Loading...

Scandic Hotels Group

LSE:0RD7
Snowflake Description

Fair value second-rate dividend payer.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
0RD7
LSE
SEK8B
Market Cap
  1. Home
  2. GB
  3. Consumer Services
Company description

Scandic Hotels Group AB (publ), together with its subsidiaries, operates and franchises hotels in Sweden, Norway, Finland, and other European Countries. The last earnings update was 19 days ago. More info.


Add to Portfolio Compare Print
0RD7 Share Price and Events
7 Day Returns
-1.3%
LSE:0RD7
-0.6%
GB Hospitality
-0.6%
GB Market
1 Year Returns
-10.6%
LSE:0RD7
-9.6%
GB Hospitality
-5.8%
GB Market
0RD7 Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Scandic Hotels Group (0RD7) -1.3% -12.8% -17.1% -10.6% 24% -
GB Hospitality -0.6% -0.9% -2.8% -9.6% 10.2% 28.1%
GB Market -0.6% -2% 1.4% -5.8% 13.1% 1.3%
1 Year Return vs Industry and Market
  • 0RD7 underperformed the Hospitality industry which returned -9.6% over the past year.
  • 0RD7 underperformed the Market in United Kingdom of Great Britain and Northern Ireland which returned -5.8% over the past year.
Price Volatility
0RD7
Industry
5yr Volatility vs Market

Value

 Is Scandic Hotels Group undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Scandic Hotels Group to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Scandic Hotels Group.

LSE:0RD7 Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 3 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 13.1%
Perpetual Growth Rate 10-Year GB Government Bond Rate 1.2%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for LSE:0RD7
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year GB Govt Bond Rate 1.2%
Equity Risk Premium S&P Global 6%
Hospitality Unlevered Beta Simply Wall St/ S&P Global 0.92
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.916 (1 + (1- 22%) (400%))
2.858
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
2
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 1.23% + (2 * 5.96%)
13.15%

Discounted Cash Flow Calculation for LSE:0RD7 using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Scandic Hotels Group is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

LSE:0RD7 DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (SEK, Millions) Source Present Value
Discounted (@ 13.15%)
2019 707.00 Analyst x1 624.85
2020 706.50 Analyst x2 551.86
2021 670.50 Analyst x2 462.88
2022 639.00 Analyst x1 389.88
2023 671.00 Analyst x1 361.83
2024 663.81 Est @ -1.07% 316.36
2025 661.28 Est @ -0.38% 278.54
2026 661.95 Est @ 0.1% 246.42
2027 664.85 Est @ 0.44% 218.75
2028 669.34 Est @ 0.68% 194.63
Present value of next 10 years cash flows SEK3,646.00
LSE:0RD7 DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= SEK669.34 × (1 + 1.23%) ÷ (13.15% – 1.23%)
SEK5,684.20
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= SEK5,684.20 ÷ (1 + 13.15%)10
SEK1,652.87
LSE:0RD7 Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= SEK3,646.00 + SEK1,652.87
SEK5,298.88
Equity Value per Share
(SEK)
= Total value / Shares Outstanding
= SEK5,298.88 / 102.99
SEK51.45
LSE:0RD7 Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in LSE:0RD7 represents 0.99936x of OM:SHOT
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.99936x
Value per Share
(Listing Adjusted, SEK)
= Value per Share (SEK) x Listing Adjustment Factor
= SEK 51.45 x 0.99936
SEK51.42
Value per share (SEK) From above. SEK51.42
Current discount Discount to share price of SEK78.10
= -1 x (SEK78.10 - SEK51.42) / SEK51.42
-51.9%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

  • The current share price of Scandic Hotels Group is above its future cash flow value.
Often investors are willing to pay a premium for a company that has a high dividend or the potential for future growth.
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Scandic Hotels Group's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Scandic Hotels Group's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
LSE:0RD7 PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-03-31) in SEK SEK8.28
OM:SHOT Share Price ** OM (2019-05-24) in SEK SEK78.15
United Kingdom of Great Britain and Northern Ireland Hospitality Industry PE Ratio Median Figure of 34 Publicly-Listed Hospitality Companies 18.2x
United Kingdom of Great Britain and Northern Ireland Market PE Ratio Median Figure of 789 Publicly-Listed Companies 16.22x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Scandic Hotels Group.

LSE:0RD7 PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= OM:SHOT Share Price ÷ EPS (both in SEK)

= 78.15 ÷ 8.28

9.44x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Scandic Hotels Group is good value based on earnings compared to the GB Hospitality industry average.
  • Scandic Hotels Group is good value based on earnings compared to the United Kingdom of Great Britain and Northern Ireland market.
Price based on expected Growth
Does Scandic Hotels Group's expected growth come at a high price?
Raw Data
LSE:0RD7 PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 9.44x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 3 Analysts
-5.3%per year
United Kingdom of Great Britain and Northern Ireland Hospitality Industry PEG Ratio Median Figure of 28 Publicly-Listed Hospitality Companies 2.25x
United Kingdom of Great Britain and Northern Ireland Market PEG Ratio Median Figure of 575 Publicly-Listed Companies 1.45x

*Line of best fit is calculated by linear regression .

LSE:0RD7 PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 9.44x ÷ -5.3%

-1.77x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Scandic Hotels Group earnings are not expected to grow next year, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on Scandic Hotels Group's assets?
Raw Data
LSE:0RD7 PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-03-31) in SEK SEK61.92
OM:SHOT Share Price * OM (2019-05-24) in SEK SEK78.15
United Kingdom of Great Britain and Northern Ireland Hospitality Industry PB Ratio Median Figure of 54 Publicly-Listed Hospitality Companies 1.34x
United Kingdom of Great Britain and Northern Ireland Market PB Ratio Median Figure of 1,369 Publicly-Listed Companies 1.49x
LSE:0RD7 PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= OM:SHOT Share Price ÷ Book Value per Share (both in SEK)

= 78.15 ÷ 61.92

1.26x

* Primary Listing of Scandic Hotels Group.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Scandic Hotels Group is good value based on assets compared to the GB Hospitality industry average.
X
Value checks
We assess Scandic Hotels Group's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Hospitality industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Hospitality industry average (and greater than 0)? (1 check)
  5. Scandic Hotels Group has a total score of 3/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

Future Performance

 How is Scandic Hotels Group expected to perform in the next 1 to 3 years based on estimates from 3 analysts?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
-5.3%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Scandic Hotels Group expected to grow at an attractive rate?
  • Scandic Hotels Group's earnings are expected to decrease over the next 1-3 years, this is below the low risk savings rate of 1.2%.
Growth vs Market Checks
  • Scandic Hotels Group's earnings are expected to decrease over the next 1-3 years, this is below the United Kingdom of Great Britain and Northern Ireland market average.
  • Scandic Hotels Group's revenue growth is positive but not above the United Kingdom of Great Britain and Northern Ireland market average.
Annual Growth Rates Comparison
Raw Data
LSE:0RD7 Future Growth Rates Data Sources
Data Point Source Value (per year)
LSE:0RD7 Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 3 Analysts -5.3%
LSE:0RD7 Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 3 Analysts 3.8%
United Kingdom of Great Britain and Northern Ireland Hospitality Industry Earnings Growth Rate Market Cap Weighted Average 11.8%
United Kingdom of Great Britain and Northern Ireland Hospitality Industry Revenue Growth Rate Market Cap Weighted Average 5.7%
United Kingdom of Great Britain and Northern Ireland Market Earnings Growth Rate Market Cap Weighted Average 10.8%
United Kingdom of Great Britain and Northern Ireland Market Revenue Growth Rate Market Cap Weighted Average 5%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
LSE:0RD7 Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (1 month ago) See Below
Future Estimates Average of up to 3 Analyst Estimates (S&P Global) See Below
All numbers in SEK Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
LSE:0RD7 Future Estimates Data
Date (Data in SEK Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2023-12-31 21,895 1
2022-12-31 21,011 1
2021-12-31 19,804 1,907 720 3
2020-12-31 19,245 1,817 677 3
2019-12-31 18,654 1,397 730 2
LSE:0RD7 Past Financials Data
Date (Data in SEK Millions) Revenue Cash Flow Net Income *
2019-03-31 18,282 2,378 853
2018-12-31 18,007 1,723 674
2018-09-30 17,156 1,376 669
2018-06-30 16,256 1,577 650
2018-03-31 15,278 1,483 600
2017-12-31 14,582 1,544 707
2017-09-30 14,303 1,635 835
2017-06-30 13,906 1,703 893
2017-03-31 13,583 1,730 944
2016-12-31 13,082 1,609 879
2016-09-30 12,703 1,477 612
2016-06-30 12,400 1,265 282

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Scandic Hotels Group's earnings are expected to decrease over the next 1-3 years, this is not considered high growth.
  • Scandic Hotels Group's revenue is expected to grow by 3.8% yearly, however this is not considered high growth (20% yearly).
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
LSE:0RD7 Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (1 month ago) See Below
Future Estimates Average of up to 3 Analyst Estimates (S&P Global) See Below

All data from Scandic Hotels Group Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

LSE:0RD7 Future Estimates Data
Date (Data in SEK Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2023-12-31
2022-12-31
2021-12-31 6.99 7.06 6.91 2.00
2020-12-31 6.57 6.76 6.39 2.00
2019-12-31 7.09 7.09 7.09 1.00
LSE:0RD7 Past Financials Data
Date (Data in SEK Millions) EPS *
2019-03-31 8.28
2018-12-31 6.54
2018-09-30 6.50
2018-06-30 6.31
2018-03-31 5.83
2017-12-31 6.87
2017-09-30 8.12
2017-06-30 8.70
2017-03-31 9.22
2016-12-31 8.58
2016-09-30 6.20
2016-06-30 3.03

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Scandic Hotels Group is not expected to efficiently use shareholders’ funds in the future (Return on Equity less than 20%).
X
Future performance checks
We assess Scandic Hotels Group's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the United Kingdom of Great Britain and Northern Ireland market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the United Kingdom of Great Britain and Northern Ireland market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Scandic Hotels Group has a total score of 0/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

Past Performance

  How has Scandic Hotels Group performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Scandic Hotels Group's growth in the last year to its industry (Hospitality).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Scandic Hotels Group has delivered over 20% year on year earnings growth in the past 5 years.
  • Scandic Hotels Group's 1-year earnings growth is less than its 5-year average (42.2% vs 44%)
  • Scandic Hotels Group's earnings growth has exceeded the GB Hospitality industry average in the past year (42.2% vs 8.9%).
Earnings and Revenue History
Scandic Hotels Group's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Scandic Hotels Group Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

LSE:0RD7 Past Revenue, Cash Flow and Net Income Data
Date (Data in SEK Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-03-31 18,282.00 853.00 4,219.00
2018-12-31 18,007.00 674.00 4,154.00
2018-09-30 17,156.00 669.00 3,967.00
2018-06-30 16,256.00 650.00 3,680.00
2018-03-31 15,278.00 600.00 3,477.00
2017-12-31 14,582.00 707.00 3,278.00
2017-09-30 14,303.00 835.00 3,101.00
2017-06-30 13,906.00 893.00 3,043.00
2017-03-31 13,583.00 944.00 3,016.00
2016-12-31 13,082.00 879.00 2,901.00
2016-09-30 12,703.00 612.00 2,915.00
2016-06-30 12,400.00 282.00 2,828.00
2016-03-31 12,122.00 86.00 2,731.00
2015-12-31 12,192.00 117.00 2,728.00
2015-09-30 12,158.10 -240.90 2,727.40
2014-12-31 10,825.90 -438.80 2,526.70
2013-12-31 7,881.90 -247.80 1,950.10
2012-12-31 8,035.30 148.40 2,087.90

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • Scandic Hotels Group has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • Scandic Hotels Group used its assets less efficiently than the GB Hospitality industry average last year based on Return on Assets.
  • Scandic Hotels Group's use of capital deteriorated last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess Scandic Hotels Group's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Hospitality industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Scandic Hotels Group has a total score of 2/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

Health

 How is Scandic Hotels Group's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Scandic Hotels Group's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Scandic Hotels Group's short term (1 year) commitments are greater than its holdings of cash and other short term assets.
  • Scandic Hotels Group's long term commitments exceed its cash and other short term assets.
Balance sheet
This treemap shows a more detailed breakdown of Scandic Hotels Group's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is not covered by short term assets, assets are 0.1x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Scandic Hotels Group Company Filings, last reported 1 month ago.

LSE:0RD7 Past Debt and Equity Data
Date (Data in SEK Millions) Total Equity Total Debt Cash & Short Term Investments
2019-03-31 6,418.00 32,193.00 80.00
2018-12-31 7,805.00 5,546.00 149.00
2018-09-30 7,772.00 6,286.00 188.00
2018-06-30 7,625.00 6,283.00 161.00
2018-03-31 7,458.00 6,215.00 163.00
2017-12-31 7,356.00 5,439.00 140.00
2017-09-30 7,235.00 2,972.00 121.00
2017-06-30 6,871.00 3,422.00 371.00
2017-03-31 7,039.00 3,793.00 765.00
2016-12-31 7,103.00 3,798.00 1,068.00
2016-09-30 6,761.00 3,884.00 440.00
2016-06-30 6,355.00 3,917.00 310.00
2016-03-31 6,109.00 3,988.00 121.00
2015-12-31 6,205.00 3,680.00 248.00
2015-09-30 3,746.90 6,637.30 296.60
2014-12-31 3,613.90 6,829.70 716.40
2013-12-31 3,126.20 5,630.90 1,033.80
2012-12-31 3,221.30 5,210.10 954.40
  • Scandic Hotels Group's level of debt (501.6%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has increased over the past 5 years (182.6% vs 501.6% today).
  • Debt is not well covered by operating cash flow (7.4%, less than 20% of total debt).
  • Interest payments on debt are well covered by earnings (EBIT is 8.9x coverage).
X
Financial health checks
We assess Scandic Hotels Group's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Scandic Hotels Group has a total score of 1/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

Dividends

 What is Scandic Hotels Group's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
4.48%
Current annual income from Scandic Hotels Group dividends. Estimated to be 4.89% next year.
If you bought SEK2,000 of Scandic Hotels Group shares you are expected to receive SEK90 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Scandic Hotels Group's pays a higher dividend yield than the bottom 25% of dividend payers in United Kingdom of Great Britain and Northern Ireland (2.04%).
  • Scandic Hotels Group's dividend is below the markets top 25% of dividend payers in United Kingdom of Great Britain and Northern Ireland (5.32%).
Upcoming dividend payment

Purchase Scandic Hotels Group before the 'Buy Limit' to receive their next dividend payment.

Dividends are usually paid every 3 or 6 months, you can time your share purchase to take advantage of upcoming dividend payments.
Dividend payment calendar
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
LSE:0RD7 Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 3 Analyst Estimates (S&P Global) See Below
United Kingdom of Great Britain and Northern Ireland Hospitality Industry Average Dividend Yield Market Cap Weighted Average of 32 Stocks 3.2%
United Kingdom of Great Britain and Northern Ireland Market Average Dividend Yield Market Cap Weighted Average of 706 Stocks 4.3%
United Kingdom of Great Britain and Northern Ireland Minimum Threshold Dividend Yield 10th Percentile 1%
United Kingdom of Great Britain and Northern Ireland Bottom 25% Dividend Yield 25th Percentile 2%
United Kingdom of Great Britain and Northern Ireland Top 25% Dividend Yield 75th Percentile 5.3%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

LSE:0RD7 Future Dividends Estimate Data
Date (Data in SEK) Dividend per Share (annual) Avg. No. Analysts
2023-12-31
2022-12-31
2021-12-31 4.14 2.00
2020-12-31 3.79 3.00
2019-12-31 3.62 3.00
LSE:0RD7 Past Annualized Dividends Data
Date (Data in SEK) Dividend per share (annual) Avg. Yield (%)
2019-04-04 3.500 4.166
2018-03-23 3.400 3.947
2017-04-06 3.150 3.030

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Whilst dividend payments have been stable, Scandic Hotels Group has been paying a dividend for less than 10 years.
  • Dividend payments have increased, but Scandic Hotels Group only paid a dividend in the past 2 years.
Current Payout to shareholders
What portion of Scandic Hotels Group's earnings are paid to the shareholders as a dividend.
  • Dividends paid are well covered by earnings (2.4x coverage).
Future Payout to shareholders
  • Dividends after 3 years are expected to be covered by earnings (1.9x coverage).
X
Income/ dividend checks
We assess Scandic Hotels Group's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 1%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Scandic Hotels Group afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Scandic Hotels Group has a total score of 3/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

Management

 What is the CEO of Scandic Hotels Group's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Jens Mathiesen
AGE 49
TENURE AS CEO 0.3 years
CEO Bio

Mr. Jens Mathiesen is President, Chief Executive Officer of Scandic Hotels Group AB (publ) since January 17, 2019. Mr. Mathiesen was Managing Director of Denmark at Scandic Hotels Group AB since 2008. He served as Country Vice President of Denmark at Scandic Hotels AB. Mr. Mathiesen is Managing Director of Denmark at Scandic Hotels. Mr. Mathiesen has a solid commercial and operational experience within the travel industry. Mr. Mathiesen's Scandic career started on June 1, 2008. He came to Scandic from Choice Hotels Scandinavia, where he served as Sales & Marketing Director for nearly 5 years. His career also includes full P&L responsibility in a B2B company as Managing Director/Chief Executive Officer of Scandinavia and was responsible for Sales & Marketing at Avis Rent a Car for over 5 years. He has taken part in several management programmes through the years and has a Shipping Broker education, obtained from 1987 to 1989.

CEO Compensation
  • Insufficient data for Jens to compare compensation growth.
  • Insufficient data for Jens to establish whether their remuneration is reasonable compared to companies of similar size in United Kingdom of Great Britain and Northern Ireland.
Management Team Tenure

Average tenure and age of the Scandic Hotels Group management team in years:

2.5
Average Tenure
50
Average Age
  • The tenure for the Scandic Hotels Group management team is about average.
Management Team

Jens Mathiesen

TITLE
President & CEO
AGE
49
TENURE
0.3 yrs

Jan Johansson

TITLE
Chief Financial Officer
AGE
56
TENURE
2.7 yrs

Ann Hellenius

TITLE
Chief Information Officer
AGE
44
TENURE
0.6 yrs

Henrik Vikström

TITLE
Director of Investor Relations

Elin Westin

TITLE
Director of Communications
TENURE
2.7 yrs

Maria Andersson

TITLE
Director of e-Commerce & Marketing
TENURE
2.8 yrs

Lena Bjurner

TITLE
Senior Vice President of HR & Sustainability
AGE
50
TENURE
2.4 yrs

Peter Jangbratt

TITLE
Head of Sweden
AGE
51

Aki Käyhkö

TITLE
Head of Finland
AGE
50

Michel Schutzbach

TITLE
Head of Europe
AGE
57
Board of Directors Tenure

Average tenure and age of the Scandic Hotels Group board of directors in years:

3
Average Tenure
54
Average Age
  • The tenure for the Scandic Hotels Group board of directors is about average.
Board of Directors

Per Braathen

TITLE
Chairman of the Board
COMPENSATION
SEK454K
AGE
58
TENURE
1.1 yrs

Grant Hearn

TITLE
Independent Director
COMPENSATION
SEK376K
AGE
60
TENURE
5.3 yrs

Inga Berglund

TITLE
Director
COMPENSATION
SEK476K
AGE
54
TENURE
3 yrs

Riitta Savonlahti

TITLE
Director
AGE
54

Fredrik Wirdenius

TITLE
Independent Director
COMPENSATION
SEK355K
AGE
57
TENURE
3.8 yrs

Christoffer Lundström

TITLE
Director
COMPENSATION
SEK355K
AGE
45
TENURE
3 yrs

Martin Svalstedt

TITLE
Director
COMPENSATION
SEK222K
AGE
55
TENURE
2 yrs

Marianne Sundelius

TITLE
Employee Representative Director
COMPENSATION
SEK24K
AGE
51
TENURE
2 yrs

Susanne Koch

TITLE
Director
AGE
45

Daniel Håkansson

TITLE
Deputy Director
AGE
41
TENURE
4.3 yrs
Who owns this company?
Recent Insider Trading
  • More shares have been bought than sold by Scandic Hotels Group insiders in the past 3 months.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (SEK) Value (SEK)
16. May 19 Buy Svein Steen-Mevold Individual 14. May 19 14. May 19 13,538 SEK79.50 SEK1,076,271
15. May 19 Buy Ann Hellenius Individual 15. May 19 15. May 19 709 SEK78.90 SEK55,940
13. May 19 Buy Niklas Angergård Individual 10. May 19 10. May 19 2,700 SEK79.42 SEK214,434
10. May 19 Buy Jens Mathiesen Individual 09. May 19 09. May 19 5,000 SEK79.00 SEK394,949
08. May 19 Buy Ann Hellenius Individual 08. May 19 08. May 19 500 SEK79.00 SEK39,500
08. May 19 Buy Jan Johansson Individual 07. May 19 07. May 19 1,500 SEK80.97 SEK121,390
08. May 19 Buy Per Braathen Individual 08. May 19 08. May 19 63,000 SEK78.83 SEK4,966,290
08. May 19 Buy Ann Hellenius Individual 07. May 19 07. May 19 3,466 SEK79.80 SEK275,470
07. May 19 Buy Martin Svalstedt Individual 07. May 19 07. May 19 10,000 SEK80.17 SEK801,700
22. Mar 19 Buy Jan Johansson Individual 22. Mar 19 22. Mar 19 500 SEK83.65 SEK41,825
11. Dec 18 Sell Lottie Knutson Individual 11. Dec 18 11. Dec 18 -784 SEK82.00 SEK-64,288
09. Dec 18 Buy Even Frydenberg Individual 07. Dec 18 07. Dec 18 9,000 SEK80.00 SEK720,000
07. Dec 18 Buy Stena AB (publ) Company 05. Dec 18 06. Dec 18 211,654 SEK81.80 SEK17,266,760
05. Dec 18 Sell Christoffer Lundström Individual 04. Dec 18 04. Dec 18 -5,223 SEK81.10 SEK-423,585
05. Dec 18 Buy Christoffer Lundström Individual 04. Dec 18 04. Dec 18 30,004 SEK81.36 SEK2,439,782
30. Nov 18 Buy Jan Johansson Individual 29. Nov 18 29. Nov 18 272 SEK82.50 SEK22,440
27. Nov 18 Buy Stena AB (publ) Company 22. Nov 18 23. Nov 18 148,644 SEK79.18 SEK11,756,122
19. Nov 18 Buy Stena AB (publ) Company 14. Nov 18 15. Nov 18 206,308 SEK80.22 SEK16,524,816
02. Nov 18 Buy Stena AB (publ) Company 31. Oct 18 31. Oct 18 43,751 SEK82.50 SEK3,608,263
31. Oct 18 Buy Stena AB (publ) Company 26. Oct 18 30. Oct 18 1,217,948 SEK82.74 SEK99,087,580
30. Oct 18 Buy Martin Svalstedt Individual 26. Oct 18 26. Oct 18 10,000 SEK79.80 SEK798,000
26. Oct 18 Buy Per Braathen Individual 25. Oct 18 25. Oct 18 125,000 SEK81.83 SEK10,228,713
03. Sep 18 Sell Lena Bjurner Individual 31. Aug 18 31. Aug 18 -8,146 SEK97.81 SEK-796,760
24. Aug 18 Sell Aki Käyhkö Individual 22. Aug 18 22. Aug 18 -1,000 SEK100.00 SEK-100,000
20. Aug 18 Buy Stena Sessan Investment Ab Company 15. Aug 18 15. Aug 18 514,124 SEK93.50 SEK48,069,564
24. Jul 18 Sell Aki Käyhkö Individual 20. Jul 18 20. Jul 18 -5,000 SEK90.40 SEK-452,000
01. Jun 18 Buy Svein Steen-Mevold Individual 29. May 18 29. May 18 16,000 SEK87.00 SEK1,392,000
04. Jun 18 Sell Svein Steen-Mevold Individual 29. May 18 29. May 18 -16,000 SEK87.00 SEK-1,392,000
01. Jun 18 Sell Peter Jangbratt Individual 01. Jun 18 01. Jun 18 -7,000 SEK86.65 SEK-606,550
29. May 18 Sell Jesper Engman Individual 28. May 18 28. May 18 -7,000 SEK86.70 SEK-606,900
29. May 18 Buy Martin Svalstedt Individual 29. May 18 29. May 18 10,000 SEK86.07 SEK860,700
X
Management checks
We assess Scandic Hotels Group's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Scandic Hotels Group has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

News

Simply Wall St News

Company Info

Description

Scandic Hotels Group AB (publ), together with its subsidiaries, operates and franchises hotels in Sweden, Norway, Finland, and other European Countries. The company operates hotels under the Scandic and Hilton brands. It operates approximately 283 hotels with 57,358 hotel rooms in operation and under development. The company was founded in 1963 and is headquartered in Stockholm, Sweden.

Details
Name: Scandic Hotels Group AB (publ)
0RD7
Exchange: LSE
Founded: 1963
SEK8,048,283,611
102,985,075
Website: http://www.scandichotelsgroup.com
Address: Scandic Hotels Group AB (publ)
Sveavägen 167,
Stockholm,
Stockholm County, Sweden
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
OM SHOT Class B Ordinary Shares OMX Nordic Exchange Stockholm SE SEK 02. Dec 2015
DB 10H Class B Ordinary Shares Deutsche Boerse AG DE EUR 02. Dec 2015
LSE 0RD7 Class B Ordinary Shares London Stock Exchange GB SEK 02. Dec 2015
Number of employees
Current staff
Staff numbers
11,000
Scandic Hotels Group employees.
Industry
Hotels, Resorts and Cruise Lines
Consumer Services
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/05/26 22:12
End of day share price update: 2019/05/24 00:00
Last estimates confirmation: 2019/05/08
Last earnings filing: 2019/05/07
Last earnings reported: 2019/03/31
Last annual earnings reported: 2018/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.