Rejlers AB (publ)

REJL-B.ST

REJL-B.STRejlers AB (publ) SE flag

Stockholm Stock Exchange

198.20

SEK

-2.30

(-1.15%)

10.08EPS

19.66P/E

4.34BMarket Cap

Jul 15Next Earn

Upgrade to Unlock Non-US CompaniesTo view real-time data and analysis of companies outside of the United States, upgrade your account to our premium subscription.

Upgrade

ISIN

SE0000123671

Return %

Stock

S&P500

24.81

11.05

47.03

64.60

90.58

98.06

Use logarithmic scale

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	TTM
Revenue per Share	99.76	109.3	119.06	128.93	181.04	150.12	130.76	115.57	120.22	147.23	172.36	184.93	200.42	205.19
Basic EPS, GAAP	4.39	3.79	2.36	3.53	1.03	0.71	0.85	4.2	14.48	5.6	9.64	8.39	10.03	10.08
Free Cash Flow per Basic Share	3.67	0.35	3.95	1.96	-0.18	-4.7	4.98	11.02	14.43	7.47	12.46	10.84	16.72	16.55
Dividend per Share	2.55	2.54	1.71	1.69	2.04	0.03	0.53	1.01	1.5	3.5	2.96	4.15	4.5	- -
Book Value per Share	21.13	22.28	20.6	23.08	25.3	21.45	17.09	21.77	33.42	35.52	41.05	42.24	47.77	50.73
Tangible Book Value per Share	8.55	3.89	7.94	2.04	-0.17	11.02	5.58	5.05	12.36	8.54	1.82	-6.3	-0.74	2.78
Basic Weighted Avg Shares	13	13	14	15	13	16	18	18	20	20	20	22	22	22
Sales/Revenue/Turnover	1,328	1,463	1,709	1,872	2,339	2,465	2,365	2,137	2,367	2,899	3,513	4,088	4,431	4,536
Operating Margin (%)	5.98	4.6	2.91	3.72	1.15	0.99	1.48	3.65	4.54	5.53	8.12	7.36	7.89	7.84
Depreciation Expense	19	22	29	32	44	46	48	147	54	130	173	187	208	157
Net Income, GAAP	58	51	34	51	13	12	15	78	285	110	196	185	222	223
Effective Tax Rate (%)	23.03	20.41	24.5	28.69	36.94	45.58	46.18	20.53	34.74	18.97	20.1	18.22	24.15	24.35
Profit Margin (%)	4.4	3.47	1.98	2.73	0.57	0.47	0.65	3.63	12.04	3.8	5.59	4.53	5.01	4.91
Working Capital	151	132	215	203	139	180	264	183	300	173	217	-168	-72	4
LT Debt	65	104	68	178	155	5	96	304	327	245	365	155	192	179
Total Equity	334	356	442	525	552	746	707	930	1,156	1,216	1,487	1,802	1,937	1,963
Return on Invested Capital (%)	14.27	10.64	6.65	7.26	2.05	1.52	2.13	5.4	4.48	7.8	12.27	10.7	10.25	10.22
Return on Capital (%)	16.47	12.19	8.19	10.3	2.44	2.45	3.53	12.37	28.04	10.24	16.53	14.12	14.58	15.62
Return on Common Equity (%)	21.72	17.49	11.41	16.23	4.02	3.45	4.66	21.81	53.75	16.24	25.57	20.94	22.29	21.02

Capital Structure

•

in mil. unless spec.

Working Capital

•

in mil. unless spec.

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)	10 years	5 years	1 year
Sales/Revenue/Turnover	10.54%	15.84%	8.38%
Net Income, GAAP	69.87%	59.64%	19.63%
Free Cash Flow	311.6%	22.52%	54.3%
Total Cash Common Dividend	- -	48.03%	8.51%
Total Equity	16.59%	16.08%	7.49%

Growth Rates

•

in mil. unless spec.

Quarterly Revenue

•

in mil. unless spec.

Quarterly Earnings Per Share

•

in mil. unless spec.

Quarterly Dividends Per Share

•

in mil. unless spec.

Company Description

CEO: Viktor Svensson
Full Time Employees: 3,282
Sector: Industrials
Industry: Consulting Services
Address: Lindhagensgatan 126 Stockholm Sweden 104 25
IPO Date: Dec 18, 2006
Website: rejlers.com
Similar Companies: Sunrise New Energy Co., Ltd. (EPOW)
SBC Medical Group Holdings Incorporated (SBC)
Verisk Analytics, Inc. (VRSK)
Porter Holding International, Inc. (ULNV)
Resources Connection, Inc. (RGP)
Bluebik Group Public Company Limited (BBIK.BK)
Business: Rejlers AB (publ) provides technical and engineering consultancy services in Sweden, Finland, Norway, and the United Arab Emirates. It serves energy, buildings, industry, telecom, and infrastructure sectors. The company was formerly known as Rejlerkoncernen AB and changed its name to Rejlers AB (publ) in July 2013. Rejlers AB (publ) was founded in 1942 and is headquartered in Stockholm, Sweden.

	Sep'24	Dec'24	Mar'25
ST Debt	548	473	455
LT Borrowings	- -	- -	- -
LT Finance Leases	182	192	179
Preferred Equity and Hybrid Capital	- -	- -	- -
Shares Outstanding	22	22	22
Market Capitalization	3,360	3,135	4,094

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	TTM
Revenue per Share	99.76	109.3	119.06	128.93	181.04	150.12	130.76	115.57	120.22	147.23	172.36	184.93	200.42	205.19
Basic EPS, GAAP	4.39	3.79	2.36	3.53	1.03	0.71	0.85	4.2	14.48	5.6	9.64	8.39	10.03	10.08
Free Cash Flow per Basic Share	3.67	0.35	3.95	1.96	-0.18	-4.7	4.98	11.02	14.43	7.47	12.46	10.84	16.72	16.55
Dividend per Share	2.55	2.54	1.71	1.69	2.04	0.03	0.53	1.01	1.5	3.5	2.96	4.15	4.5	- -
Book Value per Share	21.13	22.28	20.6	23.08	25.3	21.45	17.09	21.77	33.42	35.52	41.05	42.24	47.77	50.73
Tangible Book Value per Share	8.55	3.89	7.94	2.04	-0.17	11.02	5.58	5.05	12.36	8.54	1.82	-6.3	-0.74	2.78
Basic Weighted Avg Shares	13	13	14	15	13	16	18	18	20	20	20	22	22	22
Sales/Revenue/Turnover	1,328	1,463	1,709	1,872	2,339	2,465	2,365	2,137	2,367	2,899	3,513	4,088	4,431	4,536
Operating Margin (%)	5.98	4.6	2.91	3.72	1.15	0.99	1.48	3.65	4.54	5.53	8.12	7.36	7.89	7.84
Depreciation Expense	19	22	29	32	44	46	48	147	54	130	173	187	208	157
Net Income, GAAP	58	51	34	51	13	12	15	78	285	110	196	185	222	223
Effective Tax Rate (%)	23.03	20.41	24.5	28.69	36.94	45.58	46.18	20.53	34.74	18.97	20.1	18.22	24.15	24.35
Profit Margin (%)	4.4	3.47	1.98	2.73	0.57	0.47	0.65	3.63	12.04	3.8	5.59	4.53	5.01	4.91
Working Capital	151	132	215	203	139	180	264	183	300	173	217	-168	-72	4
LT Debt	65	104	68	178	155	5	96	304	327	245	365	155	192	179
Total Equity	334	356	442	525	552	746	707	930	1,156	1,216	1,487	1,802	1,937	1,963
Return on Invested Capital (%)	14.27	10.64	6.65	7.26	2.05	1.52	2.13	5.4	4.48	7.8	12.27	10.7	10.25	10.22
Return on Capital (%)	16.47	12.19	8.19	10.3	2.44	2.45	3.53	12.37	28.04	10.24	16.53	14.12	14.58	15.62
Return on Common Equity (%)	21.72	17.49	11.41	16.23	4.02	3.45	4.66	21.81	53.75	16.24	25.57	20.94	22.29	21.02

Year	Q1	Q2	Q3	Q4	FY
2023	992	1,058	906	1,133	4,088
2024	1,096	1,141	970	1,223	4,431
2025	1,201	- -	- -	- -	- -

	Sep'24	Dec'24	Mar'25
Total Current Assets	1,230	1,318	1,388
Accounts Receivable, Net	593	726	662
Cash, Cash Equivalents & STI	- -	69	62
Inventories	- -	- -	- -
Total Current Liabilities	1,395	1,390	1,384
Payables & Accruals	- -	- -	- -
ST Debt	548	473	455
Deferred Revenue	- -	- -	- -

Year	Q1	Q2	Q3	Q4	FY
2023	2.4	2.21	0.79	3.24	8.39
2024	2.91	2.13	1.26	3.73	10.03
2025	2.96	- -	- -	- -	- -

Rejlers AB (publ)

Growth Rates

(avg. rate of change)

Company Description

Growth Rates

(avg. rate of change)

Capital Structure

Working Capital

Quarterly Revenue

Year

Quarterly Dividends Per Share

Year

Quarterly Earnings Per Share

Year