Loading...
XSTO
DEDI
Market cap46mUSD
Jun 27, Last price  
46.50SEK
1D
-0.11%
1Q
-3.63%
Jan 2017
-35.86%
IPO
165.71%
Name

Dedicare AB (publ)

Chart & Performance

D1W1MN
P/E
9.44
P/S
0.26
EPS
4.93
Div Yield, %
13.98%
Shrs. gr., 5y
1.24%
Rev. gr., 5y
17.25%
Revenues
1.72b
-12.74%
270,608,000341,796,000331,918,000408,058,000544,704,000525,421,000538,599,000573,224,000650,104,000785,230,000812,017,000775,988,000885,195,0001,249,883,0001,768,008,0001,970,700,0001,719,700,000
Net income
47m
-57.34%
15,868,00018,061,00014,701,00015,434,00022,420,00013,268,00028,418,00057,974,00052,938,00060,078,00038,234,00026,435,00036,064,00065,564,000101,297,000110,402,00047,100,000
CFO
145m
+0.00%
17,449,0001,829,000505,00030,287,00032,643,000-5,059,00041,715,00014,896,00035,172,00082,165,00018,656,00046,954,00040,105,00069,587,000105,337,000145,395,000145,400,000
Dividend
Apr 26, 20246.5 SEK/sh
Earnings
Jul 10, 2025

Profile

Dedicare AB (publ) operates as a staffing company in the healthcare industry primarily in Sweden, Norway, Finland, and Denmark. The company hires and recruits doctors, nurses, social workers, and managers, as well as other staff in health and social work. It provides individual temporary staffing, as well as department, unit, or operations team staffing services. The company was founded in 1996 and is headquartered in Stockholm, Sweden.
URL
https://www.dedicare.se/
IPO date
May 04, 2011
Employees
1,164
Domiciled in
SE
Incorporated in
SE

Valuation

Title
SEK in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
1,719,700
-12.74%
1,970,700
11.46%
1,768,008
41.45%
Cost of revenue
1,454,700
1,420,735
1,240,809
Unusual Expense (Income)
NOPBT
265,000
549,965
527,199
NOPBT Margin
15.41%
27.91%
29.82%
Operating Taxes
12,600
29,531
29,051
Tax Rate
4.75%
5.37%
5.51%
NOPAT
252,400
520,434
498,148
Net income
47,100
-57.34%
110,402
8.99%
101,297
54.50%
Dividends
(57,400)
(57,376)
(38,080)
Dividend yield
Proceeds from repurchase of equity
BB yield
Debt
Debt current
57,342
23,721
Long-term debt
22,200
50,707
119,926
Deferred revenue
Other long-term liabilities
800
3,141
4,921
Net debt
(116,400)
(79,100)
850
Cash flow
Cash from operating activities
145,400
145,395
105,337
CAPEX
(4,500)
(2,083)
(5,363)
Cash from investing activities
(9,600)
(9,673)
(68,613)
Cash from financing activities
(81,800)
(81,829)
(30,069)
FCF
240,847
590,274
463,232
Balance
Cash
138,600
187,149
142,797
Long term investments
Excess cash
52,615
88,614
54,397
Stockholders' equity
281,289
238,837
Invested Capital
311,200
312,425
277,911
ROIC
80.95%
176.32%
232.77%
ROCE
81.84%
133.17%
150.43%
EV
Common stock shares outstanding
9,632
9,653
9,653
Price
Market cap
EV
EBITDA
265,000
574,357
547,407
EV/EBITDA
Interest
7,182
3,818
Interest/NOPBT
1.31%
0.72%