|
Market Closed -
Nasdaq Stockholm
09:30:00 15/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 117.10 SEK | +2.45% |
|
+3.72% | -15.94% |
| 07/10 | DNB Carnegie cuts its price target for JM to 125 kronor (135), reiterates hold | FW |
| 02/10 | SEB reiterates buy on JM | 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 | 7,373 | - | - |
| Change | - | -59.53% | 0.86% | -5.97% | -16.54% | -17.95% | - | - |
| Enterprise Value (EV) 1 | 32,454 | 17,997 | 25,817 | 21,998 | 19,189 | 19,989 | 21,694 | 24,193 |
| Change | - | -44.55% | 43.45% | -14.79% | -12.77% | 4.17% | 8.53% | 11.52% |
| P/E | 15.8x | 7.35x | 26.5x | 43.6x | 144x | 28.5x | 12.5x | 8.48x |
| PBR | 3.37x | 1.27x | 1.37x | 1.32x | 1.13x | 0.91x | 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 | 0.58x | 0.51x |
| EV / Revenue | 2.22x | 1.1x | 1.86x | 1.76x | 1.92x | 1.73x | 1.7x | 1.68x |
| EV / EBITDA | 13.9x | 8.9x | 17.1x | 31.8x | 58.9x | 40.1x | 23.9x | 19.2x |
| EV / EBIT | 14.6x | 8.72x | 35.3x | 41.4x | 64.6x | 39.1x | 24.2x | 19.4x |
| EV / FCF | -33.2x | - | 24.5x | 6.47x | 385x | 63.5x | -61.8x | 88.3x |
| FCF Yield | -3.01% | - | 4.09% | 15.5% | 0.26% | 1.58% | -1.62% | 1.13% |
| Dividend per Share 2 | 13.5 | 14 | 3 | 3.25 | 2 | 2.667 | 4.667 | 7 |
| Rate of return | 3.3% | 8.13% | 1.69% | 1.95% | 1.44% | 2.33% | 4.08% | 6.12% |
| EPS 2 | 25.9 | 23.4 | 6.7 | 3.83 | 0.97 | 4.007 | 9.137 | 13.47 |
| Distribution rate | 52.1% | 59.8% | 44.8% | 84.9% | 206% | 66.6% | 51.1% | 52% |
| Net sales 1 | 14,608 | 16,385 | 13,851 | 12,507 | 9,981 | 11,582 | 12,749 | 14,406 |
| EBITDA 1 | 2,329 | 2,021 | 1,510 | 692 | 326 | 498.7 | 907 | 1,259 |
| EBIT 1 | 2,216 | 2,064 | 732 | 531 | 297 | 511.7 | 898 | 1,249 |
| Net income 1 | 1,798 | 1,575 | 433 | 246 | 63 | 259.3 | 591 | 869.3 |
| Net Debt 1 | 4,403 | 6,645 | 14,367 | 11,232 | 10,203 | 12,616 | 14,321 | 16,820 |
| Reference price 2 | 408.60 | 172.10 | 177.50 | 166.90 | 139.30 | 114.30 | 114.30 | 114.30 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.53x | 1.73x | 40.08x | 2.33% | 73Cr | |
| 12.82x | 1.23x | 9.48x | 1.34% | 3.74TCr | |
| 10.87x | 1.26x | 7.59x | 0.95% | 2.05TCr | |
| 15.15x | 0.67x | 10.42x | 2.72% | 1.75TCr | |
| 9.82x | 0.91x | 8.68x | 4.07% | 1.7TCr | |
| 16x | 1.61x | 11.02x | -.--% | 1.53TCr | |
| 9.7x | 0.81x | 8.76x | 4.3% | 1.38TCr | |
| 10.26x | 1.23x | 7.49x | 0.79% | 1.2TCr | |
| 13x | 0.8x | 6.42x | 3.23% | 645.15Cr | |
| Average | 14.02x | 1.14x | 12.22x | 2.19% | 1.56TCr | |
| Weighted average by Cap. | 12.37x | 1.11x | 9.17x | 1.97% |
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
