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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Studsvik

Studsvik

Studsvik delivers services within the international nuclear power industry, with most clients being nuclear power plants and suppliers to the industry. The company offers services over the entire life cycle of nuclear power plants including consultancy services, decommissioning of nuclear power plants, waste management as well as fuel testing and optimization. With a long experience in nuclear technology, the company aims to create value by improving reactor performance and hence reducing fuel costs and risks by offering innovative technological solutions.

Sustainability information

A key risk for Studsvik is the net effect of decommissioned nuclear power plants versus newly constructed ones. The net effect in the long run makes it essential for Studsvik to enter new markets. Short-term cost savings among Studsvik's customers, mostly in Europe and the US, lead to prolonged decision processes and hence lower sales, utilization and cash flows. Additionally, internal inefficiencies leading to capital tie-ups in receivables, also leading to weaker cash flows.

SEKm 2025 2026e 2027e
Sales 901 919 954
Sales growth (%) 0,9 2 3,9
EBITDA 115 129 135
EBITDA margin (%) 12,7 14 14,2
EBIT adj. 69 89 97
EBIT adj. margin (%) 7,6 9,7 10,1
Pretax profit 65 72 84
EPS 5,42 6,9 8,09
EPS growth (%) N/A 27,3 17,1
EPS adj. 4,02 7,06 8,28
DPS 2,06 2,62 0
EV/EBITDA (x) 20,6 18 16,8
EV/EBIT adj. (x) 34,4 26 23,5
P/E (x) 49,2 38,7 33
P/E adj. (x) 66,5 37,8 32,2
EV/sales (x) 2,62 2,52 2,38
FCF yield (%) 1,3 3,4 3,4
Le. adj. FCF yld. (%) 1,1 2,9 2,8
Dividend yield (%) 0,8 1 0
Net IB debt/EBITDA (x) 1,5 1 0,6
Le. adj. ND/EBITDA (x) 1,4 0,8 0,4
SEKm 2025 2026e 2027e
Sales 901 919 954
COGS -677 -665 -684
Gross profit 224 254 270
Other operating items -109 -125 -135
EBITDA 115 129 135
Depreciation and amortisation -31 -38 -37
of which leasing depreciation -11 -14 -13
EBITA 83 90 98
EO Items 13 0 0
Impairment and PPA amortisation -1 -1 -2
EBIT 82 89 97
Net financial items -17 -17 -13
Pretax profit 65 72 84
Tax -20 -15 -18
Net profit 44 57 66
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 44 57 66
EPS 5,42 6,9 8,09
EPS adj. 4,02 7,06 8,28
Total extraordinary items after tax 13 0 0
Leasing payments -3 -14 -14
Tax rate (%) 31,3 21 21
Gross margin (%) 24,8 27,6 28,3
EBITDA margin (%) 12,7 14 14,2
EBITA margin (%) 9,2 9,8 10,3
EBIT margin (%) 9,1 9,7 10,1
Pre-tax margin (%) 7,2 7,8 8,8
Net margin (%) 4,9 6,2 7
Growth Rates y-o-y N/A N/A N/A
Sales growth (%) 0,9 2 3,9
EBITDA growth (%) 91,7 12,3 5,2
EBITA growth (%) 191,4 8,7 8,8
EBIT growth (%) N/A 9 8,6
Net profit growth (%) 363,4 27,5 17,1
EPS growth (%) N/A 27,3 17,1
Profitability N/A N/A N/A
ROE (%) 11 13,4 14,2
ROE adj. (%) 8,2 13,7 14,6
ROCE (%) 14,1 14,8 15,7
ROCE adj. (%) 12,2 15 15,9
ROIC (%) 10 12,5 13,7
ROIC adj. (%) 8,4 12,5 13,7
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 102 129 135
EBITDA adj. margin (%) 11,3 14 14,2
EBITDA lease adj. 98 115 121
EBITDA lease adj. margin (%) 10,9 12,5 12,7
EBITA adj. 70 90 98
EBITA adj. margin (%) 7,8 9,8 10,3
EBIT adj. 69 89 97
EBIT adj. margin (%) 7,6 9,7 10,1
Pretax profit Adj. 53 73 86
Net profit Adj. 33 58 68
Net profit to shareholders adj. 33 58 68
Net adj. margin (%) 3,7 6,3 7,1
SEKm 2025 2026e 2027e
EBITDA 115 129 135
Goodwill 213 213 213
Net financial items -17 -17 -13
Other intangible assets 24 23 23
Paid tax -22 -15 -18
Tangible fixed assets 265 269 274
Non-cash items -16 0 0
Right-of-use asset 32 29 27
Cash flow before change in WC 60 96 105
Total other fixed assets 182 182 182
Change in working capital -8 7 0
Fixed assets 716 716 719
Operating cash flow 52 104 105
Inventories 14 15 14
Capex tangible fixed assets -25 -28 -29
Receivables 162 184 191
Capex intangible fixed assets 0 -1 -2
Other current assets 126 110 115
Acquisitions and Disposals 0 0 0
Cash and liquid assets 31 77 116
Free cash flow 27 75 74
Total assets 1049 1102 1156
Dividend paid -16 -17 -22
Shareholders equity 405 445 489
Share issues and buybacks 0 0 0
Minority 0 0 0
Leasing liability amortisation -3 -12 -13
Total equity 405 445 489
Other non-cash items -20 1 2
Long-term debt 104 160 160
Pension debt 10 10 10
Convertible debt 0 0 0
Leasing liability 31 30 28
Total other long-term liabilities 173 173 173
Short-term debt 56 0 0
Accounts payable 36 37 38
Other current liabilities 235 248 258
Total liabilities and equity 1049 1102 1156
Net IB debt 170 122 81
Net IB debt excl. pension debt 160 112 71
Net IB debt excl. leasing 139 93 53
Capital employed 605 644 687
Capital invested 575 567 571
Working capital 31 24 24
EV breakdown N/A N/A N/A
Market cap. diluted (m) 2194 2194 2194
Net IB debt adj. 170 122 81
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 2363 2316 2275
Total assets turnover (%) 85,2 85,5 84,6
Working capital/sales (%) 2,4 3 2,5
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) 42 27,5 16,6
Net debt / market cap (%) 7,7 5,6 3,7
Equity ratio (%) 38,6 40,3 42,4
Net IB debt adj. / equity (%) 42 27,5 16,6
Current ratio 1,02 1,35 1,47
EBITDA/net interest 6,7 7,4 10,7
Net IB debt/EBITDA (x) 1,5 1 0,6
Net IB debt/EBITDA lease adj. (x) 1,4 0,8 0,4
Interest coverage 4 4,6 5,2
SEKm 2025 2026e 2027e
Shares outstanding adj. 8 8 8
Diluted shares adj. 8 8 8
EPS 5,42 6,9 8,09
Dividend per share 2,06 2,62 0
EPS adj. 4,02 7,06 8,28
BVPS 49,24 54,09 59,55
BVPS adj. 20,4 25,3 30,72
Net IB debt/share 20,66 14,9 9,87
Share price 267 267 267
Market cap. (m) 2194 2194 2194
Valuation N/A N/A N/A
P/E (x) 49,2 38,7 33
EV/sales (x) 2,6 2,5 2,4
EV/EBITDA (x) 20,6 18 16,8
EV/EBITA (x) 28,4 25,6 23,1
EV/EBIT (x) 28,9 26 23,5
Dividend yield (%) 0,8 1 0
FCF yield (%) 1,3 3,4 3,4
Le. adj. FCF yld. (%) 1,1 2,9 2,8
P/BVPS (x) 5,42 4,94 4,48
P/BVPS adj. (x) 13,09 10,56 8,69
P/E adj. (x) 66,5 37,8 32,2
EV/EBITDA adj. (x) 23,3 18 16,8
EV/EBITA adj. (x) 33,7 25,6 23,1
EV/EBIT adj. (x) 34,4 26 23,5
EV/CE (x) 3,9 3,6 3,3
Investment ratios N/A N/A N/A
Capex/sales (%) 2,8 3,1 3,2
Capex/depreciation 1,2 1,2 1,3
Capex tangibles / tangible fixed assets 9,3 10,2 10,5
Capex intangibles / definite intangibles 0,3 4 8,1
Depreciation on intang / def. intang 0 0 0
Depreciation on tangibles / tangibles 7,8 8,9 8,9

Equity research

Read earlier research

Media

Studsvik - Company presentation with CEO Karl Thedéen
Studsvik - Company presentation with CEO Karl Thedéen

Main shareholders - Studsvik

Main shareholders Share capital % Voting shares % Verified
Armada Investment AG 29.9 % 29.9 % 13 Jun 2025
Briban Invest AB 16.3 % 16.3 % 26 Sep 2025
Peter Gyllenhammar 9.9 % 9.9 % 17 Dec 2025
Familjen Girell 2.6 % 2.6 % 26 Sep 2025
Leif Lundin 2.5 % 2.5 % 26 Sep 2025
Avanza Pension 2.2 % 2.2 % 26 Sep 2025
Malte Edenius 2.0 % 2.0 % 26 Sep 2025
Quaero Capital S.A. 1.7 % 1.7 % 26 Sep 2025
Benjamin Eisert 1.5 % 1.5 % 23 Jul 2025
Handelsbanken Fonder 1.2 % 1.2 % 30 Nov 2025
Source: Holdings by Modular Finance AB