Financial Data

Group - Yearly
Opus Group (MSEK) 2014 2015 2016 2017 2018
Net sales 1,463 1,650 1,697 1,858 2,497
EBITDA 246 275 332 308 504
EBITDA margin (%) 17% 17% 20% 17% 20%
EBITA 189 182 225 188 358
EBITA margin (%) 13% 11% 13% 10% 14%
Net Earnings 142 66 85 74 -6
EPS (SEK) 0.53 0.23 0.29 0.27 0.09
Operating Cash Flow 158 201 204 186 323
Free Cash Flow 25 76 59 -41 84
Net Debt 682 704 685 966 1,596
Net Debt / EBITDA (x) 2.5x 2.4x 2.1x 3.0x 3.1x
Equity 639 891 1,042 947 987
Equity / Asset ratio (%) 27% 34% 35% 28% 26%

 

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?

Välkommen

SV Svenske EN English

Where would you like to go?

Alternate Text

Want to book an inspection in Sweden or read more about Opus Bilprovning?

Go to Opus Bilprovning >
Alternate Text

Want to visit Opus’ global website?

Continue to Opus Global >

Vad vill du göra?

Alternate Text

Vill du boka en besiktning eller läsa mer om Opus Bilprovning?

gå till Opus Bilprovning >
Alternate Text

Vill du gå till Opus globala hemsida?

gå till Opus Global >