|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 148.00 SEK | +4.30% |
|
+12.86% | +6.46% |
| 07-02 | DNB Carnegie raises JM price target to 140 kronor (130), reiterates hold | FW |
| 07-02 | SEB raises JM price target to 156 kronor (146), 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 | 9,153 | - | - |
| Change | - | -59.53% | 0.86% | -5.97% | -16.54% | 1.87% | - | - |
| Enterprise Value (EV) 1 | 32,454 | 17,997 | 25,817 | 21,998 | 19,189 | 21,995 | 23,800 | 26,125 |
| Change | - | -44.55% | 43.45% | -14.79% | -12.77% | 14.63% | 8.2% | 9.77% |
| P/E | 15.8x | 7.35x | 26.5x | 43.6x | 144x | 26.6x | 14.4x | 10.3x |
| PBR | 3.37x | 1.27x | 1.37x | 1.32x | 1.13x | 1.11x | 1.05x | 0.99x |
| PEG | - | -0.76x | -0.4x | -1x | -1.9x | 0x | 0.2x | 0.3x |
| Capitalization / Revenue | 1.92x | 0.69x | 0.83x | 0.86x | 0.9x | 0.78x | 0.7x | 0.62x |
| EV / Revenue | 2.22x | 1.1x | 1.86x | 1.76x | 1.92x | 1.87x | 1.81x | 1.77x |
| EV / EBITDA | 13.9x | 8.9x | 17.1x | 31.8x | 58.9x | 36.9x | 24.7x | 20.4x |
| EV / EBIT | 14.6x | 8.72x | 35.3x | 41.4x | 64.6x | 38.1x | 24.8x | 20.5x |
| EV / FCF | -33.2x | - | 24.5x | 6.47x | 385x | 55.3x | 130x | 51.6x |
| FCF Yield | -3.01% | - | 4.09% | 15.5% | 0.26% | 1.81% | 0.77% | 1.94% |
| 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% | 1.85% | 3.35% | 4.93% |
| EPS 2 | 25.9 | 23.4 | 6.7 | 3.83 | 0.97 | 5.333 | 9.847 | 13.71 |
| Distribution rate | 52.1% | 59.8% | 44.8% | 84.9% | 206% | 49.2% | 48.2% | 51% |
| Net sales 1 | 14,608 | 16,385 | 13,851 | 12,507 | 9,981 | 11,747 | 13,125 | 14,748 |
| EBITDA 1 | 2,329 | 2,021 | 1,510 | 692 | 326 | 595.5 | 965.3 | 1,280 |
| EBIT 1 | 2,216 | 2,064 | 732 | 531 | 297 | 576.7 | 958.3 | 1,272 |
| Net income 1 | 1,798 | 1,575 | 433 | 246 | 63 | 356 | 636.3 | 884.9 |
| Net Debt 1 | 4,403 | 6,645 | 14,367 | 11,232 | 10,203 | 12,842 | 14,646 | 16,972 |
| Reference price 2 | 408.60 | 172.10 | 177.50 | 166.90 | 139.30 | 141.90 | 141.90 | 141.90 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 26.61x | 1.87x | 36.94x | 1.85% | 947M | |
| 15x | 1.42x | 10.92x | 1.13% | 44.97B | |
| 13.34x | - | - | 0.76% | 25.46B | |
| 10.64x | 0.91x | 8.39x | 3.95% | 17.16B | |
| 12.32x | 1.5x | 8.92x | 0.65% | 14.69B | |
| 10.05x | 0.83x | 8.95x | 4.24% | 13.79B | |
| 13.68x | - | - | -.--% | 6.71B | |
| 13.43x | 0.82x | 6.58x | 3.15% | 6.54B | |
| 11.2x | 0.57x | 5.66x | 5.06% | 5.24B | |
| 9.12x | 0.76x | 10.52x | 3.72% | 5.13B | |
| Average | 13.54x | 1.08x | 12.11x | 2.45% | 14.06B | |
| Weighted average by Cap. | 12.99x | 1.17x | 9.69x | 1.95% |
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
