Stock VPAB B VETERANPOOLEN AB
Add to a list
To use this feature you must be a member
Log inSign up

Financials Veteranpoolen AB

Equities

VPAB B

SE0010663161

Employment Services

End-of-day quote NORDIC GROWTH MARKET
Other stock markets
 06:00:00 2024-05-30 pm EDT 		5-day change 1st Jan Change
34.2 SEK -.--% Intraday chart for Veteranpoolen AB -4.47% +13.25%
May. 16 Veteranpoolen AB Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Feb. 15 Veteranpoolen AB Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 339.3 370.3 348.4 894.8 636.6 604.6
Enterprise Value (EV) 1 301.1 332.2 284.8 821 579.6 551.3
P/E ratio 14.2 x 14.2 x 14.9 x 26.7 x 15.3 x 14.5 x
Yield 5.91% - 14.4% 6.71% 6.29% 6.62%
Capitalization / Revenue 1.09 x 1.11 x 1.17 x 2.32 x 1.32 x 1.18 x
EV / Revenue 0.97 x 0.99 x 0.96 x 2.12 x 1.2 x 1.08 x
EV / EBITDA 9.13 x 8.86 x 9.09 x 19.2 x 11 x 10.6 x
EV / FCF 12.4 x 22.2 x 14.1 x 31.9 x 16.8 x 22 x
FCF Yield 8.05% 4.5% 7.11% 3.14% 5.97% 4.56%
Price to Book 11 x 9.45 x 5.48 x 12.1 x 11.5 x 10.3 x
Nbr of stocks (in thousands) 18,241 18,241 18,241 20,018 20,018 20,018
Reference price 2 18.60 20.30 19.10 44.70 31.80 30.20
Announcement Date 5/1/19 5/27/20 5/18/21 5/12/22 5/12/23 4/30/24
1SEK in Million2SEK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 311.7 334.6 298.2 386.5 481.7 510.9
EBITDA 1 32.99 37.48 31.32 42.71 52.88 52.15
EBIT 1 31.65 36.31 31.11 42.54 52.61 51.73
Operating Margin 10.15% 10.85% 10.43% 11.01% 10.92% 10.12%
Earnings before Tax (EBT) 1 31.69 36.35 31.14 42.56 52.66 52.66
Net income 1 24.61 28.39 24.37 33.51 41.59 41.6
Net margin 7.9% 8.49% 8.17% 8.67% 8.63% 8.14%
EPS 2 1.306 1.427 1.283 1.673 2.078 2.078
Free Cash Flow 1 24.23 14.93 20.26 25.75 34.6 25.11
FCF margin 7.77% 4.46% 6.79% 6.66% 7.18% 4.92%
FCF Conversion (EBITDA) 73.44% 39.85% 64.69% 60.28% 65.43% 48.15%
FCF Conversion (Net income) 98.43% 52.6% 83.13% 76.85% 83.19% 60.36%
Dividend per Share 2 1.100 - 2.750 3.000 2.000 2.000
Announcement Date 5/1/19 5/27/20 5/18/21 5/12/22 5/12/23 4/30/24
1SEK in Million2SEK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 38.2 38.1 63.6 73.8 57 53.3
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 24.2 14.9 20.3 25.7 34.6 25.1
ROE (net income / shareholders' equity) 105% 81% 47.4% 48.7% 64.2% 72.9%
ROA (Net income/ Total Assets) 28.7% 27.5% 21.7% 23.3% 25.8% 25.8%
Assets 1 85.64 103.4 112.5 144 161.5 161.2
Book Value Per Share 2 1.690 2.150 3.480 3.700 2.770 2.930
Cash Flow per Share 2 2.100 2.090 3.490 3.690 2.850 2.660
Capex 1 0.06 0.53 0.1 0.03 1.36 0.18
Capex / Sales 0.02% 0.16% 0.03% 0.01% 0.28% 0.03%
Announcement Date 5/1/19 5/27/20 5/18/21 5/12/22 5/12/23 4/30/24
1SEK in Million2SEK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Outsourcing & Staffing Services

1st Jan change Capi.
VETERANPOOLEN AB Stock Veteranpoolen AB
+13.25% 64.99M
RECRUIT HOLDINGS CO., LTD Stock Recruit Holdings Co., Ltd
+33.29% 77.82B
PAYCHEX, INC. Stock Paychex, Inc.
+0.88% 43.25B
TRINET GROUP, INC. Stock TriNet Group, Inc.
-12.58% 5.26B
BENEFIT ONE INC. Stock Benefit One Inc.
+2.14% 2.19B
TECHNOPRO HOLDINGS, INC. Stock TechnoPro Holdings, Inc.
-29.69% 1.76B
MEITEC GROUP HOLDINGS INC. Stock MEITEC Group Holdings Inc.
+10.47% 1.53B
OUTSOURCING INC. Stock OUTSOURCING Inc.
+0.52% 1.4B
OPEN UP GROUP INC. Stock Open Up Group Inc.
-12.01% 1.14B
SMS CO., LTD. Stock SMS Co., Ltd.
-33.06% 1.06B
Outsourcing & Staffing Services
  1. Stock Market
  2. Equities
  3. VPAB B Stock
  4. Financials Veteranpoolen AB