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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Studsvik

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 2019 2020e 2021e
Sales 654 665 740
Sales growth (%) -9,9 1,7 11,2
EBITDA -9 60 80
EBITDA margin (%) -1,4 9 10,9
EBIT adj 4 32 51
EBIT adj margin (%) 0,7 4,8 6,9
Pretax profit -23 28 46
EPS rep -3,41 2,6 5,07
EPS growth (%) -437,3 176,4 95,1
EPS adj -1,61 2,6 5,07
DPS 0 0 0
EV/EBITDA (x) -37,8 9,5 6,7
EV/EBIT adj (x) 78,2 17,9 10,5
P/E (x) -9,3 23,9 12,3
P/E adj (x) -19,8 23,9 12,3
EV/sales (x) 0,5 0,9 0,7
FCF yield (%) -10,1 4,3 6,1
Dividend yield (%) 0 0 0
Net IB debt/EBITDA -9,1 1 0,4
N/A N/A N/A
SEKm 2019 2020e 2021e
Sales 654 665 740
COGS -497 -478 -496
Gross profit 157 187 244
Other operating items -166 -127 -164
EBITDA -9 60 80
Depreciation on tangibles -1 -28 -29
Depreciation on intangibles 0 0 0
EBITA -10 32 51
Goodwill impairment charges 0 0 0
Other impairment and amortisation 0 0 0
EBIT -10 32 51
Other financial items 0 0 0
Net financial items -12 -4 -5
Associated income 0 0 0
Other EO items 0 0 0
Pretax profit -23 28 46
Tax -5 -6 -5
Net profit -28 21 42
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders -28 21 42
EPS -3,41 2,6 5,07
EPS Adj -1,61 2,6 5,07
Total extraordinary items after tax -14,8 0 0
Tax rate (%) 22,8 -22,6 -10
Gross margin (%) 24 28,1 33
EBITDA margin (%) -1,4 9 10,9
EBITA margin (%) -1,6 4,8 6,9
EBIT margin (%) -1,6 4,8 6,9
Pretax margin (%) -3,5 4,2 6,3
Net margin (%) -4,3 3,2 5,6
Growth rates Y/Y 2019 2020 2021
Sales growth (%) -9,9 1,7 11,2
EBITDA growth (%) -118,1 760,8 33,6
EBIT growth (%) -131 407 60,8
Net profit growth (%) -437,3 176,4 95,1
EPS growth (%) -437,3 176,4 95,1
Profitability 2019 2020 2021
ROE (%) -9 6,8 12,1
ROE Adj (%) -4,3 6,8 12,1
ROCE (%) -2,2 7,3 11
ROCE Adj(%) 0,9 7,3 11
ROIC (%) -2,4 4,6 8,5
ROIC Adj (%) 1 4,6 8,5
Adj earnings numbers 2019 2020 2021
EBITDA Adj 6 60 80
EBITDA Adj margin (%) 0,9 9 10,9
EBITA Adj 4 32 51
EBITA Adj margin (%) 0,7 4,8 6,9
EBIT Adj 4 32 51
EBIT Adj margin (%) 0,7 4,8 6,9
Pretax profit Adj -8 28 46
Net profit Adj -13 21 42
Net profit to shareholders Adj -13 21 42
Net Adj margin (%) -2 3,2 5,6
N/A N/A N/A
SEKm 2019 2020e 2021e
EBITDA -9 60 80
Net financial items -12 -4 -5
Paid tax -5 -6 -5
Non-cash items 0 0 0
Cash flow before change in WC -27 50 71
Change in WC 26 -2 -10
Operating cash flow -1 47 61
CAPEX tangible fixed assets -26 -25 -30
CAPEX intangible fixed assets 0 0 0
Acquisitions and disposals 0 0 0
Free cash flow -26 22 31
Dividend paid 0 0 0
Share issues and buybacks 0 0 0
Other non cash items -2 0 0
Decrease in net IB debt -39 22 31
Balance Sheet (SEKm) 2019 2020 2021
Goodwill 193 193 193
Indefinite intangible assets 0 0 0
Definite intangible assets 0 0 0
Tangible fixed assets 147 144 145
Other fixed assets 184 184 184
Fixed assets 524 521 522
Inventories 0 0 0
Receivables 244 220 252
Other current assets 0 0 0
Cash and liquid assets 40 62 93
Total assets 808 803 867
Shareholders equity 303 324 366
Minority 0 0 0
Total equity 303 324 366
Long-term debt 123 123 123
Pension debt 0 0 0
Convertible debt 0 0 0
Deferred tax 0 0 0
Other long-term liabilities 156 156 156
Short-term debt 0 0 0
Accounts payable 226 200 222
Other current liabilities 0 0 0
Total liabilities and equity 808 803 867
Net IB debt 83 61 30
Net IB debt excl. pension debt 83 61 30
Capital invested 542 541 551
Working capital 18 20 30
EV breakdown 2019 2020 2021
Market cap. diluted (m) 261 511 511
Net IB debt Adj 83 61 30
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 344 572 541
Capital efficiency (%) 2019 2020 2021
Total assets turnover (%) 76,5 82,6 88,6
Capital invested turnover (%) 122,4 122,9 135,5
Capital employed turnover (%) 138,9 152,4 158
Inventories / sales (%) 0 0 0
Customer advances / sales (%) 0 0 0
Payables / sales (%) 34 32 28,5
Working capital / sales (%) 4,7 2,8 3,3
Financial risk and debt service 2019 2020 2021
Net debt / equity (%) 27,4 18,7 8,1
Net debt / market cap (%) 31,7 11,9 5,8
Equity ratio (%) 37,5 40,4 42,2
Net IB debt adj. / equity (%) 27,4 18,7 8,1
Current ratio (%) 125,5 141,3 155,5
EBITDA / net interest (%) -73,4 1398,4 1606,7
Net IB debt / EBITDA (%) -911 100,9 36,9
Interest cover (%) -83,9 742,6 1026,7
N/A N/A N/A
SEKm 2019 2020e 2021e
Shares outstanding adj. 8 8 8
Fully diluted shares Adj 8 8 8
EPS -3,41 2,6 5,07
Dividend per share Adj 0 0 0
EPS Adj -1,61 2,6 5,07
BVPS 36,84 39,44 44,52
BVPS Adj 13,35 15,95 21,02
Net IB debt / share 10,1 7,4 3,6
Share price 31,84 62,2 62,2
Market cap. (m) 262 511 511
Valuation 2019 2020 2021
P/E -9,3 23,9 12,3
EV/sales 0,53 0,86 0,73
EV/EBITDA -37,8 9,5 6,7
EV/EBITA -33,1 17,9 10,5
EV/EBIT -33,1 17,9 10,5
Dividend yield (%) 0 0 0
FCF yield (%) -10,1 4,3 6,1
P/BVPS 0,86 1,58 1,4
P/BVPS Adj 2,38 3,9 2,96
P/E Adj -19,8 23,9 12,3
EV/EBITDA Adj 60,4 9,5 6,7
EV/EBITA Adj 78,2 17,9 10,5
EV/EBIT Adj 78,2 17,9 10,5
EV/cap. employed 0,8 1,3 1,1
Investment ratios 2019 2020 2021
Capex / sales 3,9 3,8 4,1
Capex / depreciation 1976,9 88,7 103,4
Capex tangibles / tangible fixed assets 17,4 17,3 20,7
Capex intangibles / definite intangibles 0 0 0
Depreciation on intangibles / definite intangibles 0 0 0
Depreciation on tangibles / tangibles 0,9 19,6 20
N/A N/A N/A

Equity research

Read earlier research

Media

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

Main shareholders - Studsvik

Main shareholders Share capital % Voting shares % Verified
Briban Invest AB 16.3 % 16.3 % 30 Sep 2020
Anna Karinen 15.6 % 15.6 % 30 Sep 2020
Peter Gyllenhammar 12.0 % 12.0 % 31 Mar 2020
Avanza Pension 7.1 % 7.1 % 30 Sep 2020
Familjen Girell 4.5 % 4.5 % 30 Sep 2020
Lena Karinen 3.2 % 3.2 % 30 Sep 2020
Malte Edenius 3.0 % 3.0 % 31 Mar 2020
Nordnet Pensionsförsäkring 2.5 % 2.5 % 30 Sep 2020
Leif Lundin 2.5 % 2.5 % 30 Sep 2020
Helge Karinen 1.3 % 1.3 % 30 Sep 2020
Source: Holdings by Modular Finance AB

Insider list - Studsvik

Name Quantity Code Date
Jan Thomas Michael Samuelsson + 3 000 BUY 14 Sep 2020
Jan Thomas Michael Samuelsson + 13 000 BUY 4 Sep 2020
Jan Barchan + 57 870 BUY 17 Jun 2020
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

Show More