Loading...
XSTO
EPEN
Market cap347mUSD
Jun 23, Last price  
105.00SEK
1D
1.54%
1Q
-19.91%
Jan 2017
195.90%
IPO
295.20%
Name

Beijer Electronics Group AB

Chart & Performance

D1W1MN
P/E
21.37
P/S
1.50
EPS
4.91
Div Yield, %
0.96%
Shrs. gr., 5y
0.10%
Rev. gr., 5y
7.70%
Revenues
2.26b
-8.60%
1,121,509,0001,205,912,0001,417,240,0001,558,699,0001,437,747,0001,618,797,0002,128,386,0002,470,647,0002,258,125,000
Net income
158m
-21.20%
-126,061,000-6,988,00043,518,00064,954,000-5,647,00035,760,000146,080,000200,508,000158,009,000
CFO
460m
+37.32%
9,365,00047,861,000109,174,000183,260,000194,290,00084,605,000200,939,000334,618,000459,506,000
Dividend
May 14, 20251.25 SEK/sh
Earnings
Jul 14, 2025

Profile

Ependion AB, together with its subsidiaries, provides digital solutions for secure control, management, visualization, and data communication. It operates through Beijer Electronics and Westermo segments. The Beijer Electronics segment engages in development, manufacturing, and sale of hardware and software solutions to machine builders for digitized control, connection, and presentation, as well as data collection and analysis; and develops, manufactures, and sells solutions for wireless and wired data communications, and other applications, as well as monitoring and security in public buses. Westermo segment develops, manufactures, and sells robust network products for reliable data communication for trains and subways markets. In addition, it offers digital solutions for control and surveillance systems; and industrial data communication solutions for robust and secure data communication, and infrastructure, such as transportations, energy, water supply markets. The company sells its products through system integrators, original equipment manufacturers, brand label customers, and distributors. It also operates in Sweden, rest of Nordics, Germany, the United Kingdom, France, Turkey, rest of Europe, the United States, China, Taiwan, rest of Asia, and internationally. The company was formerly known as Beijer Electronics Group AB (publ) and changed its name to Ependion AB in May 2023. Ependion AB was incorporated in 1926 and is headquartered in Malmö, Sweden.
IPO date
Jun 08, 2000
Employees
Domiciled in
SE
Incorporated in
SE

Valuation

Title
SEK in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑12
Income
Revenues
2,258,125
-8.60%
2,470,647
16.08%
2,128,386
31.48%
Cost of revenue
2,012,412
1,461,081
1,930,111
Unusual Expense (Income)
NOPBT
245,713
1,009,566
198,275
NOPBT Margin
10.88%
40.86%
9.32%
Operating Taxes
49,439
74,918
39,656
Tax Rate
20.12%
7.42%
20.00%
NOPAT
196,274
934,648
158,619
Net income
158,009
-21.20%
200,508
37.26%
146,080
308.50%
Dividends
(28,941)
(14,419)
(14,384)
Dividend yield
1.03%
0.39%
0.45%
Proceeds from repurchase of equity
2,976
971
BB yield
-0.08%
-0.03%
Debt
Debt current
174,909
206,987
277,467
Long-term debt
673,682
582,163
489,559
Deferred revenue
59,766
45,784
Other long-term liabilities
195,663
107,588
142,655
Net debt
670,538
640,619
600,897
Cash flow
Cash from operating activities
459,506
334,618
200,939
CAPEX
(224,217)
(173,664)
(121,431)
Cash from investing activities
(275,617)
(232,202)
(124,609)
Cash from financing activities
(159,863)
(111,387)
(79,129)
FCF
238,106
837,356
31,824
Balance
Cash
178,053
142,486
159,864
Long term investments
6,045
6,265
Excess cash
65,147
24,999
59,710
Stockholders' equity
924,966
755,254
Invested Capital
2,230,440
2,035,432
1,820,038
ROIC
9.20%
48.48%
9.26%
ROCE
10.51%
46.97%
10.16%
EV
Common stock shares outstanding
29,024
29,241
29,241
Price
97.10
-22.69%
125.60
13.77%
110.40
41.54%
Market cap
2,818,205
-23.27%
3,672,670
13.77%
3,228,206
42.41%
EV
3,488,743
4,317,900
3,833,975
EBITDA
245,713
1,088,127
277,402
EV/EBITDA
14.20
3.97
13.82
Interest
47,210
22,088
Interest/NOPBT
4.68%
11.14%