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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Studsvik

Studsvik

Send subscription Close

Financials

SEKm 2025 2026e 2027e
Sales 883 887 918
Sales growth (%) -1,1 0,4 3,5
EBITDA 101 112 119
EBITDA margin (%) 11,5 12,6 13
EBIT adj. 56 79 87
EBIT adj. margin (%) 6,3 8,9 9,4
Pretax profit 52 65 74
EPS 4,54 6,29 7,08
EPS growth (%) N/A 38,6 12,4
EPS adj. 3,13 6,47 7,27
DPS 0 0 2
EV/EBITDA (x) 29,8 27 24,7
EV/EBIT adj. (x) 54,2 38,3 34,1
P/E (x) 78,2 56,4 50,2
P/E adj. (x) N/A 54,9 48,8
EV/sales (x) 3,41 3,41 3,21
FCF yield (%) 3,1 0,2 2,9
Le. adj. FCF yld. (%) 3,1 -0,1 2,5
Dividend yield (%) 0 0 0,6
Net IB debt/EBITDA (x) 1 0,9 0,3
Le. adj. ND/EBITDA (x) 0,9 0,8 0
SEKm 2025 2026e 2027e
Sales 883 887 918
COGS -671 -658 -664
Gross profit 213 228 254
Other operating items -111 -117 -134
EBITDA 101 112 119
Depreciation and amortisation -31 -31 -31
of which leasing depreciation -11 -11 -9
EBITA 70 80 88
EO Items 13 0 0
Impairment and PPA amortisation -1 -1 -2
EBIT 69 79 87
Net financial items -16 -13 -13
Pretax profit 52 65 74
Tax -15 -14 -15
Net profit 37 52 58
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 37 52 58
EPS 4,54 6,29 7,08
EPS adj. 3,13 6,47 7,27
Total extraordinary items after tax 13 0 0
Leasing payments -1 -11 -11
Tax rate (%) 28,8 21 21
Gross margin (%) 24,1 25,8 27,6
EBITDA margin (%) 11,5 12,6 13
EBITA margin (%) 7,9 9,1 9,6
EBIT margin (%) 7,8 8,9 9,4
Pre-tax margin (%) 5,9 7,4 8
Net margin (%) 4,2 5,8 6,3
Growth Rates y-o-y N/A N/A N/A
Sales growth (%) -1,1 0,4 3,5
EBITDA growth (%) 69,4 10,3 6,8
EBITA growth (%) 145,4 14,7 9,8
EBIT growth (%) N/A 15,1 9,7
Net profit growth (%) 288,5 38,7 12,4
EPS growth (%) N/A 38,6 12,4
Profitability N/A N/A N/A
ROE (%) 9,4 12,5 12,4
ROE adj. (%) 6,5 12,9 12,8
ROCE (%) 12,4 14,2 14,3
ROCE adj. (%) 10,4 14,5 14,5
ROIC (%) 9,5 12,3 13
ROIC adj. (%) 7,7 12,3 13
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 88 112 119
EBITDA adj. margin (%) 10 12,6 13
EBITDA lease adj. 88 101 108
EBITDA lease adj. margin (%) 9,9 11,4 11,8
EBITA adj. 57 80 88
EBITA adj. margin (%) 6,5 9,1 9,6
EBIT adj. 56 79 87
EBIT adj. margin (%) 6,3 8,9 9,4
Pretax profit Adj. 41 67 75
Net profit Adj. 26 53 60
Net profit to shareholders adj. 26 53 60
Net adj. margin (%) 2,9 6 6,5
SEKm 2025 2026e 2027e
EBITDA 101 112 119
Goodwill 209 209 209
Net financial items -16 -13 -13
Other intangible assets 23 22 22
Paid tax -21 -14 -15
Tangible fixed assets 267 273 279
Non-cash items -14 0 0
Right-of-use asset 25 26 31
Cash flow before change in WC 50 85 91
Total other fixed assets 178 178 178
Change in working capital 70 -50 22
Fixed assets 703 709 719
Operating cash flow 120 34 113
Inventories 20 22 18
Capex tangible fixed assets -27 -27 -28
Receivables 125 124 138
Capex intangible fixed assets 0 0 -2
Other current assets 109 124 110
Acquisitions and Disposals -2 0 0
Cash and liquid assets 50 47 121
Free cash flow 91 7 84
Total assets 1007 1027 1107
Dividend paid -16 0 0
Shareholders equity 388 439 498
Share issues and buybacks 0 0 0
Minority 0 0 0
Leasing liability amortisation 0 -10 -10
Total equity 388 439 498
Other non-cash items -11 -2 -4
Long-term debt 76 75 115
Pension debt 10 10 10
Convertible debt 0 0 0
Leasing liability 23 25 29
Total other long-term liabilities 170 170 170
Short-term debt 40 40 0
Accounts payable 35 35 37
Other current liabilities 266 231 248
Total liabilities and equity 1007 1027 1107
Net IB debt 99 103 33
Net IB debt excl. pension debt 88 93 23
Net IB debt excl. leasing 75 78 4
Capital employed 536 590 652
Capital invested 486 543 531
Working capital -47 4 -19
EV breakdown N/A N/A N/A
Market cap. diluted (m) 2918 2918 2918
Net IB debt adj. 99 103 33
Market value of minority 0 0 0
Reversal of shares and participations -1 -1 -1
Reversal of conv. debt assumed equity N/A N/A N/A
EV 3015 3020 2950
Total assets turnover (%) 85,3 87,2 86,1
Working capital/sales (%) -2 -2,4 -0,8
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) 25,4 23,5 6,7
Net debt / market cap (%) 3,4 3,5 1,1
Equity ratio (%) 38,5 42,8 45
Net IB debt adj. / equity (%) 25,4 23,5 6,7
Current ratio 0,89 1,03 1,36
EBITDA/net interest 6,3 8,3 9,2
Net IB debt/EBITDA (x) 1 0,9 0,3
Net IB debt/EBITDA lease adj. (x) 0,9 0,8 0
Interest coverage 3,7 5,6 6,1
SEKm 2025 2026e 2027e
Shares outstanding adj. 8 8 8
Diluted shares adj. 8 8 8
EPS 4,54 6,29 7,08
Dividend per share 0 0 2
EPS adj. 3,13 6,47 7,27
BVPS 47,17 53,47 60,54
BVPS adj. 18,86 25,29 32,34
Net IB debt/share 12 12,59 4,05
Share price 355 355 355
Market cap. (m) 2918 2918 2918
Valuation N/A N/A N/A
P/E (x) 78,2 56,4 50,2
EV/sales (x) 3,4 3,4 3,2
EV/EBITDA (x) 29,8 27 24,7
EV/EBITA (x) 43 37,6 33,4
EV/EBIT (x) 44 38,3 34,1
Dividend yield (%) 0 0 0,6
FCF yield (%) 3,1 0,2 2,9
Le. adj. FCF yld. (%) 3,1 -0,1 2,5
P/BVPS (x) 7,53 6,64 5,86
P/BVPS adj. (x) 18,82 14,03 10,98
P/E adj. (x) N/A 54,9 48,8
EV/EBITDA adj. (x) 34,2 27 24,7
EV/EBITA adj. (x) 52,9 37,6 33,4
EV/EBIT adj. (x) 54,2 38,3 34,1
EV/CE (x) 5,6 5,1 4,5
Investment ratios N/A N/A N/A
Capex/sales (%) 3,1 3 3,2
Capex/depreciation 1,3 1,3 1,3
Capex tangibles / tangible fixed assets 10,2 9,7 9,9
Capex intangibles / definite intangibles 0 1,2 8,2
Depreciation on intang / def. intang 0 0 0
Depreciation on tangibles / tangibles 7,7 7,5 7,8

Key Figure Counter

It is not always easy to generate comparative valuations. Therefore, in order to make it easier for you as an investor, we have created this key figure calculator. Enter share price in the field below and then select the year in which you want to retrieve the financial data.

Update

P/E

Learn more

A common valuation multiple, the share price is divided by earnings per share.

P/E ratio stands for Price and Earnings. By dividing a company's market cap to its earnings, investors get a key ratio which they are able to compare between different companies. The ratio can either be calculated on historical or forward-looking numbers. 

It is important to notice that earnings are calculated after taxes, which mean that they can vary between companies due to different accounting standards.

50,1

EV/EBIT

Learn more

EV stands for Enterprise Value and is calculated as a company's markets cap in addition to its net debt. The net debt itself is computed through the company's interest-bearing debt minus total cash and cash equivalents. 

EBIT is the Earnings Before Interest and Taxes which is the operating income. This result, in comparison to the P/E ratio, is not affected by any financial items.

(
)
33,0

EV/Sales

Learn more

EV stands for Enterprise Value and is calculated as a company's market cap adjusted for its net debt. The net debt itself is computed through the company's interest-bearing debt minus total cash and cash equivalents. S is the company's total sales.

(
)
3,1

P/BVPS

Learn more

P/B stands for Price to Book, which is used to compare a share's market cap to its book value. A P/B ratio that is below one is considered to be valued below its assets.

Companies with high return on equity are usually associated with high P/B ratios, and vice versa. 

 

(
)
5,7