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) Q4 2017 Q1 2018 Q2 2018 Q3 2018 Q4 2018
Net sales 496 555 651 634 657
EBITDA 62 100 142 129 132
EBITDA margin (%) 13% 18% 22% 20% 20%
EBITA 32 69 108 91 90
EBITA margin (%) 6% 13% 17% 14% 13%
Net Earnings 24 10 -27 -24 34
EPS (SEK) 0.09 0.05 -0.05 -0.02 0.12
Operating Cash Flow 35 39 111 55 117
Free Cash Flow -26 -13 44 -4 58
Net Debt 966 1,468 1,633 1,635 1,596
Net Debt / EBITDA (x) 3.0x 3.3x 3.5x 3.4x 3.1x
Equity 947 985 1,030 971 987
Equity / Asset ratio (%) 28% 27% 26% 25% 26%

 

Divisions & Segments - Quarterly
Opus Group (MSEK) Q4 2017 Q1 2018 Q2 2018 Q3 2018 Q4 2018
           
Net sales          
Vehicle Inspection U.S. & Asia 257 335 389 391 381
Vehicle Inspection Europe 163 148 188 142 148
Vehicle Inspection Latin America 12 20 17 37 35
Division eliminations -5 -6 -7 -5 -5
Division Vehicle Inspection 426 498 587 565 559
Division Intelligent Vehicle Support 70 59 71 75 103
Group eliminations 0 -1 -7 -5 -5
Group 496 555 651 634 657
           
EBITDA          
Vehicle Inspection U.S. & Asia 55 94 101 104 101
Vehicle Inspection Europe 12 9 44 20 8
Vehicle Inspection Latin America -13 -5 -7 5 -2
Division Vehicle Inspection 54 98 138 129 108
Division Intelligent Vehicle Support 14 5 11 2 30
Group-wide expenses -6 -3 -6 -2 -6
Group 62 100 142 129 132
           
EBITDA margin          
Vehicle Inspection U.S. & Asia 21.2% 28.0% 26.1% 26.7% 25.8%
Vehicle Inspection Europe 7.6% 6.4% 23.1% 14.0% 5.4%
Vehicle Inspection Latin America -103.6% -23.3% -42.4% 12.1% -4.4%
Division Vehicle Inspection 12.7% 19.8% 23.4% 22.8% 18.9%
Division Intelligent Vehicle Support 19.5% 8.1% 15.2% 2.6% 28.0%
Group 12.5% 18.0% 21.9% 20.3% 19.7%
           
EBITA          
Vehicle Inspection U.S. & Asia 32 70 74 74 68
Vehicle Inspection Europe 8 5 39 15 4
Vehicle Inspection Latin America -15 -6 -9 3 -4
Division Vehicle Inspection 25 69 105 92 68
Division Intelligent Vehicle Support 12 3 9 0 27
Group-wide expenses -6 -3 -6 -2 -6
Group 32 69 108 91 90
           
EBITA margin          
Vehicle Inspection U.S. & Asia 12.3% 20.8% 19.1% 19.0% 17.4%
Vehicle Inspection Europe 5.1% 3.5% 20.8% 10.9% 2.4%
Vehicle Inspection Latin America -123.2% -27.7% -51.0% 6.9% -12.1%
Division Vehicle Inspection 5.8% 13.9% 17.8% 16.3% 11.9%
Division Intelligent Vehicle Support 17.4% 5.5% 12.9% 0.1% 25.8%
Group 6.3% 12.5% 16.6% 14.3% 13.3%

 

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
           
EBITDA          
Vehicle Inspection U.S. & Asia       236 401
Vehicle Inspection Europe       91 81
Vehicle Inspection Latin America       -29 -9
Division Vehicle Inspection       298 472
Division Intelligent Vehicle Support       25 47
Group-wide expenses       -15 -16
Group       308 504
           
EBITDA margin          
Vehicle Inspection U.S. & Asia       22.5% 26.6%
Vehicle Inspection Europe       14.6% 12.9%
Vehicle Inspection Latin America       -70.9% -8.3%
Division Vehicle Inspection       17.6% 21.3%
Division Intelligent Vehicle Support       14.6% 15.2%
Group       16.6% 20.0%
           
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       13.2% 19.0%
Vehicle Inspection Europe       12.0% 10.1%
Vehicle Inspection Latin America       -78.0% -14.6%
Division Vehicle Inspection       10.7% 15.0%
Division Intelligent Vehicle Support       12.2% 12.8%
Group       10.1% 14.2%

 

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 >
;