|
Market Closed -
Nasdaq Stockholm
13:00:00 2026-10-28 EDT
|
5-day change | 1st Jan Change | ||
| 52.20 SEK | -1.88% |
|
-2.97% | -25.43% |
| 10-27 | Handelsbanken cuts price target for John Mattson to 58 kronor (61), reiterates hold | FW |
| 10-23 | SEB lowers its price target for John Mattson to SEK55 (SEK58), reiterates Hold | FW |
Projected Income Statement: John MattsonAB
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 407.9 | - | - | - | 673 | 718 | 758 | 780 |
| Change | - | - | - | - | - | 6.69% | 5.57% | 2.9% |
| EBITDA 1 | 193 | - | 437.3 | 409.3 | 434 | 467 | 499 | 516 |
| Change | - | - | - | -6.4% | 6.03% | 7.6% | 6.85% | 3.41% |
| EBIT 1 | 193 | - | - | - | 434 | 467 | 499 | 516 |
| Change | - | - | - | - | - | 7.6% | 6.85% | 3.41% |
| Interest Paid 1 | -89.9 | - | - | - | -210.8 | -244 | -275 | -290 |
| Earnings before Tax (EBT) 1 | 1,692 | 193.4 | -1,395 | 484.2 | 507.4 | 690 | 224 | 227 |
| Change | - | -88.57% | -821.1% | 134.72% | 4.79% | 35.99% | -67.54% | 1.34% |
| Net income 1 | 1,322 | 123.7 | -1,256 | 429 | 394.8 | 593 | 175 | 177 |
| Change | - | -90.64% | -1,115.28% | 134.16% | -7.97% | 50.2% | -70.49% | 1.14% |
| Announcement Date | 2/23/22 | 2/22/23 | 2/16/24 | 2/13/25 | 2/12/26 | - | - | - |
1SEK in Million
Estimates
Forecast Balance Sheet: John MattsonAB
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 9,219 | 8,876 | 6,759 | 6,705 | 6,655 | 7,599 | 7,767 | 7,947 |
| Change | - | -3.72% | -23.85% | -0.8% | -0.75% | 14.19% | 2.21% | 2.32% |
| Announcement Date | 2/23/22 | 2/22/23 | 2/16/24 | 2/13/25 | 2/12/26 | - | - | - |
1SEK in Million
Estimates
Cash Flow Forecast: John MattsonAB
| Fiscal Period: December | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|
| CAPEX 1 | 261.7 | 325 | 350 | 360 |
| Change | - | 24.19% | 7.69% | 2.86% |
| Free Cash Flow (FCF) 1 | - | - | - | - |
| Change | - | - | - | - |
| Announcement Date | 2/12/26 | - | - | - |
1SEK in Million
Estimates
Forecast Financial Ratios: John MattsonAB
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|---|
Profitability | |||||||||
| EBITDA Margin (%) | - | 47.32% | - | - | - | 64.49% | 65.04% | 65.83% | 66.15% |
| EBIT Margin (%) | - | 47.32% | - | - | - | 64.49% | 65.04% | 65.83% | 66.15% |
| EBT Margin (%) | - | 414.88% | - | - | - | 75.39% | 96.1% | 29.55% | 29.1% |
| Net margin (%) | - | 324.1% | - | - | - | 58.66% | 82.59% | 23.09% | 22.69% |
| FCF margin (%) | - | - | - | - | - | - | - | - | - |
| FCF / Net Income (%) | - | - | - | - | - | - | - | - | - |
Profitability | |||||||||
| ROA | 1.33% | 1.01% | 1.32% | 1.56% | 1.74% | 1.8% | - | - | - |
| ROE | 15.08% | 30.76% | 2.25% | -22.34% | 7.46% | 6.32% | - | - | - |
Financial Health | |||||||||
| Leverage (Debt/EBITDA) | - | 47.77x | - | 15.46x | 16.38x | 15.33x | 16.27x | 15.57x | 15.4x |
| Debt / Free cash flow | - | - | - | - | - | - | - | - | - |
Capital Intensity | |||||||||
| CAPEX / Current Assets (%) | - | - | - | - | - | 38.89% | 45.26% | 46.17% | 46.15% |
| CAPEX / EBITDA (%) | - | - | - | - | - | 60.3% | 69.59% | 70.14% | 69.77% |
| CAPEX / FCF (%) | - | - | - | - | - | - | - | - | - |
Items per share | |||||||||
| Cash flow per share 1 | - | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - | - |
| Dividend per Share 1 | - | - | - | - | - | - | 0.25 | 0.25 | 0.25 |
| Change | - | - | - | - | - | - | - | 0% | 0% |
| Book Value Per Share 1 | - | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - | - |
| EPS 1 | - | 38.21 | 3.3 | -31.75 | 5.66 | 5.25 | 5.5 | 2.47 | 2.51 |
| Change | - | - | -91.36% | -1,062.12% | 117.83% | -7.24% | 4.76% | -55.09% | 1.62% |
| Nbr of stocks (in thousands) | - | 36,365 | 37,897 | 75,794 | 75,794 | 75,794 | 74,089 | 74,089 | 74,089 |
| Announcement Date | - | 2/23/22 | 2/22/23 | 2/16/24 | 2/13/25 | 2/12/26 | - | - | - |
1SEK
Estimates
| 2026 * | 2027 * | |
|---|---|---|
| P/E | 9.49x | 21.1x |
| PBR | - | - |
| EV / Sales | 16x | 15.3x |
| Yield | 0.48% | 0.48% |
EPS & Dividend
Y-o-Y evolution of P/E
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
52.20SEK
Average target price
60.00SEK
Spread / Average Target
+14.94%
Quarterly revenue - Rate of surprise
- Stock Market
- Stocks
- JOMA Stock
- Financials John MattsonAB
Select your edition
All financial news and data tailored to specific country editions
