XSTOARJO B
Market cap837mUSD
Dec 23, Last price
34.64SEK
1D
2.00%
1Q
-21.95%
IPO
42.26%
Name
Arjo AB (publ)
Chart & Performance
Profile
Arjo AB (publ) develops and sells medical devices and solutions for patients with reduced mobility and age-related health challenges in North America, Western Europe, and internationally. It offers products and solutions for patient handling, hygiene, disinfection, medical beds, treatment and prevention of pressure injuries and leg ulcers, prevention of deep vein thrombosis, treatment of edema, and for obstetric and cardiac diagnostics. The company also provides dementia and bariatric room assessment solutions, as well as clinical consulting, maintenance, and equipment rental and financing solutions. It serves private and public institutions that provide acute and long-term care. The company was founded in 1957 and is headquartered in Malmö, Sweden.
Valuation
Title SEK in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 10,980,000 10.03% | 9,979,000 10.02% | 9,070,000 -0.09% | |||||||
Cost of revenue | 10,041,000 | 9,181,000 | 7,936,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 939,000 | 798,000 | 1,134,000 | |||||||
NOPBT Margin | 8.55% | 8.00% | 12.50% | |||||||
Operating Taxes | 160,000 | 149,000 | 247,000 | |||||||
Tax Rate | 17.04% | 18.67% | 21.78% | |||||||
NOPAT | 779,000 | 649,000 | 887,000 | |||||||
Net income | 480,000 6.90% | 449,000 -39.49% | 742,000 41.06% | |||||||
Dividends | (232,000) | (313,000) | (232,000) | |||||||
Dividend yield | 2.16% | 2.95% | 0.77% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 2,299,000 | 2,681,000 | 4,505,000 | |||||||
Long-term debt | 4,348,000 | 4,800,000 | 2,106,000 | |||||||
Deferred revenue | 559,000 | 98,000 | 103,000 | |||||||
Other long-term liabilities | 659,000 | (2,000) | (2,000) | |||||||
Net debt | 5,165,000 | 6,011,000 | 5,325,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,061,000 | 915,000 | 1,734,000 | |||||||
CAPEX | (403,000) | (900,000) | (760,000) | |||||||
Cash from investing activities | (638,000) | (902,000) | (695,000) | |||||||
Cash from financing activities | (1,427,000) | 136,000 | (1,277,000) | |||||||
FCF | 1,559,000 | (409,000) | (1,566,000) | |||||||
Balance | ||||||||||
Cash | 923,000 | 949,000 | 757,000 | |||||||
Long term investments | 559,000 | 521,000 | 529,000 | |||||||
Excess cash | 933,000 | 971,050 | 832,500 | |||||||
Stockholders' equity | 7,582,000 | 7,624,000 | 6,884,000 | |||||||
Invested Capital | 12,794,000 | 12,955,950 | 11,545,500 | |||||||
ROIC | 6.05% | 5.30% | 9.08% | |||||||
ROCE | 6.75% | 5.65% | 9.03% | |||||||
EV | ||||||||||
Common stock shares outstanding | 272,370 | 272,370 | 272,370 | |||||||
Price | 39.40 1.18% | 38.94 -64.86% | 110.80 76.29% | |||||||
Market cap | 10,731,361 1.18% | 10,606,071 -64.86% | 30,178,549 76.29% | |||||||
EV | 15,896,361 | 16,617,071 | 35,503,549 | |||||||
EBITDA | 1,999,000 | 1,875,000 | 2,090,000 | |||||||
EV/EBITDA | 7.95 | 8.86 | 16.99 | |||||||
Interest | 267,000 | 115,000 | 87,000 | |||||||
Interest/NOPBT | 28.43% | 14.41% | 7.67% |