XSTO
JOBS
Market cap16mUSD
Jun 09, Last price
32.80SEK
1D
0.92%
1Q
27.13%
IPO
23.31%
Name
Job Solution Sweden Holding AB
Chart & Performance
P/E
12.97
P/S
0.40
EPS
2.53
Div Yield, %
—
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
407m
+451.55%
Net income
13m
+730.34%
CFO
18m
+320.70%
Dividend
May 22, 20231.66 SEK/sh
Profile
Job Solution Sweden Holding AB operates as a recruitment company in Sweden and Norway. It offers search and headhunting services for civil engineering, infrastructure, and industrial sectors. The company was founded in 2015 and is based in Sundbyberg, Sweden.
Valuation
Title SEK in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | |
| Income | |||||
Revenues | 406,908 451.55% | 73,776 74.61% | 42,251 64.06% | ||
Cost of revenue | 363,224 | 68,439 | 27,967 | ||
Unusual Expense (Income) | |||||
NOPBT | 43,684 | 5,337 | 14,284 | ||
NOPBT Margin | 10.74% | 7.23% | 33.81% | ||
Operating Taxes | 4,283 | 912 | 2,163 | ||
Tax Rate | 9.80% | 17.09% | 15.15% | ||
NOPAT | 39,401 | 4,425 | 12,120 | ||
Net income | 12,563 730.34% | 1,513 -78.68% | 7,098 16.93% | ||
Dividends | (6,054) | (5,500) | |||
Dividend yield | 5.36% | 6.56% | |||
Proceeds from repurchase of equity | 9,350 | 12,643 | |||
BB yield | -8.27% | -15.07% | |||
| Debt | |||||
Debt current | 11,289 | 13,830 | 1,836 | ||
Long-term debt | 39,483 | 28,366 | 9,818 | ||
Deferred revenue | |||||
Other long-term liabilities | 13,281 | 1,696 | 3,687 | ||
Net debt | 20,721 | 14,151 | (5,966) | ||
| Cash flow | |||||
Cash from operating activities | 17,985 | 4,275 | 6,570 | ||
CAPEX | (226) | ||||
Cash from investing activities | 8,753 | (8,511) | (10,944) | ||
Cash from financing activities | (24,528) | 14,660 | 11,345 | ||
FCF | 43,242 | (8,193) | 9,736 | ||
| Balance | |||||
Cash | 30,051 | 27,867 | 17,635 | ||
Long term investments | 178 | (15) | |||
Excess cash | 9,706 | 24,356 | 15,508 | ||
Stockholders' equity | 20,149 | 7,278 | 11,728 | ||
Invested Capital | 114,997 | 63,027 | 22,179 | ||
ROIC | 44.26% | 10.39% | 88.72% | ||
ROCE | 35.03% | 7.59% | 42.13% | ||
| EV | |||||
Common stock shares outstanding | 4,952 | 3,719 | 3,396 | ||
Price | 20.40 -32.89% | 30.40 23.08% | 24.70 | ||
Market cap | 101,018 -10.64% | 113,049 34.77% | 83,881 | ||
EV | 121,909 | 127,200 | 78,066 | ||
EBITDA | 48,321 | 7,993 | 14,358 | ||
EV/EBITDA | 2.52 | 15.91 | 5.44 | ||
Interest | 4,075 | 1,464 | 179 | ||
Interest/NOPBT | 9.33% | 27.43% | 1.25% | ||