YOLFTbeta
eWork Group AB

eWork Group AB

EWRK · ST · Industrials / Staffing & Employment Services

52.90SEK+0.90 (+1.73%)

Price History

Full chart

Market Stats

Previous Close52.00
Open51.90
Day Range51.30 – 52.90
52-Week Range51.90 – 102.49
Volume16.11K
Market Cap911.04M
P/E (TTM)17.99
Forward P/E23.87
EPS2.93
Dividend Yield7.59%
Beta0.24
50-Day Avg57.50
200-Day Avg68.18

About

Ework Group AB (publ) engages in the provision of total talent solutions for IT/OT, research and development, engineering, and business development in Sweden, Norway, Finland, Germany, Denmark, Poland, the Netherlands, and Slovakia. It offers talent solutions, such as consulting, recruitment, managed service provider, talent advisory, and total talent management; and additional services, including protective security, compliance, nearshoring, and workforce insights. The company was formerly known as eWork Scandinavia AB (publ) and changed its name to Ework Group AB (publ) in May 2016. Ework Group AB (publ) was incorporated in 2000 and is headquartered in Stockholm, Sweden.

Company Details

  • SectorIndustrials
  • IndustryStaffing & Employment Services
  • CEOMr. Daniel Almgren
  • Employees277
  • HeadquartersVasagatan 16, Stockholm, Sweden, 111 20, Sweden
  • Websitehttps://www.eworkgroup.com

Leadership

  • Mr. Daniel AlmgrenGroup President & CEO · b. 1979
  • Mr. Magnus BerglindFounder & Director · b. 1970
  • Ms. Johanna ErikssonChief Financial Officer · b. 1981
  • Mr. Tobias KryssChief Operational Officer · b. 1982
  • Mr. Johan LindbladhChief Communications Officer
  • Ms. Ranveig MariseiHead of Market Unit Norway
  • Mr. Brian MöllerManaging Director of Denmark · b. 1970
  • Mr. Marcus WeilandDeputy Managing Director of Savantic AB
  • Mr. Marcin CiolczykHead Of Development of E-Labs
  • Mr. Wojciech OleksyManaging Director of E-Labs

Financials

Income Statement

Currency: SEK2005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue435.05M693.68M1.19B1.89B1.64B1.90B2.61B3.53B3.77B4.71B6.09B7.59B9.50B11.04B12.62B12.24B13.19B16.07B17.25B15.76B13.74B
Growth (%)-+59.45%+72.02%+58.26%-12.98%+15.87%+37.16%+34.97%+6.89%+25.11%+29.16%+24.57%+25.28%+16.13%+14.37%-3.04%+7.77%+21.85%+7.33%-8.60%-12.84%
Cost of Revenue416.20M674.79M1.07B1.71B1.49B1.74B2.37B3.38B3.64B4.58B5.91B7.36B9.23B10.74B12.28B11.95B12.87B15.64B16.88B15.42B13.62B
Gross Profit--121.21M176.43M154.45M165.65M237.56M142.81M128.56M139.04M182.09M225.81M277.58M298.49M337.43M291.33M322.41M425.60M365.11M340.27M122.92M
Gross Margin--10.16%9.34%9.40%8.70%9.10%4.05%3.41%2.95%2.99%2.98%2.92%2.70%2.67%2.38%2.44%2.65%2.12%2.16%0.89%
Operating Expense--83.47M136.03M139.21M130.21M181.52M80.89M85.77M86.71M103.68M132.86M171.31M191.96M229.49M199.30M195.64M242.54M170.41M150.23M-1
Operating Income18.73M18.60M37.74M40.40M15.24M35.44M56.03M61.92M42.79M52.32M78.41M92.95M106.27M106.53M107.94M92.03M126.77M183.06M194.70M190.04M122.92M
Operating Margin4.30%2.68%3.16%2.14%0.93%1.86%2.15%1.76%1.14%1.11%1.29%1.23%1.12%0.97%0.86%0.75%0.96%1.14%1.13%1.21%0.89%
EBITDA--39.45M40.91M16.83M35.80M57.63M63.46M44.50M53.67M79.19M93.86M108.51M112.66M136.31M123.41M161.34M212.71M246.18M234.25M186.80M
EBITDA Margin--3.31%2.17%1.02%1.88%2.21%1.80%1.18%1.14%1.30%1.24%1.14%1.02%1.08%1.01%1.22%1.32%1.43%1.49%1.36%
Net Income16.65M13.02M27.91M29.95M11.90M26.33M41.60M46.71M32.06M41.33M59.67M72.51M80.11M78.89M75.29M69.33M97.99M139.19M129.03M138.51M76.23M
Net Income Margin3.83%1.88%2.34%1.59%0.72%1.38%1.59%1.33%0.85%0.88%0.98%0.96%0.84%0.71%0.60%0.57%0.74%0.87%0.75%0.88%0.55%
R&D----158.00K158.00K158.00K158.00K128.00K----3.93M5.24M6.66M10.38M12.46M15.70M--
R&D as % of Total Revenue----0.01%0.01%0.01%0.00%0.00%----0.04%0.04%0.05%0.08%0.08%0.09%--
Interest Expense0089.00K2.21M1.30M1.55M335.00K312.00K187.00K41.00K331.00K493.00K1.36M5.12M10.00M7.12M4.20M6.56M38.20M24.08M19.92M
Interest Expense % of Total Revenue0.00%0.00%0.01%0.12%0.08%0.08%0.01%0.01%0.00%0.00%0.01%0.01%0.01%0.05%0.08%0.06%0.03%0.04%0.22%0.15%0.14%

Balance Sheet

Currency: SEK2005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets144.43M220.39M394.41M518.05M444.74M572.80M751.96M1.09B1.19B1.45B1.80B2.33B2.81B3.32B3.85B3.36B3.72B4.80B4.14B3.71B3.22B
Total Liabilities111.09M183.41M344.23M429.55M362.78M480.76M637.34M957.16M1.07B1.32B1.69B2.19B2.66B3.16B3.70B3.15B3.53B4.54B3.86B3.41B2.97B
Total Equity33.34M36.98M50.18M88.50M81.96M92.04M114.61M135.46M126.22M126.41M112.21M135.92M151.69M155.61M158.11M212.07M198.92M260.85M280.86M301.33M249.80M
Cash30.09M44.38M82.00M109.77M104.27M99.03M115.45M154.60M211.62M190.51M95.58M112.20M48.63M137.94M236.59M239.12M154.50M332.01M131.45M127.45M60.62M
Total Debt----------68.59M50.01M200.17M350.00M598.72M254.45M235.06M461.49M260.81M222.59M189.81M
Net Debt---82.00M-109.77M-104.27M-99.03M-115.45M-154.60M-211.62M-190.51M-26.99M-62.19M151.54M212.06M362.13M15.34M80.56M129.48M129.36M95.13M129.20M

Cash Flow

Currency: SEK2005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow-24.71M44.20M22.23M13.70M11.60M36.73M65.58M98.88M20.37M-88.46M96.90M-129.38M31.47M21.91M378.54M68.30M110.35M164.03M176.13M122.80M
Investing Cash Flow---260.00K-3.92M-871.00K96.00K-1.81M-890.00K-434.00K-250.00K-1.02M-12.66M-18.04M-13.88M-21.05M-18.95M-15.09M-28.56M-16.95M-11.21M-10.81M
Financing Cash Flow---14.99M7.55M-17.72M-12.22M-18.85M-24.23M-41.30M-42.35M-3.57M-69.68M84.78M72.61M99.64M-357.12M-135.48M106.17M-345.74M-169.55M-178.37M
Capital Expenditure0751.00K260.00K2.88M897.00K19.00K1.63M694.00K642.00K250.00K1.02M12.66M18.04M13.88M21.05M18.95M15.09M28.56M16.95M11.36M9.00K
Free Cash Flow--43.94M19.35M12.80M11.58M35.10M64.89M98.24M20.12M-89.47M84.24M-147.43M17.59M856.00K359.60M53.21M81.79M147.08M164.77M122.79M
Dividends Paid-9.99M15.68M38.32M18.40M12.54M19.23M30.94M42.40M42.46M76.43M55.53M68.75M77.58M77.58M112.06M112.06M86.20M112.37M121.01M121.01M
FCF to OCF--99.41%87.05%93.45%99.84%95.55%98.94%99.35%98.77%101.15%86.93%113.95%55.90%3.91%94.99%77.91%74.12%89.67%93.55%99.99%
Dividend Paid to FCF--35.69%198.02%143.72%108.32%54.79%47.69%43.16%211.07%-85.42%65.91%-46.63%440.94%9062.97%31.16%210.60%105.39%76.40%73.44%98.55%

Earnings

Report DateJun 30, 2008Sep 30, 2008Dec 31, 2008Mar 31, 2009Jun 30, 2009Sep 30, 2009Dec 31, 2009Mar 31, 2010Jun 30, 2010Sep 30, 2010Dec 31, 2010Mar 31, 2011Jun 30, 2011Sep 30, 2011Feb 13, 2012May 30, 2012Jul 27, 2012Oct 23, 2012Feb 14, 2013Apr 24, 2013Jul 26, 2013Oct 25, 2013Feb 21, 2014Apr 24, 2014Jul 25, 2014Oct 24, 2014Feb 11, 2015Apr 22, 2015Jul 24, 2015Oct 22, 2015Feb 18, 2016Apr 20, 2016Jul 20, 2016Oct 21, 2016Feb 17, 2017Apr 25, 2017Jul 20, 2017Oct 26, 2017Feb 7, 2018Apr 24, 2018Jul 19, 2018Oct 19, 2018Feb 13, 2019Apr 25, 2019Jul 18, 2019Oct 22, 2019Feb 13, 2020Apr 29, 2020Jul 16, 2020Oct 22, 2020Feb 10, 2021Apr 28, 2021Jul 16, 2021Oct 19, 2021Feb 10, 2022May 2, 2022Jul 19, 2022Oct 20, 2022Feb 9, 2023Apr 25, 2023Jul 19, 2023Oct 24, 2023Feb 8, 2024May 2, 2024Jul 19, 2024Oct 23, 2024Feb 21, 2025May 14, 2025Jul 18, 2025Oct 23, 2025Feb 19, 2026May 12, 2026Jul 21, 2026Oct 22, 2026
EPS Estimate-----------------0.57-0.800.730.441.010.580.650.450.77-0.720.660.921.001.040.911.221.321.590.971.481.201.430.901.661.381.190.731.941.100.960.471.230.871.391.081.911.682.011.042.552.402.101.302.202.002.001.703.102.201.401.501.300.101.000.70
EPS Actual0.500.460.690.280.18-0.010.270.330.440.360.440.470.650.540.820.620.710.620.820.690.550.280.370.620.570.480.770.780.980.850.880.871.130.881.341.211.120.761.570.971.150.731.731.101.230.771.261.301.180.870.661.291.411.061.922.051.492.042.502.361.841.252.022.112.001.492.420.981.920.910.600.421.00-
Surprise-----------------8.77%--13.75%-24.66%-36.36%-63.37%6.90%-12.31%6.67%0.00%-36.11%28.79%-4.35%-13.00%8.65%-3.30%9.84%-8.33%-29.56%-21.65%6.08%-19.17%-19.58%-18.89%4.22%-20.29%3.36%5.48%-35.05%18.18%22.92%85.11%-46.34%48.28%1.44%-1.85%0.52%22.02%-25.87%96.15%-1.96%-1.67%-12.38%-3.85%-8.18%5.50%0.00%-12.35%-21.94%-55.45%37.14%-39.33%-53.85%320.00%0.00%-
Timing--------------Pre-market-After-hoursPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-market-Pre-marketPre-marketPre-marketPre-marketAfter-hoursPre-marketPre-marketAfter-hoursPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketAfter-hoursPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketAfter-hours

Key Statistics & Ratios

Market Cap911.04M
Enterprise Value1.24B
Trailing P/E17.99
Forward P/E23.87
PEG Ratio0.00
Price / Sales0.07
Price / Book4.83
EPS2.93
Book Value12.04
Revenue (TTM)12.78B
Gross Profit (TTM)257.41M
EBITDA79.82M
Profit Margin0.40%
Operating Margin0.90%
Return on Equity23.28%
Return on Assets1.71%
Shares Outstanding17.29M
Shares Float6.88M
Beta0.24
Dividend Yield7.59%
Dividend Rate4.00
Payout Ratio136.52%

Dividends

20261×
4.00Apr 29, 2026
20251×
7.00May 15, 2025
20241×
7.00May 3, 2024
20231×
6.50Apr 26, 2023
20221×
5.00May 3, 2022
20212×
4.50Apr 29, 20212.00Jan 28, 2021
20191×
4.50May 3, 2019
20181×
4.50Apr 25, 2018
20171×
4.00Apr 25, 2017
20161×
3.25Apr 21, 2016
20151×
2.00Apr 23, 2015
20141×
2.50Apr 25, 2014
20131×
2.50Apr 25, 2013
20121×
1.85Apr 25, 2012
20111×
1.15May 3, 2011
20101×
0.75Apr 27, 2010
20091×
1.10May 28, 2009