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

Introduce me >

Social media

facebook   Follow us on Twitter

Studsvik

Service provider to the nuclear industry

Studsvik delivers services within the international nuclear power industry, with most clients being nuclear power plants and suppliers to the industry. The company offers services over the entire life cycle of nuclear power plants including consultancy services, decommissioning of nuclear power plants, waste management as well as fuel testing and optimization. With a long experience in nuclear technology, the company aims to create value by improving reactor performance and hence reducing fuel costs and risks by offering innovative technological solutions.

We believe that the key opportunities for Studsvik are mainly driven by an increase in demand for Studsvik's offerings in the Asian and Middle East regions. Further construction of nuclear power plants increases the chance for new FSBS-licenses, which in turn increases demand for consultancy services and leads to higher utilization. Furthermore, as nuclear power plants are mostly under decommissioning in Europe and the US, a further expansion and offerings to the oil and gas markets will be an opportunity for Studsvik.

A key risk for Studsvik is the net effect of decommissioned nuclear power plants versus newly constructed ones. The net effect in the long run makes it essential for Studsvik to enter new markets. Short-term cost savings among Studsvik's customers, mostly in Europe and the US, lead to prolonged decision processes and hence lower sales, utilization and cash flows. Additionally, internal inefficiencies leading to capital tie-ups in receivables, also leading to weaker cash flows.

SEKm 2018 2019e 2020e
Sales 726 662 726
Sales growth (%) 3 -8,8 9,6
EBITDA 50 -18 44
EBITDA margin (%) 6,9 -2,7 6,1
EBIT adj 29 -51 16
EBIT adj margin (%) 4 -7,7 2,2
Pretax profit 18 -54 12
EPS rep 1,01 -6,78 1,34
EPS growth (%) 116,3 -771,4 119,7
EPS adj 0,44 -7,35 1,34
DPS 0 0 0
EV/EBITDA (x) 7,1 -17,5 7,1
EV/EBIT adj (x) 12,4 -6,2 19,4
P/E (x) 37,9 -3,9 19,6
P/E adj (x) 87,4 -3,6 19,6
EV/sales (x) 0,5 0,5 0,4
FCF yield (%) 17,2 -23,7 1,1
Dividend yield (%) 0 0 0
Net IB debt/EBITDA 0,9 -5,6 2,2
SEKm 2018 2019e 2020e
Sales 726 662 726
COGS -530 -491 -494
Gross profit 197 171 232
Other operating items -146 -189 -188
EBITDA 50 -18 44
Depreciation on tangibles -17 -28 -28
Depreciation on intangibles 0 0 0
EBITA 34 -46 16
Goodwill impairment charges 0 0 0
Other impairment and amortisation 0 0 0
EBIT 34 -46 16
Other financial items 0 0 0
Net financial items -15 -8 -4
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit 18 -54 12
Tax -10 -2 -1
Net profit 8 -56 11
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 8 -56 11
EPS 1,01 -6,78 1,34
EPS Adj 0,44 -7,35 1,34
Total extraordinary items after tax 4,7 4,7 0
Tax rate (%) -54,6 3 -10
Gross margin (%) 27,1 25,8 32
EBITDA margin (%) 6,9 -2,7 6,1
EBITA margin (%) 4,6 -7 2,2
EBIT margin (%) 4,6 -7 2,2
Pretax margin (%) 2,5 -8,2 1,7
Net margin (%) 1,1 -8,4 1,5
Growth rates Y/Y 2018 2019 2020
Sales growth (%) 3 -8,8 9,6
EBITDA growth (%) 288,8 -135,9 344,1
EBIT growth (%) 181 -237,9 135
Net profit growth (%) 116,3 -771,4 119,7
EPS growth (%) 116,3 -771,4 119,7
Profitability 2018 2019 2020
ROE (%) 2,7 -19,3 4,1
ROE Adj (%) 1,2 -21 4,1
ROCE (%) 6,7 -10,3 4,2
ROCE Adj(%) 5,8 -11,4 4,2
ROIC (%) 2,8 -9 2,7
ROIC Adj (%) 2,4 -10 2,7
Adj earnings numbers 2018 2019 2020
EBITDA Adj 46 -23 44
EBITDA Adj margin (%) 6,3 -3,4 6,1
EBITA Adj 29 -51 16
EBITA Adj margin (%) 4 -7,7 2,2
EBIT Adj 29 -51 16
EBIT Adj margin (%) 4 -7,7 2,2
Pretax profit Adj 14 -59 12
Net profit Adj 4 -60 11
Net profit to shareholders Adj 4 -60 11
Net Adj margin (%) 0,5 -9,1 1,5
SEKm 2018 2019e 2020e
EBITDA 50 -18 44
Net financial items -15 -8 -4
Paid tax -10 -2 -1
Non-cash items 0 0 0
Cash flow before change in WC 25 -28 39
Change in WC 54 -4 -12
Operating cash flow 80 -31 27
CAPEX tangible fixed assets -26 -20 -25
CAPEX intangible fixed assets 0 0 0
Acquisitions and disposals 0 0 0
Free cash flow 54 -51 2
Dividend paid 0 0 0
Share issues and buybacks 0 0 0
Other non cash items 1 -6 0
Decrease in net IB debt 57 -57 2
Balance Sheet (SEKm) 2018 2019 2020
Goodwill 190 190 190
Indefinite intangible assets 0 6 6
Definite intangible assets 0 0 0
Tangible fixed assets 124 116 113
Other fixed assets 169 169 169
Fixed assets 484 481 478
Inventories 0 1 1
Receivables 262 232 254
Other current assets 0 0 0
Cash and liquid assets 156 20 23
Total assets 901 734 756
Shareholders equity 316 260 271
Minority 0 0 0
Total equity 316 260 271
Long-term debt 200 50 50
Pension debt 0 0 0
Convertible debt 0 0 0
Deferred tax 0 0 0
Other long-term liabilities 167 167 167
Short-term debt 0 72 72
Accounts payable 218 185 196
Other current liabilities 0 0 0
Total liabilities and equity 901 825 901
Net IB debt 44 101 99
Net IB debt excl. pension debt 44 101 99
Capital invested 527 529 537
Working capital 44 47 59
EV breakdown 2018 2019 2020
Market cap. diluted (m) 315 216 216
Net IB debt Adj 44 101 99
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 359 318 315
Capital efficiency (%) 2018 2019 2020
Total assets turnover (%) 84,2 81 97,4
Capital invested turnover (%) 134,3 125,4 136,2
Capital employed turnover (%) 144,6 147,4 187,2
Inventories / sales (%) 0 0,1 0,2
Customer advances / sales (%) 0 0 0
Payables / sales (%) 26,8 30,5 26,3
Working capital / sales (%) 9,7 6,9 7,3
Financial risk and debt service 2018 2019 2020
Net debt / equity (%) 14 39 36,5
Net debt / market cap (%) 12,9 47 45,9
Equity ratio (%) 35,1 35,5 35,9
Net IB debt adj. / equity (%) 14 39 36,5
Current ratio (%) 191,4 98,4 103,7
EBITDA / net interest (%) 329,4 -232,3 1105,6
Net IB debt / EBITDA (%) 88,1 -560,1 224,3
Interest cover (%) 219,6 -593,8 405,6
SEKm 2018 2019e 2020e
Shares outstanding adj. 8 8 8
Fully diluted shares Adj 8 8 8
EPS 1,01 -6,78 1,34
Dividend per share Adj 0 0 0
EPS Adj 0,44 -7,35 1,34
BVPS 38,47 31,69 33,03
BVPS Adj 15,33 8,55 9,89
Net IB debt / share 5,4 12,3 12,1
Share price 41,93 26,3 26,3
Market cap. (m) 345 216 216
Valuation 2018 2019 2020
P/E 37,9 -3,9 19,6
EV/sales 0,49 0,48 0,43
EV/EBITDA 7,1 -17,5 7,1
EV/EBITA 10,7 -6,9 19,4
EV/EBIT 10,7 -6,9 19,4
Dividend yield (%) 0 0 0
FCF yield (%) 17,2 -23,7 1,1
P/BVPS 1 0,83 0,8
P/BVPS Adj 2,5 3,08 2,66
P/E Adj 87,4 -3,6 19,6
EV/EBITDA Adj 7,9 -13,9 7,1
EV/EBITA Adj 12,4 -6,2 19,4
EV/EBIT Adj 12,4 -6,2 19,4
EV/cap. employed 0,7 0,8 0,8
Investment ratios 2018 2019 2020
Capex / sales 3,6 3 3,4
Capex / depreciation 155,4 70,9 89,3
Capex tangibles / tangible fixed assets 21 17,2 22,1
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 13,5 24,3 24,8

Equity research

Read earlier research

Media

Studsvik - Presentation från Remiums kapitalmarknadsdag 28/3
Studsvik - Kompletterar Westinghouse väl

View more media

Main shareholders - Studsvik

Main shareholders Share capital % Voting shares % Verified
Jan Barchan 15.6 % 15.6 % 30 Sep 2019
Anna Karinen 15.6 % 15.6 % 30 Sep 2019
Peter Gyllenhammar 12.0 % 12.0 % 30 Sep 2019
Avanza Pension 5.2 % 5.2 % 30 Sep 2019
Familjen Girell 4.5 % 4.5 % 30 Sep 2019
Lena Karinen 3.2 % 3.2 % 30 Sep 2019
Nordnet Pensionsförsäkring 3.1 % 3.1 % 30 Sep 2019
Malte Edenius 3.0 % 3.0 % 30 Sep 2019
Leif Lundin 2.4 % 2.4 % 30 Sep 2019
Unionen 1.9 % 1.9 % 30 Sep 2019
Source: Holdings by Modular Finance AB

Insider list - Studsvik

Name Quantity Code Date
Mikael Karlsson + 1 001 BUY 14 Aug 2019
Mikael Karlsson + 1 902 BUY 6 Aug 2019
Mikael Karlsson + 199 BUY 5 Aug 2019
Claes Engvall + 1 600 BUY 1 Aug 2019
Camilla Hoflund + 8 200 BUY 30 Jul 2019
Jan Thomas Michael Samuelsson + 2 905 BUY 17 Dec 2018
Pål Jarness + 2 000 BUY 31 Oct 2018
Pål Jarness + 13 500 BUY 14 Aug 2018
Jan Thomas Michael Samuelsson + 14 598 BUY 18 Jun 2018
Jan Barchan -2 997 000 SELL 23 Nov 2016

Show More