Loading...
XSTO
VESTUM
Market cap411mUSD
Jun 12, Last price  
10.32SEK
1D
-3.01%
1Q
11.45%
Jan 2017
-83.96%
IPO
-99.68%
Name

Vestum AB (publ)

Chart & Performance

D1W1MN
P/E
P/S
0.88
EPS
Div Yield, %
Shrs. gr., 5y
87.83%
Rev. gr., 5y
162.81%
Revenues
4.42b
-23.36%
214,374,000305,653,000367,310,000408,402,000375,708,000289,245,000194,568,000161,579,000131,913,000123,202,00082,935,00034,232,00035,225,00021,487,0001,049,000,0006,930,000,0005,762,000,0004,416,000,000
Net income
-374m
L-0.00%
3,759,00034,279,00048,759,00029,388,000-23,403,000-45,670,500-97,433,000-49,367,000-44,310,000-70,397,000-60,876,000-2,973,000-30,588,000-20,762,0003,000,000141,000,000-374,000,000-374,000,000
CFO
377m
-40.54%
-5,011,00015,326,00058,882,000881,000-39,865,00017,995,500-46,001,000-36,292,000-30,362,000-54,300,000-52,792,000-26,647,000-25,162,000-17,119,000-10,000,000421,000,000634,000,000377,000,000

Profile

Vestum AB (publ) engages in the clothes manufacturing and sale, construction, and infrastructure businesses in Sweden. The company designs, markets, and sells clothes and accessories, including urban functional garments in the premium streetwear segment under the WeSC brand for women and men in Sweden and internationally. It also provides demolition, remediation, and drilling services with a focus on construction-related, insurance, and real estate companies; contractor services for the assembly and installation of automation and passage systems for companies, municipalities, and private individuals; construction services primarily in the areas of railway environment and public transport projects; and aluminum and glass solutions to the housing and construction markets for customers in the segments of retailers, small house manufacturers, glaziers, construction companies, and private. In addition, the company engages in renting and selling containers and road products for construction-related operations, which include refrigerated, storage, construction, and office containers, as well as drive plates; the ground, assembly, and construction works related to infrastructure, such as roads, railways, pipelines, and communications; the supply of electrical installations and designs; and the provision of works related to power and lighting in private and public environments. It offers its clothes and accessories through e-commerce and resellers. The company was formerly known as WeSC AB (publ) and changed its name to Vestum AB (publ) in June 2021. Vestum AB (publ) was incorporated in 1999 and is based in Stockholm, Sweden.
IPO date
May 19, 2008
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
4,416,000
-23.36%
5,762,000
-16.85%
6,930,000
560.63%
Cost of revenue
2,260,000
3,072,000
3,765,000
Unusual Expense (Income)
NOPBT
2,156,000
2,690,000
3,165,000
NOPBT Margin
48.82%
46.69%
45.67%
Operating Taxes
41,000
36,000
38,000
Tax Rate
1.90%
1.34%
1.20%
NOPAT
2,115,000
2,654,000
3,127,000
Net income
(374,000)
0.00%
(374,000)
-365.25%
141,000
4,600.00%
Dividends
Dividend yield
Proceeds from repurchase of equity
(1,000)
2,000
20,000
BB yield
0.02%
-0.07%
-0.32%
Debt
Debt current
128,000
1,469,000
197,000
Long-term debt
2,499,000
1,509,000
3,918,000
Deferred revenue
Other long-term liabilities
30,000
82,000
182,000
Net debt
2,453,000
2,630,000
3,499,000
Cash flow
Cash from operating activities
377,000
634,000
421,000
CAPEX
(41,000)
(62,000)
(60,000)
Cash from investing activities
(275,000)
(32,000)
(1,269,000)
Cash from financing activities
(416,000)
(860,000)
(48,000)
FCF
2,006,000
3,018,000
2,582,000
Balance
Cash
174,000
345,000
608,000
Long term investments
3,000
8,000
Excess cash
59,900
269,500
Stockholders' equity
(576,000)
(404,000)
43,000
Invested Capital
6,676,000
6,993,000
7,878,000
ROIC
30.95%
35.69%
41.93%
ROCE
32.92%
37.88%
37.25%
EV
Common stock shares outstanding
377,184
375,175
364,509
Price
11.20
54.48%
7.25
-58.01%
17.26
-66.65%
Market cap
4,224,466
55.31%
2,720,018
-56.78%
6,293,241
-35.62%
EV
6,699,466
5,353,018
9,795,241
EBITDA
2,156,000
3,210,000
3,710,000
EV/EBITDA
3.11
1.67
2.64
Interest
228,000
190,000
Interest/NOPBT
8.48%
6.00%