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 2023 2024e 2025e
Sales 826 929 961
Sales growth (%) 1,4 12,4 3,5
EBITDA 73 101 130
EBITDA margin (%) 8,8 10,9 13,6
EBIT adj. 69 84 101
EBIT adj. margin (%) 8,3 9 10,5
Pretax profit 59 80 96
EPS 5,95 8,78 10,55
EPS growth (%) 1,9 47,6 20,1
EPS adj. 5,44 8,53 10,55
DPS 2 3 5
EV/EBITDA (x) 14,8 10,9 8,2
EV/EBIT adj. (x) 15,8 13,1 10,5
P/E (x) 21,8 14,8 12,3
P/E adj. (x) 23,8 15,2 12,3
EV/sales (x) 1,31 1,19 1,11
FCF yield (%) -1,4 -0,6 5,8
Le. adj. FCF yld. (%) -1,4 -0,6 5,8
Dividend yield (%) 1,5 2,3 3,9
Net IB debt/EBITDA (x) 0,2 0,4 0
Le. adj. ND/EBITDA (x) 0,2 0,4 0
SEKm 2023 2024e 2025e
Sales 826 929 961
COGS -616 -667 -644
Gross profit 210 262 317
Other operating items -137 -161 -187
EBITDA 73 101 130
Depreciation and amortisation 1 -15 -29
of which leasing depreciation 0 0 0
EBITA 74 86 101
EO Items 5 2 0
Impairment and PPA amortisation 0 0 0
EBIT 74 86 101
Net financial items -15 -6 -5
Pretax profit 59 80 96
Tax -10 -8 -10
Net profit 49 72 87
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 49 72 87
EPS 5,95 8,78 10,55
EPS adj. 5,44 8,53 10,55
Total extraordinary items after tax 4 2 0
Leasing payments 0 0 0
Tax rate (%) 16,7 10 10
Gross margin (%) 25,4 28,2 33
EBITDA margin (%) 8,8 10,9 13,6
EBITA margin (%) 8,9 9,3 10,5
EBIT margin (%) 8,9 9,3 10,5
Pre-tax margin (%) 7,1 8,6 10
Net margin (%) 5,9 7,8 9
Growth Rates y-o-y N/A N/A N/A
Sales growth (%) 1,4 12,4 3,5
EBITDA growth (%) -2,3 38,3 29,3
EBITA growth (%) -1,9 17,3 17,5
EBIT growth (%) -1,9 17,3 17,5
Net profit growth (%) 1,9 47,6 20,1
EPS growth (%) 1,9 47,6 20,1
Profitability N/A N/A N/A
ROE (%) 10,8 14,5 15,6
ROE adj. (%) 9,9 14,1 15,6
ROCE (%) 13,3 14,4 15,4
ROCE adj. (%) 12,4 14 15,4
ROIC (%) 13,6 14,9 15,9
ROIC adj. (%) 12,7 14,5 15,9
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 68 99 130
EBITDA adj. margin (%) 8,2 10,6 13,6
EBITDA lease adj. 68 99 130
EBITDA lease adj. margin (%) 8,2 10,6 13,6
EBITA adj. 69 84 101
EBITA adj. margin (%) 8,3 9 10,5
EBIT adj. 69 84 101
EBIT adj. margin (%) 8,3 9 10,5
Pretax profit Adj. 54 78 96
Net profit Adj. 45 70 87
Net profit to shareholders adj. 45 70 87
Net adj. margin (%) 5,4 7,6 9
SEKm 2023 2024e 2025e
EBITDA 73 101 130
Goodwill 207 207 207
Net financial items -15 -6 -5
Other intangible assets 0 0 0
Paid tax -10 -8 -10
Tangible fixed assets 252 317 341
Non-cash items 0 0 0
Right-of-use asset 0 0 0
Cash flow before change in WC 48 87 116
Total other fixed assets 217 217 217
Change in working capital -23 -13 -2
Fixed assets 676 741 765
Operating cash flow 25 73 114
Inventories 0 0 0
Capex tangible fixed assets -40 -80 -53
Receivables 281 325 337
Capex intangible fixed assets 0 0 0
Other current assets 0 0 0
Acquisitions and Disposals 0 0 0
Cash and liquid assets 89 66 103
Free cash flow -15 -7 62
Total assets 1045 1132 1204
Dividend paid -16 -16 -25
Shareholders equity 468 524 586
Share issues and buybacks 0 0 0
Minority 0 0 0
Leasing liability amortisation 0 0 0
Total equity 468 524 586
Other non-cash items 0 0 0
Long-term debt 101 101 101
Pension debt 0 0 0
Convertible debt 0 0 0
Leasing liability 0 0 0
Total other long-term liabilities 228 228 228
Short-term debt 0 0 0
Accounts payable 248 279 288
Other current liabilities 0 0 0
Total liabilities and equity 1045 1132 1204
Net IB debt 12 35 -1
Net IB debt excl. pension debt 12 35 -1
Net IB debt excl. leasing 12 35 -1
Capital employed 570 625 687
Capital invested 481 560 585
Working capital 33 46 48
EV breakdown N/A N/A N/A
Market cap. diluted (m) 1067 1067 1067
Net IB debt adj. 12 35 -1
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 1079 1102 1065
Total assets turnover (%) 79,9 85,3 82,3
Working capital/sales (%) 2,6 4,3 4,9
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) 2,6 6,8 -0,3
Net debt / market cap (%) 1,2 3,3 -0,1
Equity ratio (%) 44,8 46,3 48,7
Net IB debt adj. / equity (%) 2,6 6,8 -0,3
Current ratio 1,49 1,4 1,52
EBITDA/net interest 4,9 16,8 26,1
Net IB debt/EBITDA (x) 0,2 0,4 0
Net IB debt/EBITDA lease adj. (x) 0,2 0,4 0
Interest coverage 5 14,4 20,3
SEKm 2023 2024e 2025e
Shares outstanding adj. 8 8 8
Diluted shares adj. 8 8 8
EPS 5,95 8,78 10,55
Dividend per share 2 3 5
EPS adj. 5,44 8,53 10,55
BVPS 57 63,78 71,33
BVPS adj. 31,84 38,62 46,17
Net IB debt/share 1,51 4,31 -0,18
Share price 129,8 129,8 129,8
Market cap. (m) 1067 1067 1067
Valuation N/A N/A N/A
P/E (x) 21,8 14,8 12,3
EV/sales (x) 1,31 1,19 1,11
EV/EBITDA (x) 14,8 10,9 8,2
EV/EBITA (x) 14,7 12,8 10,5
EV/EBIT (x) 14,7 12,8 10,5
Dividend yield (%) 1,5 2,3 3,9
FCF yield (%) -1,4 -0,6 5,8
Le. adj. FCF yld. (%) -1,4 -0,6 5,8
P/BVPS (x) 2,28 2,03 1,82
P/BVPS adj. (x) 4,08 3,36 2,81
P/E adj. (x) 23,8 15,2 12,3
EV/EBITDA adj. (x) 15,9 11,2 8,2
EV/EBITA adj. (x) 15,8 13,1 10,5
EV/EBIT adj. (x) 15,8 13,1 10,5
EV/CE (x) 1,9 1,8 1,5
Investment ratios N/A N/A N/A
Capex/sales (%) 4,8 8,6 5,5
Capex/depreciation -66,7 5,5 1,8
Capex tangibles / tangible fixed assets 15,9 25,2 15,4
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 0,24 4,6 8,51

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.

12,3

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.

(
)
10,3

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.

(
)
1,1

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. 

 

(
)
1,8