|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 135.50 SEK | +2.50% |
|
+16.51% | -2.73% |
| 06-24 | JM Acquires Swedish Residential Property for SEK180 Million | MT |
| 06-24 | JM acquires development rights in Malmö for SEK 180m | 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 | 8,740 | - | - |
| Change | - | -59.53% | 0.86% | -5.97% | -16.54% | -2.73% | - | - |
| Enterprise Value (EV) 1 | 32,454 | 17,997 | 25,817 | 21,998 | 19,189 | 21,582 | 23,387 | 25,712 |
| Change | - | -44.55% | 43.45% | -14.79% | -12.77% | 12.48% | 8.36% | 9.94% |
| P/E | 15.8x | 7.35x | 26.5x | 43.6x | 144x | 25.4x | 13.8x | 9.88x |
| PBR | 3.37x | 1.27x | 1.37x | 1.32x | 1.13x | 1.06x | 1.01x | 0.94x |
| 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 | 0.74x | 0.67x | 0.59x |
| EV / Revenue | 2.22x | 1.1x | 1.86x | 1.76x | 1.92x | 1.84x | 1.78x | 1.74x |
| EV / EBITDA | 13.9x | 8.9x | 17.1x | 31.8x | 58.9x | 36.2x | 24.2x | 20.1x |
| EV / EBIT | 14.6x | 8.72x | 35.3x | 41.4x | 64.6x | 37.4x | 24.4x | 20.2x |
| EV / FCF | -33.2x | - | 24.5x | 6.47x | 385x | 54.2x | 128x | 50.8x |
| FCF Yield | -3.01% | - | 4.09% | 15.5% | 0.26% | 1.84% | 0.78% | 1.97% |
| 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% | 1.94% | 3.51% | 5.17% |
| 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 | 135.50 | 135.50 | 135.50 |
| Nbr of stocks (in thousands) | 68,652 | 65,961 | 64,505 | 64,505 | 64,505 | 64,505 | - | - |
| Announcement Date | 2/2/22 A | 2/1/23 A | 1/30/24 A | 1/31/25 A | 1/30/26 A | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.79x | 1.82x | 35.89x | 1.99% | 880M | |
| 15.41x | 1.45x | 11.2x | 1.1% | 46.19B | |
| 13.69x | - | - | 0.74% | 26.14B | |
| 10.54x | 0.9x | 8.35x | 3.98% | 16.83B | |
| 12.92x | 1.56x | 9.31x | 0.62% | 15.4B | |
| 9.93x | 0.83x | 8.88x | 4.29% | 13.49B | |
| 13.66x | - | - | -.--% | 6.7B | |
| 13.35x | 0.81x | 6.54x | 3.16% | 6.44B | |
| 11.16x | 0.57x | 5.65x | 5.02% | 5.22B | |
| 9.16x | 0.76x | 10.54x | 3.7% | 5.09B | |
| Average | 13.46x | 1.09x | 12.05x | 2.46% | 14.24B | |
| Weighted average by Cap. | 13.23x | 1.20x | 9.84x | 1.91% |
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
