Loading...
XSTO
OGUN B
Market cap28mUSD
Jul 14, Last price  
24.65SEK
1D
-1.00%
1Q
-7.68%
Jan 2017
-34.62%
IPO
-52.60%
Name

Ogunsen AB (publ)

Chart & Performance

D1W1MN
P/E
13.02
P/S
0.59
EPS
1.89
Div Yield, %
13.79%
Shrs. gr., 5y
0.26%
Rev. gr., 5y
2.28%
Revenues
464m
-9.25%
141,374,000132,792,000175,618,000218,805,000221,588,000246,301,000297,047,000328,048,000341,149,000383,907,000395,961,000414,750,000354,257,000420,319,000505,155,000511,543,000464,200,000
Net income
21m
-43.77%
10,379,0002,928,00015,519,00018,425,00013,046,00016,784,00022,912,00027,110,00027,683,00031,226,00029,012,00018,234,00011,053,00036,674,00048,895,00037,346,00021,000,000
CFO
24m
-39.07%
9,197,000-2,221,00024,896,00012,876,0008,777,00018,908,00023,043,00032,163,00029,937,00020,328,00033,493,00020,683,00018,956,00041,770,00055,962,00038,571,00023,500,000
Dividend
Apr 19, 20243.4 SEK/sh
Earnings
Aug 21, 2025

Profile

Ogunsen AB (publ) provides recruitment and consultancy services for specialists and managers in information technology, finance, human resource, and supply chain sectors in Sweden. The company was formerly known as SJR in Scandinavia AB (publ) and changed its name to Ogunsen AB (publ) in November 2021. Ogunsen AB (publ) was founded in 1993 and is based in Stockholm, Sweden.
IPO date
Mar 06, 2007
Employees
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
464,200
-9.25%
511,543
1.26%
505,155
20.18%
Cost of revenue
232,500
465,887
266,197
Unusual Expense (Income)
NOPBT
231,700
45,656
238,958
NOPBT Margin
49.91%
8.93%
47.30%
Operating Taxes
5,800
10,144
13,057
Tax Rate
2.50%
22.22%
5.46%
NOPAT
225,900
35,512
225,901
Net income
21,000
-43.77%
37,346
-23.62%
48,895
33.32%
Dividends
(36,600)
(48,267)
(35,309)
Dividend yield
10.92%
12.15%
7.65%
Proceeds from repurchase of equity
875
8,279
BB yield
-0.22%
-1.79%
Debt
Debt current
7,900
7,775
6,464
Long-term debt
24,900
40,605
39,958
Deferred revenue
Other long-term liabilities
(100)
(1,000)
1,000
Net debt
(3,300)
(10,466)
(31,970)
Cash flow
Cash from operating activities
23,500
38,571
55,962
CAPEX
(2,100)
(5,695)
(2,650)
Cash from investing activities
(1,800)
(3,302)
(1,839)
Cash from financing activities
(44,400)
(54,297)
(41,900)
FCF
232,792
18,939
198,928
Balance
Cash
36,100
58,846
77,874
Long term investments
518
Excess cash
12,890
33,269
53,134
Stockholders' equity
62,583
143,411
Invested Capital
86,700
76,895
38,610
ROIC
276.17%
61.49%
633.06%
ROCE
266.63%
41.35%
259.65%
EV
Common stock shares outstanding
10,758
10,740
10,750
Price
31.15
-15.81%
37.00
-13.85%
42.95
-2.39%
Market cap
335,121
-15.67%
397,373
-13.94%
461,719
-2.04%
EV
331,821
386,907
429,749
EBITDA
231,700
55,471
248,495
EV/EBITDA
1.43
6.97
1.73
Interest
1,000
694
652
Interest/NOPBT
0.43%
1.52%
0.27%