|
Market Closed -
Nasdaq Stockholm
17:00:00 03/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 127.10 SEK | -0.39% |
|
-0.24% | -8.76% |
| 08-31 | SB1 Initiates Coverage of JM With Buy, Target Price SEK 165 | FW |
| 08-31 | SB1 Markets initiates coverage of JM with a buy rating and a target price of 165 kronor | 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 | 8,199 | - | - |
| Change | - | -59.53% | 0.86% | -5.97% | -16.54% | -8.76% | - | - |
| Enterprise Value (EV) 1 | 32,454 | 17,997 | 25,817 | 21,998 | 19,189 | 20,952 | 23,057 | 25,633 |
| Change | - | -44.55% | 43.45% | -14.79% | -12.77% | 9.19% | 10.05% | 11.17% |
| P/E | 15.8x | 7.35x | 26.5x | 43.6x | 144x | 30x | 14.6x | 9.79x |
| PBR | 3.37x | 1.27x | 1.37x | 1.32x | 1.13x | 1.01x | 0.96x | 0.9x |
| PEG | - | -0.76x | -0.4x | -1x | -1.9x | 0x | 0x | 0.2x |
| Capitalization / Revenue | 1.92x | 0.69x | 0.83x | 0.86x | 0.9x | 0.71x | 0.63x | 0.55x |
| EV / Revenue | 2.22x | 1.1x | 1.86x | 1.76x | 1.92x | 1.81x | 1.76x | 1.72x |
| EV / EBITDA | 13.9x | 8.9x | 17.1x | 31.8x | 58.9x | 38x | 26.3x | 20.8x |
| EV / EBIT | 14.6x | 8.72x | 35.3x | 41.4x | 64.6x | 39.3x | 26.5x | 20.9x |
| EV / FCF | -33.2x | - | 24.5x | 6.47x | 385x | 66.5x | -65.7x | 93.5x |
| FCF Yield | -3.01% | - | 4.09% | 15.5% | 0.26% | 1.5% | -1.52% | 1.07% |
| 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% | 2.06% | 3.72% | 5.49% |
| 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 | 127.60 | 127.60 | 127.60 |
| Nbr of stocks (in thousands) | 68,652 | 65,961 | 64,505 | 64,505 | 64,505 | 64,505 | - | - |
| Announcement Date | 02/02/22 | 01/02/23 | 30/01/24 | 31/01/25 | 30/01/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 30x | 1.81x | 38.02x | 2.06% | 855M | |
| 13.63x | 1.3x | 9.94x | 1.26% | 39.79B | |
| 12.15x | - | - | 0.82% | 23.19B | |
| 10.73x | 0.96x | 9.08x | 3.77% | 18.54B | |
| 10.06x | 0.83x | 9.03x | 4.25% | 13.94B | |
| 11.03x | 1.32x | 7.85x | 0.73% | 12.97B | |
| 13.45x | 0.82x | 6.57x | 3.15% | 6.62B | |
| 13.86x | 0.59x | 6x | 1.92% | 5.74B | |
| 13.09x | 0.7x | 10.45x | 3.84% | 5.04B | |
| 11.38x | 0.91x | 7.1x | 5.35% | 4.93B | |
| Average | 13.94x | 1.02x | 11.56x | 2.71% | 13.16B | |
| Weighted average by Cap. | 12.33x | 1.07x | 9.13x | 2.18% |
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
