|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 121.70 SEK | -0.81% |
|
+0.16% | -12.63% |
| 07-20 | JM CEO Mikael Åslund increases his shareholding | FW |
| 07-16 | Employee representative at JM increases her shareholding | 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 | 7,850 | - | - |
| Change | - | -59.53% | 0.86% | -5.97% | -16.54% | -12.63% | - | - |
| Enterprise Value (EV) 1 | 32,454 | 17,997 | 25,817 | 21,998 | 19,189 | 20,604 | 22,709 | 25,284 |
| Change | - | -44.55% | 43.45% | -14.79% | -12.77% | 7.38% | 10.22% | 11.34% |
| P/E | 15.8x | 7.35x | 26.5x | 43.6x | 144x | 28.6x | 13.9x | 9.33x |
| PBR | 3.37x | 1.27x | 1.37x | 1.32x | 1.13x | 0.97x | 0.92x | 0.85x |
| PEG | - | -0.76x | -0.4x | -1x | -1.9x | 0x | 0x | 0.2x |
| Capitalization / Revenue | 1.92x | 0.69x | 0.83x | 0.86x | 0.9x | 0.68x | 0.6x | 0.53x |
| EV / Revenue | 2.22x | 1.1x | 1.86x | 1.76x | 1.92x | 1.78x | 1.74x | 1.69x |
| EV / EBITDA | 13.9x | 8.9x | 17.1x | 31.8x | 58.9x | 37.3x | 25.9x | 20.5x |
| EV / EBIT | 14.6x | 8.72x | 35.3x | 41.4x | 64.6x | 38.6x | 26.1x | 20.7x |
| EV / FCF | -33.2x | - | 24.5x | 6.47x | 385x | 65.4x | 217x | 53.4x |
| FCF Yield | -3.01% | - | 4.09% | 15.5% | 0.26% | 1.53% | 0.46% | 1.87% |
| 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% | 2.16% | 3.9% | 5.75% |
| 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 | 533.2 | 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 | 121.70 | 121.70 | 121.70 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.85x | 1.78x | 37.44x | 2.14% | 810M | |
| 13.62x | 1.3x | 9.97x | 1.26% | 39.9B | |
| 12.25x | - | - | 0.82% | 23.37B | |
| 10.76x | 0.91x | 8.61x | 3.87% | 17.26B | |
| 10.36x | 0.84x | 9.2x | 4.13% | 13.9B | |
| 11.48x | 1.41x | 8.36x | 0.7% | 13.7B | |
| 13.79x | - | - | -.--% | 6.67B | |
| 13.7x | 0.83x | 6.7x | 3.08% | 6.55B | |
| 13.01x | 0.56x | 5.71x | 2.01% | 5.41B | |
| 8.99x | 0.76x | 10.88x | 3.77% | 4.97B | |
| Average | 13.68x | 1.05x | 12.11x | 2.18% | 13.25B | |
| Weighted average by Cap. | 12.35x | 1.10x | 9.25x | 1.92% |
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
- Valuation JM AB
Select your edition
All financial news and data tailored to specific country editions
