Loading...

Inwido

OM:INWI
Snowflake Description

Undervalued with proven track record.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
INWI
OM
SEK3B
Market Cap
  1. Home
  2. SE
  3. Capital Goods
Company description

Inwido AB develops, manufactures, and sells windows and doors, and related services and accessories to consumers, carpenters, installers, construction companies, and manufacturers of prefabricated homes. The last earnings update was 15 days ago. More info.


Add to Portfolio Compare Print
INWI Share Price and Events
7 Day Returns
6.5%
OM:INWI
1.9%
SE Building
1.3%
SE Market
1 Year Returns
-23.5%
OM:INWI
20.9%
SE Building
3.5%
SE Market
INWI Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Inwido (INWI) 6.5% 1.8% 1% -23.5% -46.4% -
SE Building 1.9% 9.1% 25.2% 20.9% 34.5% 97.4%
SE Market 1.3% 4.9% 10.7% 3.5% 15.5% 26%
1 Year Return vs Industry and Market
  • INWI underperformed the Building industry which returned 20.9% over the past year.
  • INWI underperformed the Market in Sweden which returned 3.5% over the past year.
Price Volatility
INWI
Industry
5yr Volatility vs Market

INWI Value

 Is Inwido undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Inwido to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Inwido.

OM:INWI Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 2 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 9.7%
Perpetual Growth Rate 10-Year SE Government Bond Rate 0.4%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for OM:INWI
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year SE Govt Bond Rate 0.4%
Equity Risk Premium S&P Global 6%
Building Unlevered Beta Simply Wall St/ S&P Global 1.18
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 1.175 (1 + (1- 22%) (69.84%))
1.546
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.55
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 0.43% + (1.546 * 5.96%)
9.65%

Discounted Cash Flow Calculation for OM:INWI using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Inwido is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

OM:INWI DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (SEK, Millions) Source Present Value
Discounted (@ 9.65%)
2019 517.50 Analyst x2 471.95
2020 366.00 Analyst x2 304.41
2021 451.00 Analyst x2 342.09
2022 494.71 Est @ 9.69% 342.22
2023 528.92 Est @ 6.91% 333.68
2024 555.21 Est @ 4.97% 319.44
2025 575.25 Est @ 3.61% 301.84
2026 590.54 Est @ 2.66% 282.59
2027 602.29 Est @ 1.99% 262.84
2028 611.47 Est @ 1.52% 243.36
Present value of next 10 years cash flows SEK3,204.41
OM:INWI DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= SEK611.47 × (1 + 0.43%) ÷ (9.65% – 0.43%)
SEK6,663.21
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= SEK6,663.21 ÷ (1 + 9.65%)10
SEK2,651.92
OM:INWI Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= SEK3,204.41 + SEK2,651.92
SEK5,856.33
Equity Value per Share
(SEK)
= Total value / Shares Outstanding
= SEK5,856.33 / 57.97
SEK101.03
OM:INWI Discount to Share Price
Calculation Result
Value per share (SEK) From above. SEK101.03
Current discount Discount to share price of SEK57.40
= -1 x (SEK57.40 - SEK101.03) / SEK101.03
43.2%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price Inwido is available for.
Intrinsic value
43%
Share price is SEK57.4 vs Future cash flow value of SEK101.03
Current Discount Checks
For Inwido to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • Inwido's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • Inwido's share price is below the future cash flow value, and at a substantial discount (> 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Inwido's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Inwido's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
OM:INWI PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2018-12-31) in SEK SEK7.46
OM:INWI Share Price ** OM (2019-04-23) in SEK SEK57.4
Sweden Building Industry PE Ratio Median Figure of 11 Publicly-Listed Building Companies 20.36x
Sweden Market PE Ratio Median Figure of 322 Publicly-Listed Companies 16.98x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Inwido.

OM:INWI PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= OM:INWI Share Price ÷ EPS (both in SEK)

= 57.4 ÷ 7.46

7.69x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Inwido is good value based on earnings compared to the SE Building industry average.
  • Inwido is good value based on earnings compared to the Sweden market.
Price based on expected Growth
Does Inwido's expected growth come at a high price?
Raw Data
OM:INWI PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 7.69x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 2 Analysts
1.8%per year
Sweden Building Industry PEG Ratio Median Figure of 7 Publicly-Listed Building Companies 1.38x
Sweden Market PEG Ratio Median Figure of 233 Publicly-Listed Companies 1.31x

*Line of best fit is calculated by linear regression .

OM:INWI PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 7.69x ÷ 1.8%

4.26x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Inwido is poor value based on expected growth next year.
Price based on value of assets
What value do investors place on Inwido's assets?
Raw Data
OM:INWI PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2018-12-31) in SEK SEK60.31
OM:INWI Share Price * OM (2019-04-23) in SEK SEK57.4
Sweden Building Industry PB Ratio Median Figure of 13 Publicly-Listed Building Companies 2.53x
Sweden Market PB Ratio Median Figure of 566 Publicly-Listed Companies 2.51x
OM:INWI PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= OM:INWI Share Price ÷ Book Value per Share (both in SEK)

= 57.4 ÷ 60.31

0.95x

* Primary Listing of Inwido.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Inwido is good value based on assets compared to the SE Building industry average.
X
Value checks
We assess Inwido's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Building industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Building industry average (and greater than 0)? (1 check)
  5. Inwido has a total score of 5/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

INWI Future Performance

 How is Inwido expected to perform in the next 1 to 3 years based on estimates from 2 analysts?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
1.8%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Inwido expected to grow at an attractive rate?
  • Inwido's earnings growth is expected to exceed the low risk savings rate of 0.4%.
Growth vs Market Checks
  • Inwido's earnings growth is positive but not above the Sweden market average.
  • Inwido's revenues are expected to decrease over the next 1-3 years, this is below the Sweden market average.
Annual Growth Rates Comparison
Raw Data
OM:INWI Future Growth Rates Data Sources
Data Point Source Value (per year)
OM:INWI Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 2 Analysts 1.8%
OM:INWI Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 2 Analysts -0.3%
Sweden Building Industry Earnings Growth Rate Market Cap Weighted Average 27.9%
Sweden Building Industry Revenue Growth Rate Market Cap Weighted Average 5.9%
Sweden Market Earnings Growth Rate Market Cap Weighted Average 8.4%
Sweden Market Revenue Growth Rate Market Cap Weighted Average 4.6%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
OM:INWI Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 2 Analyst Estimates (S&P Global) See Below
All numbers in SEK Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
OM:INWI Future Estimates Data
Date (Data in SEK Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2021-12-31 6,612 662 457 2
2020-12-31 6,512 576 437 2
2019-12-31 6,538 726 430 2
OM:INWI Past Financials Data
Date (Data in SEK Millions) Revenue Cash Flow Net Income *
2018-12-31 6,667 434 433
2018-09-30 6,577 400 320
2018-06-30 6,453 443 294
2018-03-31 6,397 511 282
2017-12-31 6,371 592 291
2017-09-30 6,305 601 406
2017-06-30 6,192 620 444
2017-03-31 5,989 608 465
2016-12-31 5,672 489 428
2016-09-30 5,434 457 290
2016-06-30 5,315 559 283
2016-03-31 5,221 478 278

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Inwido's earnings are expected to grow by 1.8% yearly, however this is not considered high growth (20% yearly).
  • Inwido's revenue is expected to decrease over the next 1-3 years, this is not considered high growth.
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
OM:INWI Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 2 Analyst Estimates (S&P Global) See Below

All data from Inwido Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

OM:INWI Future Estimates Data
Date (Data in SEK Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2021-12-31 7.86 7.87 7.85 2.00
2020-12-31 7.53 7.62 7.43 2.00
2019-12-31 7.40 7.65 7.16 2.00
OM:INWI Past Financials Data
Date (Data in SEK Millions) EPS *
2018-12-31 7.46
2018-09-30 5.53
2018-06-30 5.07
2018-03-31 4.86
2017-12-31 5.02
2017-09-30 7.01
2017-06-30 7.66
2017-03-31 8.03
2016-12-31 7.38
2016-09-30 5.01
2016-06-30 4.89
2016-03-31 4.80

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Inwido is not expected to efficiently use shareholders’ funds in the future (Return on Equity less than 20%).
X
Future performance checks
We assess Inwido's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Sweden market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Sweden market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Inwido has a total score of 1/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

INWI Past Performance

  How has Inwido performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Inwido's growth in the last year to its industry (Building).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Inwido's year on year earnings growth rate has been positive over the past 5 years.
  • Inwido's 1-year earnings growth exceeds its 5-year average (48.7% vs 17.2%)
  • Inwido's earnings growth has exceeded the SE Building industry average in the past year (48.7% vs 11.3%).
Earnings and Revenue History
Inwido's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Inwido Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

OM:INWI Past Revenue, Cash Flow and Net Income Data
Date (Data in SEK Millions) Revenue Net Income * G+A Expenses R&D Expenses
2018-12-31 6,666.60 432.50 1,083.60 50.50
2018-09-30 6,576.70 320.40 1,095.80 56.80
2018-06-30 6,453.20 293.80 1,078.20 55.80
2018-03-31 6,397.40 282.00 1,044.60 53.20
2017-12-31 6,371.00 290.80 1,031.10 51.80
2017-09-30 6,305.20 406.40 1,003.50 49.00
2017-06-30 6,192.40 444.20 979.80 48.40
2017-03-31 5,989.00 465.20 950.80 45.70
2016-12-31 5,672.40 427.70 899.70 41.90
2016-09-30 5,434.00 290.20 877.70 39.00
2016-06-30 5,314.60 283.20 843.60 40.50
2016-03-31 5,220.80 278.30 812.20 38.00
2015-12-31 5,220.10 295.60 792.90 39.30
2015-09-30 5,170.90 405.20 770.80 36.60
2015-06-30 5,131.40 375.40 773.20 34.50
2015-03-31 5,055.90 259.40 774.20 33.50
2014-12-31 4,915.80 180.90 770.00 31.00
2014-09-30 4,687.40 105.20 736.90 30.20
2014-06-30 4,509.60 80.30 697.60 29.80
2014-03-31 4,350.20 116.80 670.60 29.00
2013-12-31 4,300.00 145.90 649.50 27.30
2013-09-30 4,350.20 180.50 658.10 24.20
2013-06-30 4,342.70 182.80 641.60 21.10
2013-03-31 4,459.10 163.10 659.50 18.50
2012-12-31 4,607.40 162.50 688.60 17.50
2012-09-30 4,774.30 171.20 700.00 17.00
2012-06-30 4,962.60 134.20 735.90 16.90

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • Inwido has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • Inwido used its assets more efficiently than the SE Building industry average last year based on Return on Assets.
  • Inwido's use of capital deteriorated last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess Inwido's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Building industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Inwido has a total score of 4/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

INWI Health

 How is Inwido's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Inwido's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Inwido is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Inwido's long term commitments exceed its cash and other short term assets.
Balance sheet
This treemap shows a more detailed breakdown of Inwido's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is not covered by short term assets, assets are 0.7x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Inwido Company Filings, last reported 3 months ago.

OM:INWI Past Debt and Equity Data
Date (Data in SEK Millions) Total Equity Total Debt Cash & Short Term Investments
2018-12-31 3,501.00 2,323.80 165.00
2018-09-30 3,378.50 2,556.50 161.10
2018-06-30 3,269.10 2,557.90 153.30
2018-03-31 3,260.10 2,085.20 125.70
2017-12-31 3,167.00 2,096.20 410.00
2017-09-30 3,073.90 2,023.00 194.90
2017-06-30 2,980.20 2,087.80 128.00
2017-03-31 3,052.50 1,994.10 205.50
2016-12-31 3,012.60 1,992.40 308.60
2016-09-30 2,880.70 2,204.10 233.60
2016-06-30 2,885.70 1,698.80 144.10
2016-03-31 2,917.50 1,187.40 77.30
2015-12-31 2,890.90 1,137.80 244.60
2015-09-30 2,948.40 1,220.20 101.00
2015-06-30 2,776.60 1,344.10 10.70
2015-03-31 2,772.10 1,369.70 78.80
2014-12-31 2,793.30 1,235.00 87.60
2014-09-30 2,634.70 1,435.00 92.10
2014-06-30 2,528.00 1,466.20 75.70
2014-03-31 2,475.90 1,324.70 50.00
2013-12-31 2,525.50 1,073.00 76.60
2013-09-30 2,458.00 1,311.40 117.90
2013-06-30 2,387.20 1,460.00 104.80
2013-03-31 2,271.00 1,419.60 77.40
2012-12-31 2,358.70 1,252.50 98.70
2012-09-30 2,264.10 1,490.30 235.40
2012-06-30 2,228.50 1,529.10 185.20
  • Inwido's level of debt (66.4%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has increased over the past 5 years (42.6% vs 66.4% today).
  • Debt is not well covered by operating cash flow (18.7%, less than 20% of total debt).
  • Interest payments on debt are well covered by earnings (EBIT is 12.7x coverage).
X
Financial health checks
We assess Inwido's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Inwido has a total score of 2/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

INWI Dividends

 What is Inwido's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
4.36%
Current annual income from Inwido dividends. Estimated to be 6.19% next year.
If you bought SEK2,000 of Inwido shares you are expected to receive SEK87 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Inwido's pays a higher dividend yield than the bottom 25% of dividend payers in Sweden (1.86%).
  • Inwido's dividend is below the markets top 25% of dividend payers in Sweden (4.37%).
Upcoming dividend payment

Purchase Inwido before the 'Buy Limit' to receive their next dividend payment.

Dividends are usually paid every 3 or 6 months, you can time your share purchase to take advantage of upcoming dividend payments.
Dividend payment calendar
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
OM:INWI Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 2 Analyst Estimates (S&P Global) See Below
Sweden Building Industry Average Dividend Yield Market Cap Weighted Average of 11 Stocks 1.6%
Sweden Market Average Dividend Yield Market Cap Weighted Average of 245 Stocks 3.5%
Sweden Minimum Threshold Dividend Yield 10th Percentile 1.2%
Sweden Bottom 25% Dividend Yield 25th Percentile 1.9%
Sweden Top 25% Dividend Yield 75th Percentile 4.4%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

OM:INWI Future Dividends Estimate Data
Date (Data in SEK) Dividend per Share (annual) Avg. No. Analysts
2021-12-31 4.16 2.00
2020-12-31 3.65 2.00
2019-12-31 2.85 2.00
OM:INWI Past Annualized Dividends Data
Date (Data in SEK) Dividend per share (annual) Avg. Yield (%)
2019-02-06 2.500 4.364
2018-04-09 3.500 5.446
2017-04-04 3.500 3.683
2016-05-10 2.500 2.473
2015-05-13 2.000 2.122

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Inwido has been paying a dividend for less than 10 years and during this time payments have been volatile (annual drop of over 20%).
  • Dividend payments have increased, but Inwido only paid a dividend in the past 4 years.
Current Payout to shareholders
What portion of Inwido's earnings are paid to the shareholders as a dividend.
  • Dividends paid are well covered by earnings (3x coverage).
Future Payout to shareholders
  • Dividends after 3 years are expected to be covered by earnings (1.9x coverage).
X
Income/ dividend checks
We assess Inwido's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 1.2%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Inwido afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Inwido has a total score of 3/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

INWI Management

 What is the CEO of Inwido's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Henrik Hjalmarsson
AGE 42
TENURE AS CEO 0.3 years
CEO Bio

Mr. Henrik Hjalmarsson has been President and Chief Executive Officer of Inwido AB since January 08, 2019. Mr. Hjalmarsson served as the Chief Executive Officer of Sweden at Findus Group Limited. He served as Senior Vice President of Sweden-Norway at Inwido AB since 2017 until January 08, 2019. Mr. Hjalmarsson served as Managing Director of Nordics at Nomad Foods Europe Limited until May 22, 2017. He had been with the business since 2006. Prior to taking up the role of Managing Director, Nordics in September 2016, he spent two years as Chief Executive Officer of Nordics's business in Denmark. His worked with Findus and served as Commercial and Sales Director for Sweden and Denmark, Nordic Supply Chain Director, Logistics Manager in Norway as well as Supply Chain Transformation Director for the wider Findus Group. Prior to joining Findus and from 2007 to 2008, Mr. Hjalmarsson was at Nynas Petroleum, a Swedish global specialty oils producer, served as its Head of Supply Chain Americas, based in Houston, Texas. He was both Commercial Director and Supply Chain Manager at Findus Nordic.

CEO Compensation
  • Insufficient data for Henrik to compare compensation growth.
  • Insufficient data for Henrik to establish whether their remuneration is reasonable compared to companies of similar size in Sweden.
Management Team Tenure

Average tenure and age of the Inwido management team in years:

6.8
Average Tenure
48
Average Age
  • The average tenure for the Inwido management team is over 5 years, this suggests they are a seasoned and experienced team.
Management Team

Henrik Hjalmarsson

TITLE
President & CEO
AGE
42
TENURE
0.3 yrs

Peter Welin

TITLE
Deputy CEO & CFO
AGE
45
TENURE
15.3 yrs

Lars Jonsson

TITLE
Senior Vice President of Operations & Technology
AGE
53
TENURE
4.2 yrs

Jonna Opitz

TITLE
Senior Vice President of Marketing
AGE
49
TENURE
10.3 yrs

Lena Wessner

TITLE
Senior Vice President of Human Resources
AGE
57
TENURE
9.3 yrs

Lee Healion

TITLE
Managing Director of Inwido Ireland
AGE
47

Robert Rutkowski

TITLE
Managing Director of Inwido Poland

Mike Carleson

TITLE
Senior Vice President of Emerging Business Europe
AGE
56
TENURE
6.8 yrs

Danny Hughes

TITLE
Managing Director of Inwido UK

Asger Jörgensen

TITLE
Executive Vice President of Inwido South
AGE
43
TENURE
3.3 yrs
Board of Directors Tenure

Average tenure and age of the Inwido board of directors in years:

5.3
Average Tenure
53
Average Age
  • The tenure for the Inwido board of directors is about average.
Board of Directors

Georg Brunstam

TITLE
Chairman
COMPENSATION
SEK100K
AGE
61
TENURE
1.4 yrs

Benny Ernstson

TITLE
Independent Director
COMPENSATION
SEK300K
AGE
69
TENURE
15.3 yrs

Anders Wassberg

TITLE
Independent Director
COMPENSATION
SEK300K
AGE
53
TENURE
10.3 yrs

Robert Wernersson

TITLE
Employee Representative Director
AGE
53
TENURE
7.3 yrs

Tony Johansson

TITLE
Employee Representative Director
AGE
51
TENURE
7.3 yrs

Astrid Joos

TITLE
Director
COMPENSATION
SEK300K
AGE
45
TENURE
1.9 yrs

Henriette Schütze

TITLE
Director
AGE
50
TENURE
0.9 yrs

Carin Kärrå

TITLE
Employee Representative Deputy Director
AGE
54
TENURE
3.3 yrs
Who owns this company?
Recent Insider Trading
  • More shares have been bought than sold by Inwido insiders in the past 3 months.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (SEK) Value (SEK)
13. Feb 19 Buy Henrik Hjalmarsson Individual 12. Feb 19 12. Feb 19 5,000 SEK56.20 SEK281,000
26. Oct 18 Buy Håkan Jeppsson Individual 25. Oct 18 25. Oct 18 17,500 SEK56.69 SEK992,075
18. Jul 18 Buy Benny Ernstson Individual 17. Jul 18 17. Jul 18 13,804 SEK67.84 SEK936,463
03. May 18 Buy Håkan Jeppsson Individual 02. May 18 02. May 18 13,000 SEK77.40 SEK1,006,200
X
Management checks
We assess Inwido's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Inwido has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

INWI News

Simply Wall St News

Is Inwido AB (STO:INWI) A Financially Sound Company?

While small-cap stocks, such as Inwido AB (STO:INWI) with its market cap of kr3.1b, are popular for their explosive growth, investors should also be aware of their balance sheet to judge whether the company can survive a downturn. … Evaluating financial health as part of your investment thesis is. … Let's work through some financial health checks you may wish to consider if you're interested in this stock.

Simply Wall St -

Those Who Purchased Inwido (STO:INWI) Shares Three Years Ago Have A 43% Loss To Show For It

We regret to report that long term Inwido AB (STO:INWI) shareholders have had that experience, with the share price dropping 43% in three years, versus a market return of about 34%. … During the unfortunate three years of share price decline, Inwido actually saw its earnings per share (EPS) improve by 14% per year. … Since the change in EPS doesn't seem to correlate with the change in share price, it's worth taking a look at other metrics.

Simply Wall St -

Is Inwido AB (STO:INWI) Investing Effectively In Its Business?

Specifically, we'll consider its Return On Capital Employed (ROCE), since that will give us an insight into how efficiently the business can generate profits from the capital it requires. … What is Return On Capital Employed (ROCE)? … ROCE is a measure of a company's yearly pre-tax profit (its return), relative to the capital employed in the business.

Simply Wall St -

What Type Of Shareholder Owns Inwido AB's (STO:INWI)?

A look at the shareholders of Inwido AB (STO:INWI) can tell us which group is most powerful. … Inwido is not a large company by global standards. … institutional investors have bought into the company.

Simply Wall St -

Inwido AB (STO:INWI): What Are The Future Prospects?

Inwido AB's (STO:INWI) most recent earnings update in December 2018a … signalled … business

Simply Wall St -

At kr60.25, Is Inwido AB (STO:INWI) Worth Looking At Closely?

Inwido AB (STO:INWI), which is in the building business, and is based in Sweden,. … As a small cap stock, hardly covered by any analysts, there is generally more of an opportunity for mispricing as there is less activity to push the stock closer to fair value? … Let’s take a look at Inwido’s outlook and value based on the most recent financial data to see if the opportunity still exists

Simply Wall St -

Read This Before Selling Inwido AB (STO:INWI) Shares

So before you buy or sell Inwido AB (STO:INWI), you may well want to know whether insiders have been buying or selling. … But logic dictates you should pay some attention to whether insiders are buying or selling shares. … In the last twelve months there was more buying than selling by Inwido insiders

Simply Wall St -

What Do Analysts Think About Inwido AB's (STO:INWI) Growth?

Want to participate in a short research study? … Help shape the future of investing tools and receive a $20 prize! … As Inwido AB (STO:INWI) released its earnings announcement on 31 December 2018,

Simply Wall St -

These Fundamentals Make Inwido AB (STO:INWI) Truly Worth Looking At

Help shape the future of investing tools and you could win a $250 gift card! … Inwido AB (STO:INWI) is a company with exceptional fundamental characteristics. … Upon building up an investment case for a stock, we should look at various aspects.

Simply Wall St -

How Does Inwido AB (STO:INWI) Fare As A Dividend Stock?

Dividends play an important role in compounding returns in the long run and end up forming a sizeable part of investment returns. … Inwido AB (STO:INWI) has paid a dividend to shareholders in the last few years. … Let's dig deeper into whether Inwido should have a place in your portfolio.

Simply Wall St -

INWI Company Info

Description

Inwido AB develops, manufactures, and sells windows and doors, and related services and accessories to consumers, carpenters, installers, construction companies, and manufacturers of prefabricated homes. It operates through four segments: Sweden-Norway, Finland, Denmark, and EBE (Emerging Business Europe). The company offers wood, aluminum, glass, and PVC windows. It markets its products primarily under the Elitfönster, Diplomat, Hajom, SnickarPer, Sokolka, Pihla, Tiivi, KPK, and Outline brands. The company offers its products through manufacturers of prefabricated homes, building companies, retailers and DIY chains, and installers, as well as through e-commerce sites primarily in Austria, Denmark, Finland, Germany, Ireland, Norway, Sweden, and the United Kingdom. Inwido AB was founded in 1811 and is headquartered in Malmö, Sweden.

Details
Name: Inwido AB
INWI
Exchange: OM
Founded: 1811
SEK3,327,336,107
57,967,528
Website: http://www.inwido.com
Address: Inwido AB
Engelbrektsgatan 15,
Malmö,
Skåne County, 211 33,
Sweden
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
OM INWI Registered Shares OMX Nordic Exchange Stockholm SE SEK 26. Sep 2014
LSE 0QXM Registered Shares London Stock Exchange GB SEK 26. Sep 2014
BATS-CHIXE INWIs Registered Shares BATS 'Chi-X Europe' GB SEK 26. Sep 2014
Number of employees
Current staff
Staff numbers
4,500
Inwido employees.
Industry
Building Products
Capital Goods
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/04/23 22:02
End of day share price update: 2019/04/23 00:00
Last estimates confirmation: 2019/04/11
Last earnings filing: 2019/04/08
Last earnings reported: 2018/12/31
Last annual earnings reported: 2018/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.