equity research - 27 april 2020 20:43 cet€¦ · growth initiatives behind enlarged opex base...

Please refer to important disclosures at the end of this report This research product is commissioned and paid for by the company covered in this report. As such, this report is deemed to

constitute an acceptable minor non-monetary benefit (i.e. not investment research) as defined in MiFID II.

Litium

Reason: Post-results comment

Company sponsored research

Not rated

Continued ARR growth, but opex as well

Q1’20: ARR SEK 43m, +28.2% y-o-y, -3.0% vs. ABGSCe

Growth initiatives behind enlarged opex base estimates

Adjusted DCF range SEK 8-19 (9-21) per share

Q1’20e: Net sales of SEK 10m, 96.7% recurring, +1.4pp y-o-y

Litium reported its Q1’20 figures today, which offered ARR of SEK 43m, -

3.0% vs. ABGSCe, for a strong y-o-y growth of 28.2% that was

nonetheless -3.9pp vs. ABGSCe. Net sales were SEK 10m, -22.2% vs.

ABGSCe, of which 96.7% were recurring, +1.4pp y-o-y. The gross

margin, which has been known to fluctuate between quarters (an effect

which will be mitigated as Litium grows) amounted to 71.8%. Opex in the

quarter amounted to SEK -16m, fuelled by Litium expanding its

personnel base within sales and marketing, along with additional product

development spending. Management plans to build a base for continued

strong ARR growth via investments. Quarterly opex was approximately

SEK 2m above our estimate of SEK 14m, which contributed to a rather

large EBIT deviation in percentage terms. Reported EBIT was SEK -6m,

versus ABGSCe at SEK -2m, for a margin of -60.2%.

Larger workforce and product development raise opex

Reported quarterly opex represents a new high for Litium as

management invests for future growth. However, we expect the company

to continue adding additional personnel to its workforce, specifically

within sales and marketing, but also to continue investing in the

development of its software solution. As such, our new forecasted opex

base causes large negative EBIT revisions. However, we look with

favour upon management’s decision to further invest in its organisation

and product, which we believe will allow continued strong ARR growth.

Furthermore, we adjust the Q2/Q3’20e growth rates to reflect the fact

that Litium’s customers might currently hold off on investment decisions.

30.7% ARR CAGR ’19-’22e, forecast ’22e EBIT margin of 8.3%

Following our estimate changes, our DCF scenarios indicate a fair value

range of SEK 8-19 (9-21) per share. Further, by discounting our ’22

estimates by a WACC of 13.0% and applying the applicable peer group

median multiples, our fair value range is SEK 10-22 per share (10-21).

Lastly, we now forecast that Litium will reach profitability in ‘22e instead

of ‘21e, with a ‘22e EBIT margin of 8.3%, due to the enlarged opex base.

24/04/2020

Performance

Equity Research - 27 April 2020 20:43 CET

SEKm 2018 2019 2020e 2021e 2022e

Sales 32 41 50 68 89

EBITDA 1 -9 -10 -0 15

EBITDA margin (%) 2.9 -21.8 -19.9 -0.2 17.3

EBIT adj -5 -16 -18 -8 7

EBIT adj margin (%) -16.9 -40.1 -34.7 -11.9 8.3

Pretax profit -6 -16 -18 -8 7

EPS rep -0.56 -1.67 -1.34 -0.61 0.43

EPS adj -0.56 -1.67 -1.34 -0.61 0.43

Sales growth (%) 33.7 28.6 23.4 35.0 30.0

EPS growth (%) 3.0 -197.1 19.8 54.5 170.6

Source: ABG Sundal Collier, Company data

Estimate changes (%)

2020e 2021e 2022e

Sales -9.8% -11.8% -11.8%

EBIT (rep) -178.3% -233.1% -38.7%

EPS (rep) -172.8% -270.6% -38.7%

Source: ABG Sundal Collier

Share price (SEK) 12.8

Retail, Sweden

LITI.ST/LITI SS

MCap (SEKm) 169

MCap (EURm) 15.5

Net debt (EURm) -1

No. of shares (m) 13.2

Free float (%) 81.0

Av. daily volume (k) 3.3

Next event Q2 report: 27 Aug

80

100

120

140

160

180

200

220

240

Ap

r 1

7

Jun

17

Au

g 1

7

Oc

t 17

De

c 17

Fe

b 1

8

Ap

r 1

8

Jun

18

Au

g 1

8

Oc

t 18

De

c 18

Fe

b 1

9

Ap

r 1

9

Jun

19

Au

g 1

9

Oc

t 19

De

c 19

Fe

b 2

0

Litium OMX STH PI

1m 3m 12m

Absolute (%) 21.9 9.4 11.3

OMX STH PI (%) 13.0 -17.1 -6.8

Source: FactSet

2020e 2021e 2022e

P/E (x) -9.5 -21.0 29.7

P/E adj (x) -9.5 -21.0 29.7

P/BVPS (x) 3.02 3.53 3.01

EV/EBITDA (x) -15.4 -1,238.3 11.2

EV/EBIT adj (x) -8.8 -20.9 23.3

EV/sales (x) 3.07 2.49 1.94

ROE adj (%) -40.1 -15.7 11.1

Dividend yield (%) 0 0 0

FCF yield (%) -14.5 -8.9 -2.6

Lease adj. FCF yld (%) -14.5 -8.9 -2.6

Net IB debt/EBITDA 1.5 4.2 0.1

Lease adj. ND/EBITDA 1.5 4.2 0.1

Lead analyst: Jesper Birch-Jensen

Litium

27 April 2020 ABG Sundal Collier 2

Annual recurring revenue, ’16-’19, SEKm


Net sales, ’16-’19, SEm


EPS estimate changes, 2020e, SEK

Source: ABG Sundal Collier, FactSet

EPS estimate changes, 2021e, SEK

Source: ABG Sundal Collier, FactSet

Quarterly sales and adj. EBIT, SEKm


OpportunitiesWe see Litium as well-positioned to further solidify its

position as a top-three provider of digital commerce

platforms in the middle-market segment in the Nordics.

Litium’s digital commerce platform, Litium On Demand, has

been developed over several years and offers an attractive

value proposition. Litium operates in the fast-growing

global digital commerce market, which is forecast to grow

with a CAGR of 9.3% 2017-2023, driven by the

digitalisation of society and retailer business models.

Litium wants to establish itself in one non-Nordic market by

2021, which we believe will fuel further growth.

RisksLong-term risks include financial risk, key partner

dependency and strong competition. Litium is not

generating positive cash flows so additional capital will

likely need to be raised. There is a risk that Litium will not

be able to hit its target of profitability in 2021. Litium is

dependent on its implementation partners, which are

responsible for driving sales of Litium on Demand and are

a key part of its business model. The software business is

competitive, which might require Litium to increase R&D

investments to keep the digital commerce platform viable.

0

5

10

15

20

25

30

35

40

45

2016 2017 2018 2019

Sales

0

5

10

15

20

25

30

35

40

45

2016 2017 2018 2019

Sales

-0.52

-0.50

-0.48

-0.46

-0.44

-0.42

-0.40

-0.38

-0.36

-0.34

-0.32

ABGSC FactSet Consensus Mean

0.35

0.40

0.45

0.50

0.55

0.60

0.65

0.70

0.75

ABGSC FactSet Consensus Mean

-7.0

-6.0

-5.0

-4.0

-3.0

-2.0

-1.0

0.0

0

2

4

6

8

10

12

14

16

18

quarterly sales quarterly adj. EBIT

Company descriptionLitium is primarily a software provider, which has claimed a

top-three spot in the Nordic market for digital commerce

platforms. The company offers its Litium On Demand

solution through a cloud-based model. The market for

digital commerce is growing strongly, driven by the

digitalisation of business models, and a shift from physical

to digital storefronts that is forcing B2B and B2C

corporations to adapt to the new landscape.

Litium


Q1’20 Deviations

Q1’20 deviations vs. ABGSCe

Source: ABG Sundal Collier, company data

Deviation to estimates (SEKm) 2019 2020 ABGSC

Q1a Q1a Q1e SEKm %

ARR 33.8 43.3 44.6 -1.3 -3.0%

Recurring revenue 9.1 9.8 12.5 -2.6 -21.2%

Non-recurring revenues 0.4 0.3 0.6 -0.3 -44.2%

Net sales 9.5 10.2 13.1 -2.9 -22.2%

Operating costs -11.4 -16.0 -14.1 -1.9 13.7%

EBITDA -0.9 -3.9 0.0 -3.9 8697.3%

Depreciation & amortization -1.8 -2.2 -2.0 -0.2 12.5%

EBIT -2.7 -6.1 -2.0 -4.1 205.4%

Net f inancials 0.0 -0.4 0.0 -0.4 n.a.

EBT -2.8 -6.5 -2.0 -4.5 223.2%

Taxes 0.0 0.0 0.0 0.0 n.a.

Net profit -2.8 -6.5 -2.0 -4.5 223.2%

EPS (Basic) -0.28 -0.49 -0.15 -0.3 223.2%

Assumptions Q1a Q1a Q4a Percentage point

ARR growth 43.6% 28.2% 32.1% -3.9 pp

EBITDA margin -8.7% -32.3% -0.3% -32.0 pp

EBIT margin -28.7% -60.2% -15.3% -44.9 pp

Net margin -29.2% -63.7% 0.0% -63.7 pp

Deviation

Litium


Estimate changes

ABGSC estimate changes, 2020e-2022e, (SEKm)


Estimate changes (SEKm)

2020e 2021e 2022e 2020e 2021e 2022e 2020e 2021e 2022e

ARR 54.6 73.7 95.9 53.0 71.6 93.0 -3.0% -3.0% -3.0%

Recurring revenue 53.2 73.4 95.4 48.2 64.7 84.2 -9.6% -11.8% -11.8%

Non-recurring revenues 2.7 3.9 5.0 2.3 3.4 4.4 -14.4% -11.8% -11.8%

Net sales 56.0 77.2 100.4 50.5 68.1 88.6 -9.8% -11.8% -11.8%

COGS -12.7 -17.0 -22.0 n.a. n.a. n.a.

Gross profit 37.7 51.1 66.6 n.a. n.a. n.a.

Operating costs -58.7 -67.1 -84.4 -65.5 -72.3 -77.2 11.6% 7.7% -8.5%

EBITDA 1.3 14.1 20.0 -10.1 -0.1 15.4 -883.2% -101.0% -23.3%

Depreciation & amortization -7.6 -8.0 -8.0 -7.5 -8.0 -8.0 -1.5% 0.0% 0.0%

EBIT -6.3 6.1 12.0 -17.5 -8.1 7.4 178.3% -233.1% -38.7%

Net f inancials 0.0 0.0 0.0 -0.4 0.0 0.0 n.a. n.a. n.a.

EBT -6.3 6.1 12.0 -17.9 -8.1 7.4 184.0% -233.1% -38.7%

Taxes -0.3 -1.3 -2.6 0.0 0.0 -1.6 -100.0% -100.0% -38.7%

Net profit -6.6 4.8 9.4 -17.9 -8.1 5.7 172.8% -270.6% -38.7%

EPS Basic (SEK) -0.50 0.36 0.71 -1.36 -0.62 0.44 172.8% -270.6% -38.7%

EPS Diluted (SEK) -0.49 0.36 0.70 -1.34 -0.61 0.43 172.8% -270.6% -38.7%

Assumptions 2020e 2021e 2022e 2020e 2021e 2022e 2020e 2021e 2022e

ARR growth 31.0% 35.0% 30.0% 27.1% 35.0% 30.0% -3.9 pp 0.0 pp 0.0 pp

Net sales growth 36.8% 38.0% 30.0% 23.4% 35.0% 30.0% -13.4 pp -3.0 pp 0.0 pp

Gross margin 74.8% 75.0% 75.2% n.a. n.a. n.a.

EBITDA margin 2.3% 18.3% 19.9% -19.9% -0.2% 17.3% -22.2 pp -18.5 pp -2.6 pp

EBIT margin -11.3% 7.9% 12.0% -34.7% -11.9% 8.3% -23.5 pp -19.9 pp -3.7 pp

Net margin -11.7% 6.2% 9.3% -35.4% -11.9% 6.5% -23.7 pp -18.1 pp -2.9 pp

Old forecast New forecast Change

Litium


Quarterly overview

Quarterly overview, Q1’16-Q4’20e, (SEKm)


Quarterly overview (SEKm) Q1'16 Q2'16 Q3'16 Q4'16 Q1'17 Q2'17 Q3'17 Q4'17 Q1'18 Q2'18 Q3'18 Q4'18 Q1'19 Q2'19 Q3'19 Q4'19 Q1'20 Q2'20e Q3'20e Q4'20e

ARR 12.2 13.4 14.3 15.2 17.3 19.2 20.0 21.7 23.5 26.0 27.7 31.9 33.8 38.0 38.0 41.7 43.3 45.5 48.2 53.0

Recurring revenues 3.5 3.9 3.4 3.8 5.0 4.6 4.6 5.3 6.4 6.1 6.8 9.3 9.1 9.7 8.9 11.6 9.8 11.1 11.7 15.5

Non-recurring revenues 0.7 0.5 0.6 2.4 0.7 1.0 0.7 1.9 0.8 1.0 0.7 0.8 0.4 0.5 0.1 0.6 0.3 0.6 0.5 1.0

Net Sales 4.2 4.4 3.9 6.2 5.6 5.6 5.3 7.2 7.2 7.1 7.5 10.1 9.5 10.1 9.0 12.2 10.2 11.7 12.2 16.5

Other income 1.1 1.1 0.7 1.3 1.3 1.0 0.8 1.1 1.3 1.1 0.9 1.4 1.0 1.1 1.2 1.7 2.0 1.0 1.0 1.0

Whereof capitalized R&D 1.1 1.1 0.7 1.3 1.2 1.0 0.8 1.1 1.2 1.1 1.0 1.4 1.0 1.1 1.2 1.7 1.9 1.0 1.0 1.0

Whereof other operating income/expense0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 -0.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0

Total operating income 5.2 5.5 4.7 7.5 6.9 6.6 6.2 8.4 8.4 8.2 8.4 11.5 10.5 11.3 10.2 13.9 12.1 12.7 13.2 17.5

COGS -2.4 0.0 0.0 -2.3 -2.9 -3.3 -3.5 -3.1

Gross profit 7.2 10.1 9.0 9.9 7.3 8.4 8.7 13.3

Opex -4.9 -5.3 -4.8 -6.8 -6.4 -6.6 -5.6 -7.4 -7.8 -8.2 -8.1 -11.4 -11.4 -14.2 -14.6 -14.6 -16.0 -16.1 -16.6 -16.8

Of w hich

Other external expenses -2.2 -2.1 -2.3 -3.3 -2.8 -3.0 -2.6 -3.5 -4.1 -3.9 -3.9 -5.3 -5.7 -7.1 -6.0 -8.1 -8.3 -8.5 -8.8 -8.9

Personnel expenses -2.6 -3.1 -2.6 -3.5 -3.6 -3.6 -3.0 -3.8 -3.7 -4.4 -4.1 -6.2 -5.7 -7.1 -8.4 -6.4 -7.6 -7.6 -7.8 -7.9

Other operating expenses 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 -0.2 -0.1 -0.1 0.0 0.0 0.0

EBITDA 0.4 0.2 -0.2 0.7 0.5 -0.1 0.5 1.0 0.6 0.0 0.3 0.0 -0.9 -2.9 -4.4 -0.7 -3.9 -3.4 -3.4 0.7

D&A -1.4 -1.5 -1.4 -1.4 -1.4 -1.4 -1.4 -1.4 -1.6 -1.6 -1.6 -1.6 -1.8 -1.9 -1.9 -1.9 -2.2 -1.7 -1.7 -1.8

EBIT -1.0 -1.2 -1.6 -0.7 -0.9 -1.5 -0.9 -0.4 -1.0 -1.6 -1.2 -1.6 -2.7 -4.8 -6.3 -2.6 -6.1 -5.2 -5.1 -1.1

Non-recurring items 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0

Net f inancials -0.2 -0.2 -0.1 0.1 0.0 0.0 0.0 0.0 -0.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 -0.4 0.0 0.0 0.0

EBT -1.2 -1.4 -1.6 -0.7 -0.9 -1.5 -0.9 -0.5 -1.0 -1.7 -1.2 -1.6 -2.8 -4.8 -6.3 -2.6 -6.5 -5.2 -5.1 -1.1

Taxes 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0

Tax rate 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%

Net profit -1.2 -1.4 -1.6 -0.7 -0.9 -1.5 -0.9 -0.5 -1.0 -1.7 -1.2 -1.6 -2.8 -4.8 -6.3 -2.6 -6.5 -5.2 -5.1 -1.1

EPS Basic (SEK) -0.18 -0.21 -0.25 -0.10 -0.14 -0.23 -0.14 -0.07 -0.10 -0.17 -0.13 -0.17 -0.28 -0.49 -0.64 -0.26 -0.49 -0.39 -0.39 -0.09

EPS Diluted (SEK) -0.49 -0.39 -0.38 -0.09

Growth Q1'16 Q2'16 Q3'16 Q4'16 Q1'17 Q2'17 Q3'17 Q4'17 Q1'18 Q2'18 Q3'18 Q4'18 Q1'19 Q2'19 Q3'19 Q4'19 Q1'20 Q2'20e Q3'20e Q4'20e

ARR y-o-y 41.5% 43.1% 39.9% 42.6% 36.2% 35.7% 38.7% 47.0% 43.6% 46.0% 37.0% 30.8% 28.2% 19.6% 26.8% 27.1%

Net sales y-o-y 9.7% -8.8% 2.9% 31.4% 35.3% 28.0% 35.8% 16.2% 27.3% 26.6% 40.3% 39.2% 32.6% 43.2% 20.8% 21.3% 6.6% 15.0% 35.0% 35.0%

EBITDA y-o-y -36.0% -88.6% -115.4% -63.1% 29.3% -130.2% -423.6% 48.5% 21.8% -29.0% -36.2% -99.5% -249.0% 6153.9% -1370.1% -14123.0% 326.6% 16.3% -22.7% -200.6%

EBIT y-o-y 12.3% -381.6% 302.3% -336.3% -7.9% 18.2% -45.4% -43.6% 6.5% 10.4% 40.8% 278.0% 186.4% 197.2% 416.4% 60.9% 123.6% 7.5% -18.7% -55.6%

Net profit y-o-y 2.8% -1253.9% 137.2% -14027.1% -20.9% 7.8% -44.3% -33.4% 8.1% 9.8% 35.9% 253.1% 172.4% 190.4% 408.4% 58.9% 132.5% 7.1% -18.7% -55.8%

EPS y-o-y -20.9% 7.8% -44.3% -33.4% -27.6% -26.4% -9.0% 136.5% 172.4% 190.4% 408.4% 58.9% 73.7% -20.0% -39.3% -67.0%

Margins Q1'16 Q2'16 Q3'16 Q4'16 Q1'17 Q2'17 Q3'17 Q4'17 Q1'18 Q2'18 Q3'18 Q4'18 Q1'19 Q2'19 Q3'19 Q4'19 Q1'20 Q2'20e Q3'20e Q4'20e

Gross margin 75.1% n.a. n.a. 80.9% 71.8% 72.0% 71.5% 81.0%

EBITDA margin 9.4% 5.0% -4.3% 10.7% 8.9% -1.2% 10.2% 13.6% 8.6% -0.7% 4.6% 0.0% -9.6% -29.1% -48.6% -5.5% -38.5% -29.4% -27.8% 4.1%

EBIT margin -23.3% -28.4% -40.3% -12.1% -15.9% -26.3% -16.2% -5.8% -13.3% -22.9% -16.2% -15.9% -28.7% -47.5% -69.4% -21.1% -60.2% -44.4% -41.8% -6.9%

Net margin -28.6% -32.2% -41.6% -11.1% -16.7% -27.1% -17.0% -6.4% -14.2% -23.5% -16.5% -16.2% -29.2% -47.7% -69.4% -21.2% -63.7% -44.4% -41.8% -6.9%

Litium


Annual overview

Annual overview, 2014-2022e, (SEKm)


Annual overview (SEKm) 2014 2015 2016 2017 2018 2019 2020e 2021e 2022e

ARR 0.0 0.0 15.2 21.7 31.9 41.7 53.0 71.6 93.0

Recurring revenues 0.0 8.7 14.5 19.6 28.6 39.2 48.2 64.7 84.2

Non-recurring revenues 0.0 8.4 4.1 4.2 3.2 1.7 2.3 3.4 4.4

Net Sales 16.4 17.1 18.7 23.8 31.8 40.9 50.5 68.1 88.6

Other income 4.4 3.7 4.2 4.2 4.7 5.0 5.0 4.0 4.0

Whereof capitalized R&D 4.4 3.7 4.2 4.1 4.8 5.1 4.9 4.0 4.0

Whereof other operating income/expense 0.0 0.0 0.0 0.1 -0.1 0.0 0.0 0.0 0.0

Total operating income 20.8 20.8 22.9 28.0 36.5 45.9 55.4 72.1 92.6

COGS -7.5 -10.4 -12.7 -17.0 -22.0

Gross profit 24.3 30.5 37.7 51.1 66.6

Opex -16.4 -15.4 -21.8 -26.0 -35.6 -54.9 -65.5 -72.3 -77.2

Of w hich

Other external expenses -6.4 -6.2 -9.9 -12.0 -17.2 -26.9 -34.5 -37.9 -40.0

Personnel expenses -10.0 -9.2 -11.9 -14.0 -18.4 -27.6 -30.9 -34.4 -37.2

Other operating expenses 0.0 0.0 0.0 0.0 0.0 -0.3 -0.1 0.0 0.0

EBITDA 4.4 5.4 1.1 2.0 0.9 -8.9 -10.1 -0.1 15.4

D&A -6.1 -5.9 -5.7 -5.6 -6.3 -7.5 -7.5 -8.0 -8.0

EBIT -1.8 -0.5 -4.5 -3.6 -5.4 -16.4 -17.5 -8.1 7.4

Non-recurring items 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0

Net f inancials -1.2 -1.2 -0.4 -0.2 -0.2 -0.1 -0.4 0.0 0.0

EBT -3.0 -1.7 -4.9 -3.8 -5.5 -16.5 -17.9 -8.1 7.4

Taxes 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 -1.6

Tax rate 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 22.0%

Net profit -3.0 -1.7 -4.9 -3.8 -5.5 -16.5 -17.9 -8.1 5.7

EPS Basic (SEK) -0.75 -0.58 -0.56 -1.67 -1.36 -0.62 0.44

EPS Diluted (SEK) -1.34 -0.61 0.43

Growth 2014 2015 2016 2017 2018 2019 2020e 2021e 2022e

ARR y-o-y 42.6% 47.0% 30.8% 27.1% 35.0% 30.0%

Net sales y-o-y 4.7% 9.0% 27.3% 33.7% 28.6% 23.4% 35.0% 30.0%

EBITDA y-o-y 24.3% -79.6% 77.6% -53.2% -1070.9% 12.8% -98.6% -11293.4%

EBIT y-o-y -71.9% 805.2% -19.7% 47.6% 204.3% 7.0% -53.6% -190.5%

Net profit y-o-y -42.0% 185.6% -22.2% 44.8% 197.1% 8.6% -54.5% -170.6%

EPS y-o-y -22.2% -3.0% 197.1% -18.9% -54.5% -170.6%

Margins 2014 2015 2016 2017 2018 2019 2020e 2021e 2022e

Gross margin 76.4% 74.5% 74.8% 75.0% 75.2%

EBITDA margin 26.6% 31.6% 5.9% 8.3% 2.9% -21.8% -19.9% -0.2% 17.3%

EBIT margin -10.9% -2.9% -24.3% -15.3% -16.9% -40.1% -34.7% -11.9% 8.3%

Net margin -18.2% -10.1% -26.4% -16.1% -17.4% -40.3% -35.4% -11.9% 6.5%

Other metrics 2014 2015 2016 2017 2018 2019 2020e 2021e 2022e

ND/EBITDA -5.8x -1.2x -21.8x 0.0x 1.5x 4.4x 0.1x

NWC/Sales -12.1% -16.6% -10.8% -15.2% -15.0% -15.0% -13.0%

ROE -32.7% -13.7% -14.7% -39.8% -40.1% -15.7% 11.0%

ROIC -41.4% -16.3% -20.7% -53.5% -49.2% -19.1% 11.2%

ROCE -25.5% -11.2% -13.2% -37.7% -35.5% -13.6% 12.3%

FCF yield -5.9% -8.8% -11.0% -14.7% -14.5% -8.9% -2.6%

Litium


Valuation

By utilising the range of viable median peer multiples for ’22e, we find an implied

price range of SEK 10-22 (10-21) per share. In addition, our DCF valuation

indicates a valuation range of SEK 8-19 (9-21) per share.

Relative valuation In order to identify relevant peers for Litium, we have focused on listed corporations

in the Nordics that provide cloud-based software solutions for their clients, and

where the business model is focused on recurring revenues.

By using the peer median of applicable multiples for 2022e, and discounting our

estimates by a WACC of 13.0%, we find an implied share price range of SEK 10-22

per share.

EV/sales vs. EBITDA margin, ‘22e

Source: ABG Sundal Collier (for Litium), FactSet, company data

EV/sales vs. EBIT margin, ‘22e

Source: ABG Sundal Collier (for Litium), FactSet, company data

Operative performance and valuation across peer group

Source: ABG Sundal Collier (only for Litium), FactSet, company data

Key peers Mcap

Company (SEKm) 2020e 2021e 2022e 2020e 2021e 2022e 2020e 2021e 2022e 2020e 2021e 2022e 2020e 2021e 2022e 2020e 2021e 2022e 2020e 2021e 2022e Sales EBIT

Upsales Technology 349 45.8 30.0 34.2 19.6 17.7 13.0 10.5 13.9 20.4 20.9 3.6 2.7 28.4 30.6 n.a. n.a.

Lime Technologies 2,471 45.7 33.8 31.9 42.2 29.9 26.4 26.2 20.5 18.0 17.7 21.0 31.9 28.5 30.6 30.6 7.5 6.3 5.5 58.4 55.7 46.4 14.1 20.0

Sinch 23,624 55.7 41.8 33.2 42.1 29.7 21.8 32.9 24.8 19.7 9.0 10.3 33.2 11.6 12.4 12.7 3.8 3.1 2.5 13.9 16.1 17.6 21.9 34.7

FormPipe 1,138 32.1 27.7 24.1 20.7 18.0 15.6 11.1 10.3 9.2 14.0 14.9 24.1 25.9 26.3 27.3 2.9 2.7 2.5 9.0 10.2 11.5 3.5 13.7

Admicom 3,848 47.6 35.3 27.1 36.9 27.2 34.6 26.5 40.4 43.7 27.1 43.0 44.7 46.5 14.9 11.9 9.5 33.5 38.6 41.5 31.5 35.2

Fortnox 12,357 69.0 53.5 40.7 49.5 37.4 28.8 49.5 38.4 28.9 34.8 35.5 40.7 34.8 34.6 36.4 17.2 13.3 10.5 42.1 38.6 36.4 27.3 32.0

Addnode 5,676 26.8 22.6 22.4 24.7 20.1 15.4 13.0 11.6 10.5 5.8 6.6 22.4 11.1 11.5 11.8 1.4 1.3 1.2 14.3 15.7 14.9 10.5 19.6

Vitec Softw are 6,157 50.3 39.8 33.8 38.6 31.1 26.6 16.4 14.3 12.5 13.4 15.3 33.8 31.4 33.3 33.9 5.2 4.8 4.2 15.5 17.0 16.6 11.0 20.1

IAR Systems 1,693 22.9 17.6 16.0 17.4 13.3 12.1 12.0 9.1 8.0 23.9 26.7 16.0 34.9 39.1 40.2 4.2 3.6 3.2 11.7 13.9 14.1 8.8 8.4

Micro Systemation 428 32.6 12.5 9.8 19.3 8.0 6.1 12.2 6.3 5.0 6.1 12.3 9.8 9.6 15.5 17.2 1.2 1.0 0.9 15.5 31.6 34.8 11.7 111.2

Peer average 5,774 42.9 31.5 26.6 32.6 23.4 19.1 22.6 17.5 14.0 17.6 20.0 26.6 25.1 26.9 28.5 6.2 5.1 4.5 24.2 26.8 26.0 15.6 32.8

Peer median 3,159 45.8 31.9 27.1 35.5 23.7 18.7 17.1 13.7 11.5 13.7 15.1 27.1 27.2 28.4 30.6 4.0 3.3 3.2 15.5 23.8 17.6 11.7 20.1

Litium (ABGSCe) 169 -9.4 -20.7 29.3 -8.7 -20.7 23.1 -15.2 -1224.1 11.1 -34.7 -11.9 8.3 -19.9 -0.2 17.3 3.0 2.5 1.9 -40.1 -15.7 11.0 29.4 -176.6

vs peer average -122% -166% 10% -127% -188% 21% -167% -7099% -21% -298% -160% -69% -179% -101% -39% -51% -51% -57% -266% -159% -57% 88% -639%

vs peer median -121% -165% 8% -125% -187% 23% -189% -9060% -4% -354% -179% -69% -173% -101% -43% -24% -26% -40% -359% -166% -37% 152% -977%

Implied share price* 12 10 13 22

*2022e estimates discounted by WACC of 13.0%

EV/Sales (x) ROE (%) CAGR '19-'22eP/E (x) EV/EBIT (x) EV/EBITDA (x) EBIT-margin (%) EBITDA-margin (%)

Lime

Sinch

FormPipe

Admicom

Fortnox

Addnode

Vitec IAR

Micro Systemation

Litium

0x

2x

4x

6x

8x

10x

12x

0% 5% 10% 15% 20% 25% 30% 35% 40% 45% 50%

EV

/Sale

s '2

2e

EBITDA margin '22e

Lime

Sinch

FormPipe

Admicom

Fortnox

Addnode

VitecIAR

Micro Systemation

Litium

0x

2x

4x

6x

8x

10x

12x

0% 5% 10% 15% 20% 25% 30% 35% 40% 45% 50%

EV

/Sale

s '2

2e

EBIT margin '22e

Litium


DCF valuation Our discounted cash flow valuation indicates a share price range of SEK 8-19 (9-

21), as highlighted by the sensitivity tables below. Our DCF valuation is based on

the following assumptions:

Below is a more detailed view of our estimates, both in our detailed period of ’20e-

’22e, but also for our extrapolated time period of ’23e-’31e.

WACC and DCF assumptions, (%)


DCF analysis, (SEKm)


Fair value creation


SP based on WACC & terminal growth


WACC assumptions DCF assumptions

Equity CAGR / avg. '19-22e

Rf rate 2.6% Sales 29.4%

Market risk premium 6.7% EBIT -176.6%

Equity beta 1.40 EBIT margin -19.6%

Company specif ic risk premium 4.0% WACC 13.0%

CAPM 16.0%

Net debt CAGR / avg. '22e-31e

Cost of net debt 3.0% Sales 15.1%

Debt/equity ratio 28.0% EBIT 29.5%

Tax rate 22.0% EBIT margin 19.2%

WACC 13.0% WACC 13.0%

Litium AB 2016 2017 2018 2019 2020e 2021e 2022e 2023e 2024e 2025e 2026e 2027e 2028e 2029e 2030e 2031e

Sales 19 24 32 41 50 68 89 113 141 173 207 241 272 306 337 363

y-o-y % 9.0% 27.3% 33.7% 28.6% 23.4% 35.0% 30.0% 27.5% 25.0% 22.5% 19.5% 16.5% 13.0% 12.5% 10.2% 7.5%

EBIT -5 -4 -5 -16 -18 -8 7 12 20 30 40 52 64 75 86 98

EBIT margin -24.3% -15.3% -16.9% -40.1% -34.7% -11.9% 8.3% 10.2% 14.5% 17.5% 19.5% 21.5% 23.5% 24.5% 25.5% 27.0%

Taxes on EBIT 0 0 0 0 0 0 -2 -3 -5 -7 -9 -11 -14 -16 -19 -22

Effective tax rate 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 22.0% 22.0% 22.0% 22.0% 22.0% 22.0% 22.0% 22.0% 22.0% 22.0%

NOPLAT -5 -4 -5 -16 -18 -8 6 9 16 24 31 40 50 58 67 76

Add: Depreciation & amortisation -6 -6 -6 -7 -7 -8 -9 -11 -14 -18 -22 -26 -29 -33 -37 -40

D&A / sales -30.3% -23.6% -19.8% -18.3% -14.8% -11.7% -10.0% -10.1% -10.2% -10.3% -10.5% -10.6% -10.7% -10.8% -10.9% -11.0%

Net w orking capital -2 -4 -3 -6 -8 -10 -12 -15 -18 -22 -27 -31 -35 -40 -44 -47

NWC / sales -12.1% -16.6% -10.8% -15.2% -15.0% -15.0% -13.0% -13.0% -13.0% -13.0% -13.0% -13.0% -13.0% -13.0% -13.0% -13.0%

Less: Chng. NWC 0 2 -1 3 1 3 1 3 4 4 4 4 4 4 4 3

Less: Capital expenditure -6 -8 -12 -14 -16 -18 -20 -25 -28 -33 -35 -36 -38 -40 -40 -40

Capex / sales -33.5% -34.8% -37.3% -33.1% -31.0% -26.0% -23.0% -22.0% -20.0% -19.0% -17.0% -15.0% -14.0% -13.0% -12.0% -11.0%

Free cash flow -5 -5 -11 -20 -24 -15 -4 -1 6 13 22 34 45 56 67 80

FCF margin -27.5% -19.4% -36.0% -48.2% -48.2% -22.3% -5.1% -1.1% 4.1% 7.3% 10.8% 14.2% 16.5% 18.4% 20.0% 22.0%

Invested capital 22 34 53 71 93 116 144 177 216 262 315 372 435 504 577 653

ROIC -17% -13.0% -12.4% -26.4% -21.4% -7.8% 4.4% 5.6% 8.1% 9.8% 10.9% 11.8% 12.4% 12.5% 12.4% 12.4%

WACC 13.0% 13.0% 13.0% 13.0% 13.0% 13.0% 13.0% 13.0% 13.0% 13.0% 13.0% 13.0% 13.0% 13.0% 13.0%

Residual ROIC -26.0% -25.4% -39.4% -34.4% -20.8% -8.6% -7.4% -4.9% -3.2% -2.1% -1.2% -0.6% -0.5% -0.6% -0.6%

Discounted FCF -17 -19 -11 -3 -1 3 5 8 11 13 15 16 16

ExtrapolatedABGSC estimatesActual

Fair value calculation Per share Terminal value

PV (ABGSCe) -32 -2 Terminal grow th 2.0%

PV (Extrapolated) 87 7 RONIC 13.0%

PV (CV) 122 9 NOPLAT t+1 78

EV 177 13 Continuing value 599

(-) Net debt '20e -16 -1

Equity value 193 15

No of shares, mn 13.2

11.0% 12.0% 13.0% 14.0% 15.0% 16.0%

1.0% 19 16 13 11 9 8

1.5% 19 16 13 11 9 8

2.0% 19 16 13 11 9 8

2.5% 19 16 13 11 9 8

3.0% 19 16 13 11 9 8

DCF sensitivity WACC

analysis

Term

inal g

Litium


Litium in a nutshell

Litium was originally founded in 1998 focusing on digital solutions through both

consultancy work and software development. In 2008, the company decided to

focus mainly on digital commerce solutions, and in 2012, the consultancy part of

the business was divested in order to transition the core business towards

ecommerce software. Litium implemented an IPO on Spotlight Stock Market in

2016 together with a new share issue of approximately SEK 24m, through which

the company established its brand and product within the Nordics. Today, Litium

is one of the top three providers of digital commerce platforms in the middle

market segment in the Nordics, and has increased annual recurring revenues by

a CAGR of 40.0% from 2016 to 2019.

Digital commerce platform: Litium On Demand At the core of Litium’s offering is its cloud-based digital commerce platform, which

provides B2B and B2C customers with an online storefront that allows for a fast

time-to-market, while being highly customisable through the addition of modules

provided by Litium’s technology partners like Klarna, PayEx and Loop54. The cloud-

based platform offers much lower start-up costs than those that are generally

associated with setting up a digital platform through a traditional licensing structure,

as customers only pay a regular monthly fee. Litium, in turn, is responsible for the

maintenance and development of the platform, leaving the customers time to focus

on their core business.

Business model Litium offers small and mid-sized corporations its cloud-based digital commerce

platform, Litium On Demand, which can be customized with specific modules (like a

payment solution from Klarna) via Litium’s technology partners.

As such, following the divestment of its consultancy business in 2013, the Litium of

today is purely a software business. The business model is scalable, as new sales

do not increase direct costs/cost of goods sold noticeably. New sales are driven by

Litium and by the company’s implementation partners (like Columbus), which

assists new customers in the implementation and support of Litium On Demand.

The actual agreement and monthly fee structure is, however, entered into between

Litium and the end customer. As such, Litium is in close contact with the customers

in order to receive feedback and develop the platform accordingly.

Litium’s monthly fee structure is set up in a way that fees increase with the amount

of activity generated by the platform. As such, midsized and large corporations can

fluidly grow their business with Litium On Demand while avoiding the large

investment associated with developing an digital commerce platform in-house.

Through Litium’s technology partners, the customers also have access to top of the

line modules like payment solutions, SEO, price comparison and marketing

automation.

Litium


Market overview

Litium is riding on the back of structural trends, with retail shopping behaviour

changing from bricks and mortar to online. This has forced B2C and B2B

operators to adapt, and offer a streamlined and easy-to-use digital storefront.

The e-commerce market According to Statista, the global e-commerce market is expected to grow from USD

1,678bn in 2017 to USD 2,854bn in 2023, implying a CAGR of 9.3% for the period.

With the Electronics & Media segment already possessing a relatively strong online

market share, we instead see future market growth above the double digits seen in

segments such as Food & Personal Care, Furniture and Toys, Hobby & DIY. In

Sweden, the market has been growing at a CAGR of around 18% since 2005 and is

expected to maintain this rapid growth during 2019, at around 15%. This metric

exceeds the overall retail market growth; henceforth, online storefronts are taking

market share from the “offline” segment.

Global growth expected at 11% in ’19…

Source: ABG Sundal Collier, Statista eCommerce outlook (2019)

15% growth projected in Sweden, (SEKbn)

Source: ABG Sundal Collier, Postnord (2019), HUI Research (2019)

During 2018, offline storefronts experienced negative growth and for the first time in

Swedish history, online growth was not only larger than offline, but actually gained

some market share from offline business. We estimate this to be a trend shift that is

not just a coincidence, but instead something that is here to stay. This suggests that

the market for e-commerce is projected to outperform the retail market.

We’ve seen a trend in customer shopping…


…transitioning from physical to digital stores


0%

1%

2%

3%

4%

5%

6%

7%

8%

9%

10%

2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018

E-commerce market share of total retail sales

-20%

0%

20%

40%

60%

80%

100%

2015 2016 2017 2018

Offline retail sales growth market share Online retail sales growth market share

9%

11%

12%

11%

8%

5%

0%

2%

4%

6%

8%

10%

12%

14%

0

500

1000

1500

2000

2500

3000

2017 2018 2019 2020 2021 2022 2023

US

D b

n

Fashion Electronics & Media Food & Personal Care

Furniture & Appliances Toys, Hobby & DIY Total revenue growth

914

1820 22

2528

3237

43

50

58

67

77

88

Litium


Low penetration of consumer goods market provides source of growth

The Swedish consumer goods sector exhibits very low penetration in terms of e-

commerce, where offline sales still comprise an overwhelming part of the total

market (98%). Sweden thus remains behind the U.K., for example, where online

sales comprise 7-8% of the total consumer goods market.

Looking at food and groceries specifically, around 15% of Swedes have purchased

these goods online, which is at the same level that the U.K. was in 20101.

On an aggregated level, online sales of consumer goods amounted to SEK 4.6bn in

2017, corresponding to a market share of 1.4% of the total SEK 333bn Swedish

consumer goods market.

Going forward, the Swedish Trade Federation estimates that online sales will gain

market share, driven by the needs of consumer goods providers to further capitalise

on established networks of storefronts by offering so called “click-and-collect”

services. The following tables highlight two different growth scenarios outlined by

the Swedish Trade Federation.

1 Swedish Trade Federation: The digital trade transformation 2018.

Percentage of population that ordered groceries online

Source: ABG Sundal Collier, Swedish Trade Federation, company data

E-commerce growth scenarios for consumer goods, (SEKbn)


15.0%15.0%

29.0%

0.0%

5.0%

10.0%

15.0%

20.0%

25.0%

30.0%

35.0%

2008 2009 2010 2011 2012 2013 2014 2015 2016 2017

Sweden UK

Scenario 1

(SEKbn) 2017 Market share 2025 Market share CAGR

Consumer goods market 333 360 1.0%

of w hich offline 328 98.5% 337 93.6% 0.3%

of w hich online 4.6 1.4% 23 6.4% 22.3%

Scenario 2


Consumer goods market 333 360 1.0%

of w hich offline 328 98.5% 322 89.4% -0.2%

of w hich online 4.6 1.4% 39 10.8% 30.6%

Litium


Several segments of the durable goods market at inflection point

E-commerce of durable goods has seen a much higher market penetration

compared with consumer goods, and Sweden is as the forefront in several

segments compared to other European countries (the electronics and books

segment, for instance, has an especially high degree of online sales).

Looking at the historic growth of these segments, an inflection point seems to be

reached when 15% of sales are online. For example, the online sales part of the

books segment grew by an average of 16% in each of the following six years after it

had captured 15% of the total segment. The online part of the electronics segment

grew by 13% in each of the following six years2

Interestingly, the durable goods sector as a whole, along with several segments, is

approaching the inflection point where 15% of the sector/segment is comprised of

online sales.

2 Swedish Trade Federation: The digital trade transformation 2018.

E-commerce growth following 15% penetration of segment


E-commerce market share of durable goods segments 2018


39.0%

27.5%

0.0%

5.0%

10.0%

15.0%

20.0%

25.0%

30.0%

35.0%

40.0%

45.0%

Year 1 Year 2 Year 3 Year 5 Year 6 Year 7

Books Electronics

14.7%

12.0%

7.3%

12.2%

29.0%

16.0%

27.5%

0.0% 20.0% 40.0% 60.0% 80.0% 100.0%

Durable goods sector

Building materials

Furniture & Decoration

Sports & Leisure

Electronics

Clothes & Shoes

Books

Online Offline

Litium


The Swedish Trade Federation has constructed two scenarios for e-commerce

growth within the durable goods market, which are highlighted in the tables below.

Combining Swedish and foreign e-commerce in the Swedish durable goods sector,

the scenarios suggests that its market share will increase from 17.0% to 31.2-

46.1%, for scenario 1 and 2 respectively. This would suggest a combined CAGR of

11.8-17.4% for 2017-2025, respectively.

As such, we note that by looking at the forecasted growth of e-commerce within

both the consumer goods and durable goods markets, we might actually see higher

than historic growth for the e-commerce market as a whole, despite the fact that it

has grown by a CAGR of 18.0% in 2005-2018

Finally, we would like to note that e-commerce penetration in Europe as a whole

remains low, which bodes well for Litium if it can successfully expand to

geographical markets outside of the Nordics. For instance, e-commerce sales as a

share of retail trade in Europe were only 8.8% in 20173. The graph below highlights

this metric for select European countries.

3 Statista: Retail e-commerce sales as share of retail trade in selected countries 2014 to 2017

E-commerce growth scenarios for durable goods, (SEKbn)


E-commerce penetration remains low in the European retail trade

Source: ABG Sundal Collier, Statista, company data

14%

10%

12%

7%8%

7% 7%

3% 3%2%

15%

12%13%

8% 8% 7% 7%6% 6% 6%

4% 3%3%

17%

14% 14%

9%9% 9%

8%7% 7% 6%

4% 4%3%

18%

15% 15%

10%10% 10%

9%

8% 7% 7%

5%4%

3%

0%

2%

4%

6%

8%

10%

12%

14%

16%

18%

20%

2014 2015 2016 2017

Scenario 1


Durable goods market 447 596 3.7%

of w hich off line 372 83.2% 410 68.8% 1.2%

of w hich Sw edish online 63 14.1% 137 23.0% 10.2%

of w hich Foreign online 13 3.5% 49 8.2% 18.0%

Combined online 76 17.0% 186 31.2% 11.8%

Scenario 2


Durable goods market 447 596 3.7%

of w hich off line 372 83.2% 321 53.9% -1.8%

of w hich Sw edish online 63 14.1% 172 28.9% 13.4%

of w hich Foreign online 13 3.5% 103 17.3% 29.5%

Combined online 76 17.0% 275 46.1% 17.4%

Litium



Income Statement (SEKm) Q1 2019 Q2 2019 Q3 2019 Q4 2019 Q1 2020 Q2 2020e Q3 2020e Q4 2020e

Sales 10 10 9 12 10 12 12 16

COGS -2 0 0 -2 -3 -3 -3 -3

Gross profit 7 10 9 10 7 8 9 13

Other operating items -8 -13 -13 -11 -11 -12 -12 -13

EBITDA -1 -3 -4 -1 -4 -3 -3 1

Depreciation and amortisation -2 -2 -2 -2 -2 -2 -2 -2

EBITA -3 -5 -6 -3 -6 -5 -5 -1

EO items 0 0 0 0 0 0 0 0

Impairment and PPA amortisation 0 0 0 0 0 0 0 0

EBIT -3 -5 -6 -3 -6 -5 -5 -1

Net financial items -0 -0 -0 -0 -0 0 0 0

Pretax profit -3 -5 -6 -3 -6 -5 -5 -1

Tax 0 0 0 0 0 0 0 0

Net profit -3 -5 -6 -3 -6 -5 -5 -1

Minority interest 0 0 0 0 0 0 0 0

Net profit discontinued 0 0 0 0 0 0 0 0

Net profit to shareholders -3 -5 -6 -3 -6 -5 -5 -1

EPS 0 0 0 0 0 0 0 0

EPS Adj 0 0 0 0 0 0 0 0

Total extraordinary items after tax 0 0 0 0 0 0 0 0

Tax rate (%) 0 0 0 0 0 0 0 0

Gross margin (%) 75.1 100.0 100.0 80.9 71.7 72.0 71.5 81.0

EBITDA margin (%) -9.6 -29.1 -48.6 -5.5 -38.5 -29.4 -27.8 4.1

EBITA margin (%) -28.7 -47.5 -69.4 -21.1 -60.2 -44.4 -41.8 -6.9

EBIT margin (%) -28.7 -47.5 -69.4 -21.1 -60.2 -44.4 -41.8 -6.9

Pretax margin (%) -29.2 -47.7 -69.4 -21.2 -63.7 -44.4 -41.8 -6.9

Net margin (%) -29.2 -47.7 -69.4 -21.2 -63.7 -44.4 -41.8 -6.9

Growth rates Y/Y Q1 2019 Q2 2019 Q3 2019 Q4 2019 Q1 2020 Q2 2020e Q3 2020e Q4 2020e

Sales growth (%) 32.6 43.2 20.8 21.3 6.6 15.0 35.0 35.0

EBITDA growth (%) -chg -chg -chg -chg -chg -chg +chg +chg

EBIT growth (%) -chg -chg -chg -chg -chg -chg +chg +chg

Net profit growth (%) -chg -chg -chg -chg -chg -chg +chg +chg

EPS growth (%) -chg -chg -chg -chg -chg -chg +chg +chg

Adj earnings numbers Q1 2019 Q2 2019 Q3 2019 Q4 2019 Q1 2020 Q2 2020e Q3 2020e Q4 2020e

EBITDA Adj -1 -3 -4 -1 -4 -3 -3 1

EBITDA Adj margin (%) -9.6 -29.1 -48.6 -5.5 -38.5 -29.4 -27.8 4.1

EBITA Adj -3 -5 -6 -3 -6 -5 -5 -1

EBITA Adj margin (%) -28.7 -47.5 -69.4 -21.1 -60.2 -44.4 -41.8 -6.9

EBIT Adj -3 -5 -6 -3 -6 -5 -5 -1

EBIT Adj margin (%) -28.7 -47.5 -69.4 -21.1 -60.2 -44.4 -41.8 -6.9

Pretax profit Adj -3 -5 -6 -3 -6 -5 -5 -1

Net profit Adj -3 -5 -6 -3 -6 -5 -5 -1

Net profit to shareholders Adj -3 -5 -6 -3 -6 -5 -5 -1

Net Adj margin (%) -29.2 -47.7 -69.4 -21.2 -63.7 -44.4 -41.8 -6.9

Litium



Income Statement (SEKm) 2013 2014 2015 2016 2017 2018 2019 2020e 2021e 2022e

Sales 0 0 0 19 24 32 41 50 68 89

COGS 0 0 0 0 0 -8 -10 -13 -17 -22

Gross profit 0 0 0 19 24 24 30 38 51 67

Other operating items 0 0 0 -18 -22 -23 -39 -48 -51 -51

EBITDA 0 0 0 1 2 1 -9 -10 -0 15

Depreciation and amortisation 0 0 0 -6 -6 -6 -7 -7 -8 -8

Of which leasing depreciation 0 0 0 0 0 0 0 0 0 0

EBITA 0 0 0 -5 -4 -5 -16 -18 -8 7

EO items 0 0 0 0 0 0 0 0 0 0

Impairment and PPA amortisation 0 0 0 0 0 0 0 0 0 0

EBIT 0 0 0 -5 -4 -5 -16 -18 -8 7

Net financial items 0 0 0 -0 -0 -0 -0 -0 0 0

Pretax profit 0 0 0 -5 -4 -6 -16 -18 -8 7

Tax 0 0 0 0 0 0 0 0 0 -2

Net profit 0 0 0 -5 -4 -6 -16 -18 -8 6

Minority interest 0 0 0 0 0 0 0 0 0 0

Net profit discontinued 0 0 0 0 0 0 0 0 0 0

Net profit to shareholders 0 0 0 -5 -4 -6 -16 -18 -8 6

EPS 0 0 0 -0.75 -0.58 -0.56 -1.67 -1.34 -0.61 0.43

EPS Adj 0 0 0 -0.75 -0.58 -0.56 -1.67 -1.34 -0.61 0.43

Total extraordinary items after tax 0 0 0 0 0 0 0 0 0 0

Leasing payments 0 0 0 0 0 0 0 0 0 0

Tax rate (%) ns ns ns 0 0 0 0 0 0 22.0

Gross margin (%) nm nm nm 100.0 100.0 76.4 74.5 74.8 75.0 75.2

EBITDA margin (%) nm nm nm 5.9 8.3 2.9 -21.8 -19.9 -0.2 17.3

EBITA margin (%) nm nm nm -24.3 -15.3 -16.9 -40.1 -34.7 -11.9 8.3

EBIT margin (%) nm nm nm -24.3 -15.3 -16.9 -40.1 -34.7 -11.9 8.3

Pretax margin (%) nm nm nm -26.4 -16.1 -17.4 -40.3 -35.4 -11.9 8.3

Net margin (%) nm nm nm -26.4 -16.1 -17.4 -40.3 -35.4 -11.9 6.5

Growth rates Y/Y 2013 2014 2015 2016 2017 2018 2019 2020e 2021e 2022e

Sales growth (%) na na na na 27.3 33.7 28.6 23.4 35.0 30.0

EBITDA growth (%) na na na high 77.6 -53.2 -1,070.9 -12.8 98.6 11,293.4

EBIT growth (%) na na na high 19.7 -47.6 -204.3 -7.0 53.6 190.5

Net profit growth (%) na na na high 22.2 -44.8 -197.1 -8.6 54.5 170.6

EPS growth (%) na na na high 22.2 3.0 -197.1 19.8 54.5 170.6

Profitability 2013 2014 2015 2016 2017 2018 2019 2020e 2021e 2022e

ROE (%) nm nm nm -32.7 -13.7 -14.7 -39.8 -40.1 -15.7 11.1

ROE Adj (%) nm nm nm -32.7 -13.7 -14.7 -39.8 -40.1 -15.7 11.1

ROCE (%) nm nm nm -25.5 -11.2 -13.2 -37.7 -35.5 -13.6 12.3

ROCE Adj(%) nm nm nm -25.5 -11.2 -13.2 -37.7 -35.5 -13.6 12.3

ROIC (%) na na na -38.5 -15.4 -20.3 -52.1 -47.5 -18.6 11.0

ROIC Adj (%) na na na -38.5 -15.4 -20.3 -52.1 -47.5 -18.6 11.0

Adj earnings numbers 2013 2014 2015 2016 2017 2018 2019 2020e 2021e 2022e

EBITDA Adj 0 0 0 1 2 1 -9 -10 -0 15

EBITDA Adj margin (%) nm nm nm 5.9 8.3 2.9 -21.8 -19.9 -0.2 17.3

EBITDA lease Adj 0 0 0 1 2 1 -9 -10 -0 15

EBITDA lease Adj margin (%) nm nm nm 5.9 8.3 2.9 -21.8 -19.9 -0.2 17.3

EBITA Adj 0 0 0 -5 -4 -5 -16 -18 -8 7

EBITA Adj margin (%) nm nm nm -24.3 -15.3 -16.9 -40.1 -34.7 -11.9 8.3

EBIT Adj 0 0 0 -5 -4 -5 -16 -18 -8 7

EBIT Adj margin (%) nm nm nm -24.3 -15.3 -16.9 -40.1 -34.7 -11.9 8.3

Pretax profit Adj 0 0 0 -5 -4 -6 -16 -18 -8 7

Net profit Adj 0 0 0 -5 -4 -6 -16 -18 -8 6

Net profit to shareholders Adj 0 0 0 -5 -4 -6 -16 -18 -8 6

Net Adj margin (%) nm nm nm -26.4 -16.1 -17.4 -40.3 -35.4 -11.9 6.5

Litium



Cash Flow Statement (SEKm) 2013 2014 2015 2016 2017 2018 2019 2020e 2021e 2022e

EBITDA 0 0 0 1 2 1 -9 -10 -0 15

Net financial items 0 0 0 -0 -0 -0 -0 -0 0 0

Paid tax 0 0 0 0 0 0 0 0 0 -2

Non-cash items 0 0 0 0 0 0 0 0 0 0

Cash flow before change in WC 0 0 0 1 2 1 -9 -10 -0 14

Change in WC 0 0 0 1 3 -0 2 1 3 0

Operating cash flow 0 0 0 3 3 0 -6 -9 3 14

CAPEX tangible fixed assets 0 0 0 0 -0 -0 -1 -1 -1 -1

CAPEX intangible fixed assets 0 0 0 -6 -8 -12 -12 -15 -17 -18

Acquisitions and disposals 0 0 0 0 0 0 0 0 0 0

Free cash flow 0 0 0 -3 -5 -12 -20 -25 -15 -4

Dividend paid 0 0 0 0 0 0 0 0 0 0

Share issues and buybacks 0 0 0 21 0 33 0 40 0 0

Lease liability amortisation 0 0 0 0 0 0 0 0 0 0

Other non cash items 0 0 0 -12 -0 -4 -0 0 0 2

Decrease in net IB debt 0 0 0 6 -4 18 -20 16 -15 -2

Balance Sheet (SEKm) 2013 2014 2015 2016 2017 2018 2019 2020e 2021e 2022e

Goodwill 0 0 0 0 0 0 0 0 0 0

Other intangible assets 0 0 0 24 27 32 37 45 54 64

Tangible fixed assets 0 0 0 0 0 0 1 2 3 3

Right-of-use asset 0 0 0 0 0 0 0 0 0 0

Total other fixed assets 0 0 0 0 0 0 0 0 0 0

Fixed assets 0 0 0 24 27 33 39 47 56 67

Inventories 0 0 0 0 0 0 0 0 0 0

Receivables 0 0 0 3 4 6 8 8 11 14

Other current assets 0 0 0 2 2 3 3 3 3 3

Cash and liquid assets 0 0 0 12 6 22 1 24 8 6

Total assets 0 0 0 42 39 64 51 82 79 91

Shareholders equity 0 0 0 30 26 50 33 56 48 56

Minority 0 0 0 0 0 0 0 0 0 0

Total equity 0 0 0 30 26 50 33 56 48 56

Long-term debt 0 0 0 3 3 2 1 0 0 0

Pension debt 0 0 0 0 0 0 0 0 0 0

Convertible debt 0 0 0 0 0 0 0 0 0 0

Leasing liability 0 0 0 0 0 0 0 0 0 0

Total other long-term liabilities 0 0 0 0 0 0 0 0 0 0

Short-term debt 0 0 0 3 1 1 1 8 8 8

Accounts payable 0 0 0 1 3 3 6 6 7 10

Other current liabilities 0 0 0 5 7 8 10 12 16 17

Total liabilities and equity 0 0 0 42 39 64 51 82 79 91

Net IB debt 0 0 0 -6 -2 -20 0 -16 -1 1

Net IB debt excl. pension debt 0 0 0 -6 -2 -20 0 -16 -1 1

Net IB debt excl. leasing 0 0 0 -6 -2 -20 0 -16 -1 1

Capital invested 0 0 0 24 24 29 33 40 47 58

Working capital 0 0 0 -1 -3 -3 -5 -6 -9 -9

EV breakdown 2013 2014 2015 2016 2017 2018 2019 2020e 2021e 2022e

Market cap. diluted (m) na na na 52 61 89 125 171 171 171

Net IB debt Adj 0 0 0 -6 -2 -20 0 -16 -1 1

Market value of minority 0 0 0 0 0 0 0 0 0 0

Reversal of shares and participations 0 0 0 0 0 0 0 0 0 0

Reversal of conv. debt assumed equity 0 0 0 0 0 0 0 0 0 0

EV na na na 45 59 69 125 155 170 172

Capital efficiency 2013 2014 2015 2016 2017 2018 2019 2020e 2021e 2022e

Total assets turnover (%) nm nm nm 89.5 58.9 61.9 71.4 76.2 84.8 104.5

Working capital/sales (%) nm nm nm -1.6 -8.1 -9.7 -9.7 -11.2 -11.3 -10.4

Financial risk and debt service 2013 2014 2015 2016 2017 2018 2019 2020e 2021e 2022e

Net debt/equity nm nm nm -0.21 -0.09 -0.40 0.01 -0.28 -0.01 0.02

Net debt/market cap na na na -0.12 -0.04 -0.19 0.00 -0.09 -0.00 0.01

Equity ratio (%) nm nm nm 72.0 66.6 77.7 65.5 68.3 60.6 61.9

Net IB debt adj./equity nm nm nm -0.21 -0.09 -0.40 0.01 -0.28 -0.01 0.02

Current ratio nm nm nm 2.01 1.14 2.45 0.72 1.36 0.72 0.68

EBITDA/net interest na na na 2.93 10.94 5.81 -109.71 -28.29 high high

Net IB debt/EBITDA nm nm nm -5.84 -1.17 -21.80 -0.02 1.55 4.17 0.09

Net IB debt/EBITDA lease Adj nm nm nm -5.84 -1.17 -21.80 -0.02 1.55 4.17 0.09

Interest cover nm nm nm -11.98 -20.01 -33.06 -142.39 -49.00 nm nm

Litium



Valuation and Ratios (SEKm) 2013 2014 2015 2016 2017 2018 2019 2020e 2021e 2022e

Shares outstanding adj. 0 0 0 7 7 10 10 13 13 13

Fully diluted shares Adj 0 0 0 7 7 10 10 13 13 13

EPS 0 0 0 -0.75 -0.58 -0.56 -1.67 -1.34 -0.61 0.43

Dividend per share Adj 0 0 0 0 0 0 0 0 0 0

EPS Adj 0 0 0 -0.75 -0.58 -0.56 -1.67 -1.34 -0.61 0.43

BVPS 0 0 0 4.56 3.93 5.03 3.38 4.24 3.63 4.26

BVPS Adj 0 0 0 0.89 -0.11 1.78 -0.39 0.84 -0.46 -0.57

Net IB debt / share na na na -1.0 -0.3 -2.0 0.0 -1.2 -0.0 0.1

Share price na na na 7.85 9.30 9.00 12.70 12.80 12.80 12.80

Market cap. (m) na na na 52 61 89 125 169 169 169

Valuation 2013 2014 2015 2016 2017 2018 2019 2020e 2021e 2022e

P/E na na na -10.5 -16.0 -16.0 -7.6 -9.5 -21.0 29.7

EV/sales na na na 2.42 2.48 2.16 3.06 3.07 2.49 1.94

EV/EBITDA na na na 40.9 30.0 74.6 -14.0 -15.4 -1,238.3 11.2

EV/EBITA na na na -10.0 -16.2 -12.7 -7.6 -8.8 -20.9 23.3

EV/EBIT na na na -10.0 -16.2 -12.7 -7.6 -8.8 -20.9 23.3

Dividend yield (%) na na na 0 0 0 0 0 0 0

FCF yield (%) na na na -6.3 -7.8 -13.1 -15.8 -14.5 -8.9 -2.6

Lease adj. FCF yield (%) na na na -6.3 -7.8 -13.1 -15.8 -14.5 -8.9 -2.6

P/BVPS na na na 1.72 2.36 1.79 3.75 3.02 3.53 3.01

P/BVPS Adj na na na 8.80 -81.94 5.05 -32.72 15.30 -28.11 -22.59

P/E Adj na na na -10.5 -16.0 -16.0 -7.6 -9.5 -21.0 29.7

EV/EBITDA Adj na na na 40.9 30.0 74.6 -14.0 -15.4 -1,238.3 11.2

EV/EBITA Adj na na na -10.0 -16.2 -12.7 -7.6 -8.8 -20.9 23.3

EV/EBIT Adj na na na -10.0 -16.2 -12.7 -7.6 -8.8 -20.9 23.3

EV/cap. employed na na na 1.3 2.0 1.3 3.6 2.4 3.1 2.7

Investment ratios 2013 2014 2015 2016 2017 2018 2019 2020e 2021e 2022e

Capex/sales nm nm nm 33.5 34.8 37.3 33.1 31.0 26.0 21.0

Capex/depreciation nm nm nm 110.6 147.3 188.1 181.3 209.5 221.5 232.5

Capex tangibles/tangible fixed assets nm nm nm 0 98.7 72.8 95.5 27.7 27.2 26.1

Capex intangibles/definite intangibles nm nm nm 25.8 30.3 36.1 33.1 33.8 31.6 27.9

Depreciation on intangibles/definite intangibles nm nm nm 23.4 21.0 19.7 20.1 16.7 14.9 12.6

Depreciation on tangibles/tangibles nm nm nm 0 0 0 0 0 0 0

Litium


Analyst certification I/We, Jesper Birch-Jensen, the author(s) of this report, certify that not withstanding the existence of any such potential conflicts of interests referred to below, the views expressed in this report accurately reflect my/our personal view about the companies and securities covered in this report.

Analyst valuation methods ABG Sundal Collier analysts may publish valuation ranges for stocks covered under Company Sponsored Research. These valuation ranges rely on various valuation methods. One of the most frequently used methods is the valuation of a company by calculation of that company's discounted cash flow (DCF). Another valuation method is the analysis of a company's return on capital employed relative to its cost of capital. Finally, the analysts may analyse various valuation multiples (e.g. the P/E multiples and the EV/EBITDA multiples) relative to global industry peers. In special cases, particularly for property companies and investment companies, the ratio of price to net asset value is considered. Valuation ranges may be changed when earnings and cash flow forecasts are changed. They may also be changed when the underlying value of a company's assets changes (in the cases of investment companies, property companies or insurance companies) or when factors impacting the required rate of return change.

Important Company Specific Disclosure ssss

The following disclosures relate to the relationship between ABG Sundal Collier and its affiliates and the companies covered by ABG Sundal

Collier referred to in this research report.

Unless disclosed in this section, ABG Sundal Collier has no required regulatory disclosures to make in relation to an ownership position for the

analyst(s) and members of the analyst's household, ownership by ABG Sundal Collier, ownership in ABG Sundal Collier by the company(ies) to

whom the report(s) refer(s) to, market making, managed or co-managed public offerings, compensation for provision of certain services,

directorship of the analyst, or a member of the analyst's household, or in relation to any contractual obligations to the issuance of this research

report.

ABG Sundal Collier has undertaken a contractual obligation to issue this report and receives predetermined compensation from the company covered in this report.

w

mo

Within the last 12 months, ABG Sundal Collier has received compensation for Corporate Finance services from Litium.

mo

ABG Sundal Collier is not aware of any other actual, material conflicts of interest of the analyst or ABG Sundal Collier of which the analyst knows or has reason to know at the time of the publication of this report.

Production of report: 27/04/2020 20:43 CET.

All prices are as of market close on 24 April, 2020 unless otherwise noted.

Disclaimer This document has been prepared by ABG Sundal Collier which is the marketing name referring to all or any of ABG Sundal Collier ASA, ABG Sundal Collier AB or ABG Sundal Collier Partners LLP and any of their affiliated or associated companies and their directors, officers, representatives and employees.

This research product is commissioned and paid for by the company covered in this report. As such, this report is deemed to constitute an acceptable minor non-monetary benefit (i.e. not investment research) as defined in MiFID II.

This research product has not been prepared in accordance with legal requirements designed to promote the independence of investment research and is not subject to any prohibition on dealing ahead of the dissemination. This report is provided solely for the information and use of professional investors, who are expected to make their own investment decisions without undue reliance on this report. The information contained herein does not apply to, and should not be relied upon by, retail clients. This report is for distribution only under such circumstances as may be permitted by applicable law. Research reports prepared by ABG Sundal Collier are for information purposes only. ABG Sundal Collier accepts no liability whatsoever for any losses arising from any use of this report or its contents. This report is not to be used or considered as an offer to sell, or a solicitation of an offer to buy. The information herein has been obtained from, and any opinions herein are based upon, sources believed reliable, but ABG Sundal Collier makes no representation as to its accuracy or completeness and it should not be relied upon as such. All opinions and estimates herein reflect the judgment of ABG Sundal Collier on the date of this report and are subject to change without notice. Past performance is not indicative of future results.

This research report does not, and does not attempt to contain everything material that there is to be said about Litium.

The compensation of our research analysts is determined exclusively by research management and senior management, but not including investment banking management. Compensation is not based on specific investment banking revenues, however, it is determined from the profitability of the ABG Sundal Collier Group, which includes earnings from investment banking operations and other business. Investors should assume that ABG Sundal Collier is seeking or will seek investment banking or other business relationships with the companies in this report. The research analyst(s) responsible for the preparation of this report may interact with trading desk and sales personnel and other departments for the purpose of gathering, synthesizing and interpreting market information. From time to time, ABG Sundal Collier and its affiliates and any shareholders, directors, officers or employees thereof may (I) have a position in, or otherwise be interested in, any securities directly or indirectly connected to the subject of this report, or (II) perform investment banking or other services for, or solicit investment banking or other services from, a company mentioned in this report. ABG Sundal Collier relies on information barriers to control the flow of information contained in one or more areas of ABG Sundal Collier, into other areas, units, groups or affiliates of ABG Sundal Collier.

Norway: ABG Sundal Collier ASA is regulated by the Financial Supervisory Authority of Norway (Finanstilsynet); Sweden: ABG Sundal Collier AB is regulated by the Swedish Financial Supervisory Authority (Finansinspektionen); UK: This report is a communication made, or approved for communication in the UK, by ABG Sundal Collier Partners LLP, authorised and regulated by the Financial Conduct Authority in the conduct of its business. US: This report is being distributed in the United States in accordance with FINRA Rule 1050(f)(3)(B) by ABG Sundal Collier Inc., a FINRA member which accepts responsibility for its content. Research analysts are not registered/qualified as research analysts with FINRA or the NYSE, and are not associated persons of ABG Sundal Collier Inc. and therefore not subject to FINRA Rule 2241, the research analyst conflict rules. Research reports distributed in the U.S are intended solely for “major institutional investors”, as defined under Rule 15a-6 of the Securities Exchange Act of 1934. Each U.S major institutional investor that receives a copy of this research report by its acceptance represents that it agrees

Litium Litium Litium Litium Litium Litium Litium Litium Litium Litium Litium Litium Litium

Litium


it will not distribute this research report to any other person. Any U.S. major institutional investor receiving this report who wishes to effect transactions in any securities referred to herein should contact ABG Sundal Collier Inc., not its affiliates. Further information on the securities referred to herein may be obtained from ABG Sundal Collier Inc., on request.

Singapore: This report is distributed in Singapore by ABG Sundal Collier Pte Ltd, which is not licensed under the Financial Advisers Act (Chapter 110 of Singapore). In Singapore, this report may only be distributed to institutional investors as defined in Section 4A(1)(c) of the Securities and Futures Act (Chapter 289 of Singapore) (“SFA”), and should not be circulated to any other person in Singapore.

This report may not be reproduced, distributed or published by any recipient for any purpose whatsoever without the prior written express permission of ABG Sundal Collier. Additional information available upon request. If reference is made in this report to other companies and ABG Sundal Collier provides research coverage for those companies details regarding disclosures may be found on our website www.abgsc.com.

© Copyright 2020 ABG Sundal Collier ASA

Litium

Litium


ABGSC Research Department Joint Global Head of Research

John Olaisen +47 22 01 61 87 Christer Linde +46 8 566 286 90

Strategy

Christer Linde, Quant/Technical +46 8 566 286 90

Derek Laliberte +46 8 566 286 78

Bengt Jonassen +47 22 01 60 98

Capital Goods

Anders Idborg +46 8 566 286 74

Olof Cederholm +46 8 566 286 22

Karl Bokvist +46 8 566 286 33

Oskar Vikström +46 8 566 286 63

Chemicals

Martin Melbye +47 22 01 61 37


Petter Nyström +47 22 01 61 35

Construction & Real Estate

Tobias Kaj +46 8 566 286 21


Daniel Vårdal Haugland +47 22 01 61 75

Staffan Bülow +46 8 566 286 39

Laurits Louis Kjaergaard +45 35 46 30 12

Consumer Goods


Fredrik Ivarsson +46 8 566 286 95

Credit Research

Rikard Magnus Braaten +47 22 01 60 86

Andreas Johannessen +47 22 01 60 31

Haakon Amundsen +47 22 01 60 25

Glenn Kringhaug +47 22 01 61 62

Karl Fredrik Schjøtt-Pedersen +47 22 01 61 65

Ludvig Kapanen +46 8 566 286 91

Financials

Magnus Andersson +46 8 566 294 69

Mads Thinggaard +45 35 46 30 18

Patrik Brattelius +46 8 566 286 64

Jan Erik Gjerland +47 22 01 61 16

Jonas Bru Lien +47 22 01 61 71

Food & Beverages



Healthcare

Rickard Anderkrans +46 8 566 286 73

Viktor Sundberg +46 8 566 286 41

Victor Forssell +46 8 566 286 92

Jannick Lindegaard Denholt +45 35 46 30 13

Benjamin Silverstone +45 35 46 30 11

lnvestment Companies

Derek Laliberte +46 8 566 286 78

IT

Aksel Øverland Engebakken +47 22 01 61 11

Daniel Thorsson +46 8 566 286 82

André Thormann +45 35 46 30 19

Simon Granath +46 8 566 286 32

Jesper Birch-Jensen +46 8 566 286 13

Media

Aksel Øverland Engebakken +47 22 01 61 11 Derek Laliberte +46 8 566 286 78

Metals & Mining



Oil & Gas

John Olaisen +47 22 01 61 87


Eirik Thune Øritsland +47 22 01 61 40

Oil Service

John Olaisen +47 22 01 61 87

Haakon Amundsen +47 22 01 60 25

Lukas Daul +47 22 01 61 39


Eirik Thune Øritsland +47 22 01 61 40

Online Gaming

Aksel Øverland Engebakken +47 22 01 61 11

Erik Moberg +46 8 566 286 87

Stefan Knutsson +46 8 566 286 37

Jesper Birch-Jensen +46 8 566 286 13

Pulp & Paper


Øystein Elton Lodgaard +47 22 01 60 26

Renewable Energy

Casper Blom +45 35 46 30 15


Retail


Johan Brown +46 8 566 286 51


Seafood

Martin Kaland +47 22 01 60 67

Services

Victor Forssell +46 8 566 286 92

Stefan Knutsson +46 8 566 286 37

Shipping & Transport

Dennis Anghelopoulos +47 22 01 60 37

Casper Blom +45 35 46 30 15

Lukas Daul +47 22 01 61 39

Telecom Operators

Peter Kurt Nielsen +44 207 905 5631

Utilities


Oskar Vikström +46 8 566 286 63

Small Caps/Others

Daniel Thorsson +46 8 566 286 82

Laurits Louis Kjaergaard +45 35 46 30 12

Edvard Hagman +45 35 46 30 31

Norway Sweden Denmark United Kingdom USA Germany Singapore

Pb. 1444 Vika Regeringsgatan 25, 8th floor Forbindelsesvej 12, 10 Paternoster Row, 5th fl 850 Third Avenue, Suite 9-C Schillerstrasse 2, 5. OG 10 Collyer Quay

NO-0115 OSLO Norway

SE-111 53 STOCKHOLM Sweden

DK-2100 COPENHAGEN Denmark

LONDON EC4M 7EJ UK

NEW YORK, NY 10022 USA

DE-60313 FRANKFURT

Germany

Ocean Financial Center

#40-07, Singapore 049315

Tel: +47 22 01 60 00 Tel: +46 8 566 286 00 Tel: +45 35 46 61 00 Tel: +44 20 7905 5600 Tel. +1 212 605 3800 Tel +49 69 96 86 96 0 Tel +65 6808 6082

Fax: +47 22 01 60 60 Fax: +46 8 566 286 01 Fax: +45 35 46 61 10 Fax: +44 20 7905 5601 Fax. +1 212 605 3801 Fax +49 69 96 86 96 99

Litium

equity research - 27 april 2020 20:43 cet€¦ · growth initiatives behind enlarged opex base...

Documents