2018 2019
Net sales 1,650 1,697 1,858 2,497 2,691
EBITDA 275 332 308 504 608
EBITDA margin (%) 17% 20% 17% 20% 23%
EBITA 182 225 188 358 342
EBITA margin (%) 11% 13% 10% 14% 13%
Net Earnings 66 85 74 -6 -38
EPS (SEK) 0.23 0.29 0.27 0.09 0.01
Operating Cash Flow 201 204 186 323 446
Free Cash Flow 76 59 -41 84 219
Net Debt 704 685 966 1,596 1,838
Net Debt / EBITDA (x) 2.4x 2.1x 3.0x 3.1x 3.1x
Equity 891 1,042 947 987 972
Equity / Asset ratio (%) 34% 35% 28% 26% 23%

 

Group - Quarterly
Opus Group (MSEK) Q1 2018 Q2 2018 Q3 2018 Q4 2018 Q1 2019
Net sales 555 651 634 657 633
EBITDA 100 142 129 132 144
EBITDA margin (%) 18% 22% 20% 20% 23%
EBITA 69 108 91 90 87
EBITA margin (%) 13% 17% 14% 13% 14%
Net Earnings 10 -27 -24 34 -17
EPS (SEK) 0.05 -0.05 -0.02 0.12 -0.03
Operating Cash Flow 39 111 55 117 76
Free Cash Flow -13 44 -4 58 25
Net Debt 1,468 1,633 1,635 1,596 1,938
Net Debt / EBITDA (x) 3.3x 3.5x 3.4x 3.1x 3.1x
Equity 985 1,030 971 987 995
Equity / Asset ratio (%) 27% 26% 25% 26% 23%

 

Divisions & Segments - Quarterly
Opus Group (MSEK) Q1 2018 Q2 2018 Q3 2018 Q4 2018 Q1 2019
           
Net sales          
Vehicle Inspection U.S. & Asia 335 389 391 381 385
Vehicle Inspection Europe 148 188 142 148 141
Vehicle Inspection Latin America 20 17 37 35 35
Division eliminations -6 -7 -5 -5 -5
Division Vehicle Inspection 498 587 565 559 556
Division Intelligent Vehicle Support 59 71 75 103 78
Group eliminations -1 -7 -5 -5 -1
Group 555 651 634 657 633
           
EBITA          
Vehicle Inspection U.S. & Asia 70 74 74 68 82
Vehicle Inspection Europe 5 39 15 4 0
Vehicle Inspection Latin America -6 -9 3 -4 3
Division Vehicle Inspection 69 105 92 68 86
Division Intelligent Vehicle Support 3 9 0 27 3
Group-wide expenses -3 -6 -2 -6 -2
Group 69 108 91 90 87
           
EBITA margin          
Vehicle Inspection U.S. & Asia 21% 19% 19% 18% 21%
Vehicle Inspection Europe 4% 21% 11% 2% 0%
Vehicle Inspection Latin America -28% -51% 7% -12% 10%
Division Vehicle Inspection 14% 18% 16% 12% 15%
Division Intelligent Vehicle Support 6% 13% 0% 27% 4%
Group 13% 17% 14% 13% 14%

 

Divisions & Segments - Yearly
Opus Group (MSEK) 2014 2015 2016 2017 2018
           
Net Sales          
Vehicle Inspection U.S. & Asia       1,048 1,496
Vehicle Inspection Europe       626 626
Vehicle Inspection Latin America       40 109
Division eliminations       -20 -23
Division Vehicle Inspection       1,693 2,208
Division Intelligent Vehicle Support       172 308
Group eliminations       -8 -19
Group       1,858 2,497
           
EBITA          
Vehicle Inspection U.S. & Asia       139 286
Vehicle Inspection Europe       75 64
Vehicle Inspection Latin America       -32 -16
Division Vehicle Inspection       182 334
Division Intelligent Vehicle Support       21 40
Group-wide expenses       -15 -16
Group       188 358
           
EBITA margin          
Vehicle Inspection U.S. & Asia       13% 19%
Vehicle Inspection Europe       12% 10%
Vehicle Inspection Latin America       -80% -15%
Division Vehicle Inspection       11% 15%
Division Intelligent Vehicle Support       12% 13%
Group       10% 14%

 

Want to find out more?

Looking for a specific Opus business?