Press the button and be introduced to a new random company!

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Ogunsen

Ogunsen

Ogunsen is a staffing and recruitment company focused on providing mainly specialists and managers to companies in Finance, IT, HR and Supply Chain. In general, Ogunsen has a larger share of recruitment than traditional staffing companies. It was founded by Per Ogunro in 1993 with the aim of finding employment for bankers in the Swedish bank crisis. Many of Ogunsen’s recruiters and sales personnel have experience in their respective focus areas.

Sustainability information (in Swedish)

Staffing companies are in general contracted as a flexible part of a company’s workforce. Their services are therefore attractive when the economy is expanding and the quick addition of labour is needed for businesses to meet customer demand. Therefore, Ogunsen is naturally sensitive to changes in the business cycle.

SEKm 2024 2025e 2026e
Sales 465 448 472
Sales growth (%) -9,3 -3,7 5,4
EBITDA 36 32 46
EBITDA margin (%) 7,8 7,2 9,8
EBIT adj. 27 22 36
EBIT adj. margin (%) 5,7 5 7,7
Pretax profit 27 22 36
EPS 1,92 1,63 2,62
EPS growth (%) -44,7 -15,3 61,3
EPS adj. 1,92 1,63 2,62
DPS 1,9 2 3,1
EV/EBITDA (x) 7,2 8,2 5,5
EV/EBIT adj. (x) 9,8 11,7 7,1
P/E (x) 13,5 15,9 9,9
P/E adj. (x) 13,5 15,9 9,9
EV/sales (x) 0,56 0,59 0,54
FCF yield (%) 7,7 8,9 12,7
Le. adj. FCF yld. (%) 4,9 6,1 9,8
Dividend yield (%) 7,3 7,7 12
Net IB debt/EBITDA (x) -0,5 -0,5 -0,5
Le. adj. ND/EBITDA (x) -1 -1 -0,8
SEKm 2024 2025e 2026e
Sales 465 448 472
COGS 0 0 0
Gross profit 465 448 472
Other operating items -429 -416 -426
EBITDA 36 32 46
Depreciation and amortisation -10 -10 -10
of which leasing depreciation 0 0 0
EBITA 27 22 36
EO Items 0 0 0
Impairment and PPA amortisation 0 0 0
EBIT 27 22 36
Net financial items 0 0 0
Pretax profit 27 22 36
Tax -6 -5 -8
Net profit 21 17 28
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 21 17 28
EPS 1,92 1,63 2,62
EPS adj. 1,92 1,63 2,62
Total extraordinary items after tax 0 0 0
Leasing payments 0 0 0
Tax rate (%) 22 22 22
Gross margin (%) 100 100 100
EBITDA margin (%) 7,8 7,2 9,8
EBITA margin (%) 5,7 5 7,7
EBIT margin (%) 5,7 5 7,7
Pre-tax margin (%) 5,7 5 7,7
Net margin (%) 4,4 3,9 6
Growth Rates y-o-y N/A N/A N/A
Sales growth (%) -9,3 -3,7 5,4
EBITDA growth (%) -36,4 -11,2 44
EBITA growth (%) -43,7 -15,3 61,3
EBIT growth (%) -43,7 -15,3 61,3
Net profit growth (%) -44,6 -15,3 61,3
EPS growth (%) -44,7 -15,3 61,3
Profitability N/A N/A N/A
ROE (%) 26,4 25,4 39,9
ROE adj. (%) 26,4 25,4 39,9
ROCE (%) 26,9 26,3 41,5
ROCE adj. (%) 26,9 26,3 41,5
ROIC (%) 40,5 34,3 54,7
ROIC adj. (%) 40,5 34,3 54,7
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 36 32 46
EBITDA adj. margin (%) 7,8 7,2 9,8
EBITDA lease adj. 36 32 46
EBITDA lease adj. margin (%) 7,8 7,2 9,8
EBITA adj. 27 22 36
EBITA adj. margin (%) 5,7 5 7,7
EBIT adj. 27 22 36
EBIT adj. margin (%) 5,7 5 7,7
Pretax profit Adj. 27 22 36
Net profit Adj. 21 17 28
Net profit to shareholders adj. 21 17 28
Net adj. margin (%) 4,4 3,9 6
SEKm 2024 2025e 2026e
EBITDA 36 32 46
Goodwill 10 10 10
Net financial items 0 0 0
Other intangible assets 0 0 0
Paid tax -6 -5 -8
Tangible fixed assets 7 6 6
Non-cash items 0 0 0
Right-of-use asset 16 16 16
Cash flow before change in WC 30 27 38
Total other fixed assets 1 1 1
Change in working capital -7 -1 -1
Fixed assets 34 33 33
Operating cash flow 23 27 37
Inventories 0 0 0
Capex tangible fixed assets -2 -2 -2
Receivables 74 72 76
Capex intangible fixed assets 0 0 0
Other current assets 0 0 0
Acquisitions and Disposals 0 0 0
Cash and liquid assets 36 33 39
Free cash flow 22 25 36
Total assets 144 138 147
Dividend paid -37 -20 -22
Shareholders equity 70 67 74
Share issues and buybacks 0 0 0
Minority 0 0 0
Leasing liability amortisation -8 -8 -8
Total equity 70 67 74
Other non-cash items 8 0 0
Long-term debt 0 0 0
Pension debt 0 0 0
Convertible debt 0 0 0
Leasing liability 16 16 16
Total other long-term liabilities 0 0 0
Short-term debt 0 0 0
Accounts payable 0 0 0
Other current liabilities 57 54 57
Total liabilities and equity 144 138 147
Net IB debt -20 -16 -22
Net IB debt excl. pension debt -20 -16 -22
Net IB debt excl. leasing -36 -33 -39
Capital employed 87 84 91
Capital invested 51 51 52
Working capital 17 18 19
EV breakdown N/A N/A N/A
Market cap. diluted (m) 279 279 279
Net IB debt adj. -20 -16 -22
Market value of minority 0 0 0
Reversal of shares and participations 0 0 0
Reversal of conv. debt assumed equity N/A N/A N/A
EV 259 262 256
Total assets turnover (%) 288,3 318,2 331,1
Working capital/sales (%) 3 3,9 3,9
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) -28 -24,1 -29,9
Net debt / market cap (%) -7,1 -5,8 -8
Equity ratio (%) 49 48,9 50,3
Net IB debt adj. / equity (%) -28 -24,1 -29,9
Current ratio 1,94 1,94 2,01
EBITDA/net interest N/A N/A N/A
Net IB debt/EBITDA (x) -0,5 -0,5 -0,5
Net IB debt/EBITDA lease adj. (x) -1 -1 -0,8
Interest coverage N/A N/A N/A
SEKm 2024 2025e 2026e
Shares outstanding adj. 11 11 11
Diluted shares adj. 11 11 11
EPS 1,92 1,63 2,62
Dividend per share 1,9 2 3,1
EPS adj. 1,92 1,63 2,62
BVPS 6,54 6,27 6,89
BVPS adj. 5,6 5,32 5,95
Net IB debt/share -1,83 -1,51 -2,06
Share price 25,9 25,9 25,9
Market cap. (m) 279 279 279
Valuation N/A N/A N/A
P/E (x) 13,5 15,9 9,9
EV/sales (x) 0,6 0,6 0,5
EV/EBITDA (x) 7,2 8,2 5,5
EV/EBITA (x) 9,8 11,7 7,1
EV/EBIT (x) 9,8 11,7 7,1
Dividend yield (%) 7,3 7,7 12
FCF yield (%) 7,7 8,9 12,7
Le. adj. FCF yld. (%) 4,9 6,1 9,8
P/BVPS (x) 3,96 4,13 3,76
P/BVPS adj. (x) 4,63 4,87 4,36
P/E adj. (x) 13,5 15,9 9,9
EV/EBITDA adj. (x) 7,2 8,2 5,5
EV/EBITA adj. (x) 9,8 11,7 7,1
EV/EBIT adj. (x) 9,8 11,7 7,1
EV/CE (x) 3 3,1 2,8
Investment ratios N/A N/A N/A
Capex/sales (%) 0,4 0,4 0,4
Capex/depreciation 0,2 0,2 0,2
Capex tangibles / tangible fixed assets 27,7 28,5 29,6
Capex intangibles / definite intangibles N/A N/A N/A
Depreciation on intang / def. intang N/A N/A N/A
Depreciation on tangibles / tangibles 29,8 30,4 32,6

Equity research

Read earlier research

Media

SJR - Company presentation with Chairman Per Ogunro
SJR - Interview with CEO Per Ogunro (in Swedish)

Main shareholders - Ogunsen

Main shareholders Share capital % Voting shares % Verified
Per Ogunro 16.6 % 52.4 % 31 Dec 2024
Avanza Pension 13.5 % 7.7 % 26 Jun 2025
Nordea Funds 4.2 % 2.4 % 26 Jun 2025
Fredrik Lidberg 3.7 % 2.1 % 26 Jun 2025
Mikael Gunnarsson 3.1 % 1.8 % 26 Jun 2025
Henrik Jern 2.2 % 1.3 % 26 Jun 2025
Nordnet Pensionsförsäkring 1.8 % 1.1 % 26 Jun 2025
Agneta Läckström 1.4 % 0.8 % 26 Jun 2025
Kjell Arvidsson (P&CS Invest AB) 1.1 % 0.6 % 26 Jun 2025
Gustav Lindskog 1.1 % 0.6 % 26 Jun 2025
Source: Holdings by Modular Finance AB