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 883,3 887,76 920,27
Sales growth (%) -1,1 0,5 3,7
EBITDA 104 101 113
EBITDA margin (%) 11,8 11,4 12,3
EBIT adj. 56 69 82
EBIT adj. margin (%) 6,3 7,8 8,9
Pretax profit 52 51 63
EPS 4,54 4,66 5,93
EPS growth (%) N/A 2,6 27,3
EPS adj. 3,22 4,87 6,16
DPS N/A N/A N/A
Dividend per share 0 0 2
EV/EBITDA (x) 21,5 23,2 20,1
EV/EBIT adj. (x) 40,1 33,7 27,9
P/E (x) 57,49 56,02 44
P/E adj. (x) 81,1 53,6 42,4
EV/sales (x) 2,53 2,63 2,48
FCF yield (%) 4,2 -4,3 3,4
Le. adj. FCF yld. (%) 4,2 -4,6 3
Dividend yield (%) 0 0 0,8
Net IB debt/EBITDA (x) 0,9 1,6 0,8
Le. adj. ND/EBITDA (x) 0,8 1,5 0,7
SEKm 2025 2026e 2027e
Sales 883,3 887,76 920,27
COGS -671 -659 -671
Gross profit 213 229 249
Other operating items -109 -128 -136
EBITDA 104 101 113
Depreciation and amortisation -33 -30 -30
of which leasing depreciation N/A N/A N/A
Depreciation on leased assets -10 -9 -8
EBITA 70,88 71,11 83,59
EO Items N/A N/A N/A
Operating EO items 13 0 0
Impairment and PPA amortisation N/A N/A N/A
Impairment and amortisation charges -2 -2 -2
EBIT 68,74 69,38 81,72
Net financial items -16 -18 -19
Pretax profit 52 51 63
Tax -15 -12 -13
Net profit 37 39 50
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 37 39 50
EPS 4,54 4,66 5,93
EPS adj. 3,22 4,87 6,16
Total extraordinary items after tax 13 0 0
Leasing payments -1 -7 -9
Tax rate (%) 28,7 24,2 21
Gross margin (%) 24,1 25,8 27,1
EBITDA margin (%) 11,8 11,4 12,3
EBITA margin (%) 8 8 9,1
EBIT margin (%) 7,8 7,8 8,9
Pre-tax margin (%) 5,9 5,8 6,8
Net margin (%) 4,2 4,4 5,4
Growth Rates y-o-y N/A N/A N/A
Sales growth (%) -1,1 0,5 3,7
EBITDA growth (%) 73,8 -2,9 12,5
EBITA growth (%) 148,3 0,3 17,5
EBIT growth (%) N/A 0,9 17,8
Net profit growth (%) 288,6 3,9 28
EPS growth (%) N/A 2,6 27,3
Profitability N/A N/A N/A
ROE (%) 9,4 9,1 10
ROE adj. (%) 6,7 9,5 10,4
ROCE (%) 12,5 12,8 12,1
ROCE adj. (%) 10,6 13,1 12,3
ROIC (%) 9,6 9,7 10,6
ROIC adj. (%) 7,9 9,7 10,6
Year N/A N/A N/A
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 91 101 113
EBITDA adj. margin (%) 10,3 11,4 12,3
EBITDA lease adj. 90 94 104
EBITDA lease adj. margin (%) 10,2 10,5 11,3
EBITA adj. 58 71 84
EBITA adj. margin (%) 6,6 8 9,1
EBIT adj. 56 69 82
EBIT adj. margin (%) 6,3 7,8 8,9
Pretax profit Adj. 41 53 65
Net profit Adj. 26 40 51
Net profit to shareholders adj. 26 40 51
Net adj. margin (%) 3 4,6 5,6
SEKm 2025 2026e 2027e
EBITDA 104 101 113
Goodwill 206 279 279
Net financial items -16 -18 -19
Other intangible assets 26 26 26
Paid tax -21 -15 -13
Tangible fixed assets 273 276 282
Non-cash items -17 -4 0
Right-of-use asset 20 22 28
Cash flow before change in WC 50 63 81
Total other fixed assets N/A N/A N/A
Other Fixed Assets All 177 176 176
Change in working capital 70 -59 23
Fixed assets 702 780 791
Operating cash flow 120 4 104
Inventories 20 22 18
Capex tangible fixed assets -24 -25 -28
Receivables 125 124 138
Capex intangible fixed assets -3 0 -2
Other current assets 109 124 110
Acquisitions and Disposals -2 -73 0
Cash and liquid assets 50 35 101
Free cash flow 90 -94 74
Total assets 1006 1085 1159
Dividend paid -16 0 0
Shareholders equity 387 469 518
Share issues and buybacks 0 38 0
Minority 0 0 0
Leasing liability amortisation 0 -6 -8
Total equity 387 469 518
Other non-cash items N/A N/A N/A
Other changes in net debt -10 13 -5
Long-term debt 75 105 162
Pension debt 9 9 9
Convertible debt 0 0 0
Leasing liability 18 21 27
Total other long-term liabilities 174 160 160
Short-term debt 40 57 0
Accounts payable 36 36 37
Other current liabilities 266 229 246
Total liabilities and equity 1006 1085 1159
Net IB debt 93 157 96
Net IB debt excl. pension debt 84 148 87
Net IB debt excl. leasing 74 136 70
Capital employed 529 661 716
Capital invested 480 626 615
Working capital -48 6 -16
EV breakdown N/A N/A N/A
Market cap. diluted (m) 2145 2182 2182
Net IB debt adj. 93 157 96
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 2238 2339 2278
Total assets turnover (%) 85,3 84,9 82
Working capital/sales (%) -2,1 -2,3 -0,5
Year N/A N/A N/A
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) 24 33,5 18,6
Net debt / market cap (%) 4,3 7,2 4,4
Equity ratio (%) 38,5 43,2 44,7
Net IB debt adj. / equity (%) 24 33,5 18,6
Current ratio 0,89 0,95 1,3
EBITDA/net interest 6,4 5,5 6
Net IB debt/EBITDA (x) 0,9 1,6 0,8
Net IB debt/EBITDA lease adj. (x) 0,8 1,5 0,7
Interest coverage 3,8 3,1 4,2
SEKm 2025 2026e 2027e
Shares outstanding adj. 8 8 8
Diluted shares adj. 8 8 8
EPS 4,54 4,66 5,93
Dividend per share 0 0 2
EPS adj. 3,22 4,87 6,16
BVPS 47,07 56,08 62,02
BVPS adj. 18,76 19,63 25,56
Net IB debt/share 11,29 18,77 11,53
Share price 261 261 261
Market cap. (m) 2145 2182 2182
Valuation N/A N/A N/A
P/E (x) 57,49 56,02 44
EV/sales (x) 2,53 2,63 2,48
EV/EBITDA (x) 21,5 23,2 20,1
EV/EBITA (x) 31,6 32,9 27,3
EV/EBIT (x) 32,6 33,7 27,9
Dividend yield (%) 0 0 0,8
FCF yield (%) 4,2 -4,3 3,4
Le. adj. FCF yld. (%) 4,2 -4,6 3
P/BVPS (x) 5,54 4,65 4,21
P/BVPS adj. (x) 13,91 13,3 10,21
P/E adj. (x) 81,1 53,6 42,4
EV/EBITDA adj. (x) 24,6 23,2 20,1
EV/EBITA adj. (x) 38,7 32,9 27,3
EV/EBIT adj. (x) 40,1 33,7 27,9
EV/CE (x) 4,2 3,5 3,2
Year N/A N/A N/A
Investment ratios N/A N/A N/A
Capex/sales (%) -3,1 -2,9 -3,2
Capex/depreciation 1,2 1,2 1,3
Capex tangibles / tangible fixed assets 8,9 9,2 9,8
Capex intangibles / definite intangibles 12,1 0,8 7,2
Depreciation on intang / def. intang 0 0 0
Depreciation on tangibles / tangibles 8,44 7,58 7,84

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 % 6 Feb 2026
Briban Invest AB 10.3 % 10.3 % 27 Mar 2026
Segra Capital Management LLC 9.9 % 9.9 % 6 Feb 2026
Peter Gyllenhammar 9.0 % 9.0 % 27 Mar 2026
Avanza Pension 2.2 % 2.2 % 27 Mar 2026
Malte Edenius 1.9 % 1.9 % 27 Mar 2026
Benjamin Eisert 1.5 % 1.5 % 6 Feb 2026
Håkan Persson 1.2 % 1.2 % 27 Mar 2026
Handelsbanken Fonder 1.1 % 1.1 % 31 Mar 2026
Jan Barchan 0.9 % 0.9 % 27 Mar 2026
Source: Holdings by Modular Finance AB