Loading...
XSTOOGUN B
Market cap29mUSD
Dec 23, Last price  
30.75SEK
1D
0.16%
1Q
-6.53%
Jan 2017
-18.44%
IPO
-40.87%
Name

Ogunsen AB (publ)

Chart & Performance

D1W1MN
XSTO:OGUN B chart
P/E
8.81
P/S
0.64
EPS
3.49
Div Yield, %
14.67%
Shrs. gr., 5y
0.45%
Rev. gr., 5y
5.26%
Revenues
512m
+1.26%
141,374,000132,792,000175,618,000218,805,000221,588,000246,301,000297,047,000328,048,000341,149,000383,907,000395,961,000414,750,000354,257,000420,319,000505,155,000511,543,000
Net income
37m
-23.62%
10,379,0002,928,00015,519,00018,425,00013,046,00016,784,00022,912,00027,110,00027,683,00031,226,00029,012,00018,234,00011,053,00036,674,00048,895,00037,346,000
CFO
39m
-31.08%
9,197,000-2,221,00024,896,00012,876,0008,777,00018,908,00023,043,00032,163,00029,937,00020,328,00033,493,00020,683,00018,956,00041,770,00055,962,00038,571,000
Dividend
Apr 19, 20243.4 SEK/sh
Earnings
Feb 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.
URL
https://www.ogunsen.se/
IPO date
Mar 06, 2007
Employees
Domiciled in
SE
Incorporated in
SE

Valuation

Title
SEK in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
511,543
1.26%
505,155
20.18%
420,319
18.65%
Cost of revenue
465,887
266,197
279,150
Unusual Expense (Income)
NOPBT
45,656
238,958
141,169
NOPBT Margin
8.93%
47.30%
33.59%
Operating Taxes
10,144
13,057
9,977
Tax Rate
22.22%
5.46%
7.07%
NOPAT
35,512
225,901
131,192
Net income
37,346
-23.62%
48,895
33.32%
36,674
231.80%
Dividends
(48,267)
(35,309)
(21,400)
Dividend yield
12.15%
7.65%
4.54%
Proceeds from repurchase of equity
875
8,279
3,033
BB yield
-0.22%
-1.79%
-0.64%
Debt
Debt current
7,775
6,464
3,173
Long-term debt
40,605
39,958
2,702
Deferred revenue
Other long-term liabilities
(1,000)
1,000
(1)
Net debt
(10,466)
(31,970)
(60,286)
Cash flow
Cash from operating activities
38,571
55,962
41,770
CAPEX
(5,695)
(2,650)
(30)
Cash from investing activities
(3,302)
(1,839)
460
Cash from financing activities
(54,297)
(41,900)
(21,216)
FCF
18,939
198,928
140,942
Balance
Cash
58,846
77,874
65,651
Long term investments
518
510
Excess cash
33,269
53,134
45,145
Stockholders' equity
62,583
143,411
114,560
Invested Capital
76,895
38,610
32,758
ROIC
61.49%
633.06%
363.63%
ROCE
41.35%
259.65%
181.21%
EV
Common stock shares outstanding
10,740
10,750
10,712
Price
37.00
-13.85%
42.95
-2.39%
44.00
87.23%
Market cap
397,373
-13.94%
461,719
-2.04%
471,333
87.36%
EV
386,907
429,749
411,047
EBITDA
55,471
248,495
145,187
EV/EBITDA
6.97
1.73
2.83
Interest
694
652
80
Interest/NOPBT
1.52%
0.27%
0.06%