|
Market Closed -
Boerse Muenchen
16:43:36 2026-10-02 EDT
|
5-day change | 1st Jan Change | ||
| 10.36 EUR | -1.24% |
|
-1.04% | -17.66% |
| 10-02 | SEB reiterates buy on JM | FW |
| 10-02 | SEB lowers its target price for JM to SEK 149 (150), reiterates buy | FW |
Company Valuation: JM AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 28,051 | 11,352 | 11,450 | 10,766 | 8,986 | 7,476 | - | - |
| Change | - | -59.53% | 0.86% | -5.97% | -16.54% | -16.8% | - | - |
| Enterprise Value (EV) 1 | 32,454 | 17,997 | 25,817 | 21,998 | 19,189 | 20,230 | 22,335 | 24,910 |
| Change | - | -44.55% | 43.45% | -14.79% | -12.77% | 5.43% | 10.41% | 11.53% |
| P/E | 15.8x | 7.35x | 26.5x | 43.6x | 144x | 27.3x | 13.3x | 8.89x |
| PBR | 3.37x | 1.27x | 1.37x | 1.32x | 1.13x | 0.92x | 0.87x | 0.81x |
| PEG | - | -0.76x | -0.4x | -1x | -1.9x | 0x | 0x | 0.2x |
| Capitalization / Revenue | 1.92x | 0.69x | 0.83x | 0.86x | 0.9x | 0.64x | 0.57x | 0.5x |
| EV / Revenue | 2.22x | 1.1x | 1.86x | 1.76x | 1.92x | 1.74x | 1.71x | 1.67x |
| EV / EBITDA | 13.9x | 8.9x | 17.1x | 31.8x | 58.9x | 36.6x | 25.4x | 20.2x |
| EV / EBIT | 14.6x | 8.72x | 35.3x | 41.4x | 64.6x | 36x | 25.6x | 20.3x |
| EV / FCF | -33.2x | - | 24.5x | 6.47x | 385x | 64.2x | -63.6x | 90.9x |
| FCF Yield | -3.01% | - | 4.09% | 15.5% | 0.26% | 1.56% | -1.57% | 1.1% |
| Dividend per Share 2 | 13.5 | 14 | 3 | 3.25 | 2 | 2.625 | 4.75 | 7 |
| Rate of return | 3.3% | 8.13% | 1.69% | 1.95% | 1.44% | 2.26% | 4.1% | 6.04% |
| EPS 2 | 25.9 | 23.4 | 6.7 | 3.83 | 0.97 | 4.253 | 8.742 | 13.04 |
| Distribution rate | 52.1% | 59.8% | 44.8% | 84.9% | 206% | 61.7% | 54.3% | 53.7% |
| Net sales 1 | 14,608 | 16,385 | 13,851 | 12,507 | 9,981 | 11,607 | 13,077 | 14,929 |
| EBITDA 1 | 2,329 | 2,021 | 1,510 | 692 | 326 | 552 | 878.2 | 1,232 |
| EBIT 1 | 2,216 | 2,064 | 732 | 531 | 297 | 562 | 871.4 | 1,224 |
| Net income 1 | 1,798 | 1,575 | 433 | 246 | 63 | 278 | 617 | 907.7 |
| Net Debt 1 | 4,403 | 6,645 | 14,367 | 11,232 | 10,203 | 12,754 | 14,858 | 17,434 |
| Reference price 2 | 408.60 | 172.10 | 177.50 | 166.90 | 139.30 | 115.90 | 115.90 | 115.90 |
| Nbr of stocks (in thousands) | 68,652 | 65,961 | 64,505 | 64,505 | 64,505 | 64,505 | - | - |
| Announcement Date | 2/2/22 | 2/1/23 | 1/30/24 | 1/31/25 | 1/30/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.95x | 1.24x | 9.57x | 1.33% | 37.76B | |
| 11.46x | 1.33x | 7.98x | 0.89% | 21.69B | |
| 16.44x | 0.72x | 11.17x | 2.51% | 18.95B | |
| 9.66x | 0.91x | 8.57x | 4.18% | 16.84B | |
| 16.71x | 1.71x | 11.79x | -.--% | 15.97B | |
| 9.51x | 0.8x | 8.65x | 4.38% | 13.61B | |
| 10.74x | 1.28x | 7.75x | 0.75% | 12.59B | |
| 12.8x | 0.79x | 6.33x | 3.28% | 6.4B | |
| Average | 12.54x | 1.10x | 8.98x | 2.16% | 17.98B | |
| Weighted average by Cap. | 12.69x | 1.14x | 9.28x | 1.93% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- JM Stock
- JMM Stock
- Valuation JM AB
Select your edition
All financial news and data tailored to specific country editions
