Press the button and be introduced to a new random company!

Introduce me >

UPCOMING EVENTS

We arrange several open investor events with our covered companies each year. Please subscribe to get information about our upcoming Introduce events. 

Sign up >

Social media

facebook   Meet us at Facebook

facebook   Follow us on Twitter

   Follow us on LinkedIn

SJR

Staffing and recruitment agency

SJR is a staffing and recruitment company focused on providing mainly specialists and managers to companies in Finance, IT, HR and Supply Chain. In general, SJR has a larger share of recruitment than traditional staffing companies. It was founded by Per Ogunro in 1993 with the aim of finding employment for bankers in the Swedish bank crisis. Many of SJR’s recruiters and sales personnel have experience in their respective focus areas.

Like other staffing companies, the business model is capital light and growth can be generated without the need of large investments. For the same reason the model results in strong cash flows and high payout ratios, meaning room for good dividends. SJR has shown growth for several years with stable margins. It has found a recipe of success in the larger cities of Sweden and is now expanding to new locations, which will support further growth. In addition it focuses on staffing specialists, making it more protected against the structural decline of simple work that is becoming automated.

Staffing companies are in general contracted as a flexible part of a company’s workforce. Their services are therefore attractive when the economy is expanding and the quick addition of labour is needed for businesses to meet customer demand. Therefore, SJR is naturally sensitive to changes in the business cycle.

SEKm 2018 2019e 2020e
Sales 397 461 512
Sales growth (%) 2,9 16,2 11,2
EBITDA 39 49 57
EBITDA margin (%) 9,9 10,6 11,2
EBIT adj 38 47 55
EBIT adj margin (%) 9,5 10,2 10,8
Pretax profit 38 47 55
EPS rep 2,75 3,37 3,96
EPS growth (%) -7,4 22,3 17,7
EPS adj 2,75 3,37 3,96
DPS 3 3,35 3,9
EV/EBITDA (x) 10,7 10,4 8,9
EV/EBIT adj (x) 11,2 10,9 9,2
P/E (x) 16 14,7 12,5
P/E adj (x) 16 14,7 12,5
EV/sales (x) 1,1 1,1 1
FCF yield (%) 14,5 6,8 8
Dividend yield (%) 6,8 6,8 7,9
Net IB debt/EBITDA -1,1 -0,4 -0,5
SEKm 2018 2019e 2020e
Sales 397 461 512
COGS 0 0 0
Gross profit 397 461 512
Other operating items -357 -412 -455
EBITDA 39 49 57
Depreciation on tangibles -2 -2 -2
Depreciation on intangibles 0 0 0
EBITA 38 47 55
Goodwill impairment charges 0 0 0
Other impairment and amortisation 0 0 0
EBIT 38 47 55
Other financial items 0 0 0
Net financial items 0 0 0
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 38 47 55
Tax -9 -10 -12
Net profit 29 37 43
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 29 37 43
EPS 2,75 3,37 3,96
EPS Adj 2,75 3,37 3,96
Total extraordinary items after tax 0 0 0
Tax rate (%) -23,1 -22 -22
Gross margin (%) 100 100 100
EBITDA margin (%) 9,9 10,6 11,2
EBITA margin (%) 9,5 10,2 10,8
EBIT margin (%) 9,5 10,2 10,8
Pretax margin (%) 9,5 10,2 10,8
Net margin (%) 7,3 8 8,4
Growth rates Y/Y 2018 2019 2020
Sales growth (%) 2,9 16,2 11,2
EBITDA growth (%) -6,9 24,5 17
EBIT growth (%) -7,8 25,1 17,7
Net profit growth (%) -7,4 27 17,7
EPS growth (%) -7,4 22,3 17,7
Profitability 2018 2019 2020
ROE (%) 47,9 54,8 52,4
ROE Adj (%) 47,9 54,8 52,4
ROCE (%) 197,4 126,6 96,1
ROCE Adj(%) 197,4 126,6 96,1
ROIC (%) 152,5 98,9 75
ROIC Adj (%) 152,5 98,9 75
Adj earnings numbers 2018 2019 2020
EBITDA Adj 39 49 57
EBITDA Adj margin (%) 9,9 10,6 11,2
EBITA Adj 38 47 55
EBITA Adj margin (%) 9,5 10,2 10,8
EBIT Adj 38 47 55
EBIT Adj margin (%) 9,5 10,2 10,8
Pretax profit Adj 38 47 55
Net profit Adj 29 37 43
Net profit to shareholders Adj 29 37 43
Net Adj margin (%) 7,3 8 8,4
SEKm 2018 2019e 2020e
EBITDA 39 49 57
Net financial items 0 0 0
Paid tax -9 -10 -12
Non-cash items 0 0 0
Cash flow before change in WC 31 39 45
Change in WC 2 0 -3
Operating cash flow 31 39 45
CAPEX tangible fixed assets -3 -2 -2
CAPEX intangible fixed assets 0 0 0
Acquisitions and disposals 38 0 0
Free cash flow 67 37 43
Dividend paid -31 -22 -27
Share issues and buybacks 0 0 0
Other non cash items -36 -38 -3
Decrease in net IB debt 0 -23 13
Balance Sheet (SEKm) 2018 2019 2020
Goodwill 0 38 38
Indefinite intangible assets 0 0 0
Definite intangible assets 0 0 0
Tangible fixed assets 6 6 6
Other fixed assets 0 0 0
Fixed assets 6 44 44
Inventories 0 0 0
Receivables 72 80 87
Other current assets 0 0 0
Cash and liquid assets 41 38 31
Total assets 119 162 162
Shareholders equity 60 74 91
Minority 0 0 0
Total equity 60 74 91
Long-term debt 0 20 0
Pension debt 0 0 0
Convertible debt 0 0 0
Deferred tax 0 0 0
Other long-term liabilities 0 0 0
Short-term debt 0 0 0
Accounts payable 59 68 72
Other current liabilities 0 0 0
Total liabilities and equity 109 117 119
Net IB debt -41 -18 -31
Net IB debt excl. pension debt -41 -18 -31
Capital invested 18 56 59
Working capital 12 12 15
EV breakdown 2018 2019 2020
Market cap. diluted (m) 462 531 540
Net IB debt Adj -41 -18 -31
Market value of minority 0 0 0
Reversal of shares and participations 0 0 0
Reversal of conv. debt assumed equity 0 0 0
EV 421 512 508
Capital efficiency (%) 2018 2019 2020
Total assets turnover (%) 336,2 328,1 316
Capital invested turnover (%) 2092,9 1241,5 889,5
Capital employed turnover (%) 2081,9 1239,9 889,5
Inventories / sales (%) 0 0 0
Customer advances / sales (%) 0 0 0
Payables / sales (%) 14,5 13,8 13,6
Working capital / sales (%) 3,4 2,7 2,7
Financial risk and debt service 2018 2019 2020
Net debt / equity (%) -69,3 -24,6 -34,7
Net debt / market cap (%) -8,2 -3,4 -5,8
Equity ratio (%) 50,2 45,9 55,8
Net IB debt adj. / equity (%) -69,3 -24,6 -34,7
Current ratio (%) 190,4 174,8 165,3
EBITDA / net interest (%) 0 0 0
Net IB debt / EBITDA (%) -105,1 -37,2 -54,9
Interest cover (%) N/A N/A N/A
SEKm 2018 2019e 2020e
Shares outstanding adj. 11 11 11
Fully diluted shares Adj 11 11 11
EPS 2,75 3,37 3,96
Dividend per share Adj 3 3,4 3,9
EPS Adj 2,75 3,37 3,96
BVPS 5,69 6,94 8,33
BVPS Adj 5,69 3,39 4,84
Net IB debt / share -3,9 -1,7 -2,9
Share price 47,93 49,6 49,6
Market cap. (m) 503 531 540
Valuation 2018 2019 2020
P/E 16 14,7 12,5
EV/sales 1,06 1,11 0,99
EV/EBITDA 10,7 10,4 8,9
EV/EBITA 11,2 10,9 9,2
EV/EBIT 11,2 10,9 9,2
Dividend yield (%) 6,8 6,8 7,9
FCF yield (%) 14,5 6,8 8
P/BVPS 7,74 7,14 5,96
P/BVPS Adj 7,74 14,62 10,25
P/E Adj 16 14,7 12,5
EV/EBITDA Adj 10,7 10,4 8,9
EV/EBITA Adj 11,2 10,9 9,2
EV/EBIT Adj 11,2 10,9 9,2
EV/cap. employed 23 9,1 8,6
Investment ratios 2018 2019 2020
Capex / sales 0,6 0,4 0,4
Capex / depreciation 138,9 92,2 102,5
Capex tangibles / tangible fixed assets 42,4 32,1 35,4
Capex intangibles / definite intangibles N/A N/A N/A
Depreciation on intangibles / definite intangibles N/A N/A N/A
Depreciation on tangibles / tangibles 30,5 34,8 34,5

Equity research

Read earlier research

Media

View more media

Main shareholders

SJR

Main shareholders Share capital % Voting shares % Verified
Per Ogunro 19.4 % 54.1 % 22 Feb 2019
Kayne Anderson Rudnick 15.5 % 8.7 % 31 Dec 2018
Avanza Pension 10.1 % 5.7 % 31 Dec 2018
Fredrik Lidberg 5.0 % 2.8 % 31 Dec 2018
Nordea Fonder 4.4 % 2.5 % 31 Jan 2019
Mikael Gunnarsson 2.5 % 1.4 % 31 Dec 2018
Nordnet Pensionsförsäkring 1.3 % 0.8 % 31 Dec 2018
Gustav Lindskog 1.1 % 0.6 % 31 Dec 2018
Kjell Arvidsson 1.0 % 0.6 % 31 Dec 2018
Björn Sprängare 0.8 % 0.5 % 31 Dec 2018
Source: Holdings by Modular Finance AB

Insider list

SJR

Name Quantity Code Date
Per Ogunro - 94 543 SELL 22 Feb 2019
Per Ogunro - 5 021 SELL 21 Feb 2019
Per Ogunro - 53 959 SELL 20 Feb 2019
Per Ogunro - 3 902 SELL 19 Feb 2019
Per Ogunro - 42 524 SELL 18 Feb 2019
Clas Ruthberg + 5 000 BUY 3 Dec 2018
Per Ogunro - 142 149 SELL 15 Mar 2018
Per Ogunro - 7 851 SELL 14 Mar 2018
Per Ogunro - 75 000 SELL 8 Dec 2017
Per Ogunro - 103 911 SELL 7 Dec 2017

Show More