Loading...

AcadeMedia

LSE:0RHN
Snowflake Description

Very undervalued with moderate growth potential.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
0RHN
LSE
SEK5B
Market Cap
  1. Home
  2. GB
  3. Consumer Services
Company description

AcadeMedia AB (publ) operates as an independent education provider in northern Europe. The last earnings update was 11 days ago. More info.


Add to Portfolio Compare Print
0RHN Share Price and Events
7 Day Returns
-0.3%
LSE:0RHN
0.2%
GB Consumer Services
1.3%
GB Market
1 Year Returns
-14%
LSE:0RHN
-39.1%
GB Consumer Services
-5%
GB Market
0RHN Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
AcadeMedia (0RHN) -0.3% -5.7% -6.2% -14% - -
GB Consumer Services 0.2% -0.8% 2.3% -39.1% -58.9% -49.1%
GB Market 1.3% -1.6% 1.9% -5% 15.8% 2.5%
1 Year Return vs Industry and Market
  • 0RHN outperformed the Consumer Services industry which returned -39.1% over the past year.
  • 0RHN underperformed the Market in United Kingdom of Great Britain and Northern Ireland which returned -5% over the past year.

Value

 Is AcadeMedia 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 AcadeMedia 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 AcadeMedia.

LSE:0RHN Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 4 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 8.5%
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:0RHN
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year GB Govt Bond Rate 1.2%
Equity Risk Premium S&P Global 6%
Consumer Services Unlevered Beta Simply Wall St/ S&P Global 0.94
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.943 (1 + (1- 22%) (53.44%))
1.225
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.23
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 1.23% + (1.225 * 5.96%)
8.53%

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

The calculations below outline how an intrinsic value for AcadeMedia 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:0RHN DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (SEK, Millions) Source Present Value
Discounted (@ 8.53%)
2019 130.50 Analyst x2 120.24
2020 510.50 Analyst x4 433.40
2021 561.75 Analyst x4 439.43
2022 852.00 Analyst x1 614.09
2023 1,100.19 Est @ 29.13% 730.64
2024 1,328.57 Est @ 20.76% 812.97
2025 1,526.52 Est @ 14.9% 860.67
2026 1,691.35 Est @ 10.8% 878.65
2027 1,825.42 Est @ 7.93% 873.76
2028 1,933.42 Est @ 5.92% 852.71
Present value of next 10 years cash flows SEK6,616.56
LSE:0RHN DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= SEK1,933.42 × (1 + 1.23%) ÷ (8.53% – 1.23%)
SEK26,796.90
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= SEK26,796.90 ÷ (1 + 8.53%)10
SEK11,818.47
LSE:0RHN Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= SEK6,616.56 + SEK11,818.47
SEK18,435.04
Equity Value per Share
(SEK)
= Total value / Shares Outstanding
= SEK18,435.04 / 105.22
SEK175.21
LSE:0RHN Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in LSE:0RHN represents 0.99599x of OM:ACAD
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.99599x
Value per Share
(Listing Adjusted, SEK)
= Value per Share (SEK) x Listing Adjustment Factor
= SEK 175.21 x 0.99599
SEK174.51
Value per share (SEK) From above. SEK174.51
Current discount Discount to share price of SEK49.60
= -1 x (SEK49.60 - SEK174.51) / SEK174.51
71.6%

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

Current Discount
Amount off the current price AcadeMedia is available for.
Intrinsic value
>50%
Share price is SEK49.6 vs Future cash flow value of SEK174.51
Current Discount Checks
For AcadeMedia to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • AcadeMedia's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • AcadeMedia's share price is below the future cash flow value, and at a substantial discount (> 40%).
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 AcadeMedia's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are AcadeMedia's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
LSE:0RHN PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-03-31) in SEK SEK3.74
OM:ACAD Share Price ** OM (2019-05-17) in SEK SEK49.8
Europe Consumer Services Industry PE Ratio Median Figure of 10 Publicly-Listed Consumer Services Companies 18.02x
United Kingdom of Great Britain and Northern Ireland Market PE Ratio Median Figure of 790 Publicly-Listed Companies 16.24x

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

** Primary Listing of AcadeMedia.

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

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

= 49.8 ÷ 3.74

13.33x

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

  • AcadeMedia is good value based on earnings compared to the Europe Consumer Services industry average.
  • AcadeMedia is good value based on earnings compared to the United Kingdom of Great Britain and Northern Ireland market.
Price based on expected Growth
Does AcadeMedia's expected growth come at a high price?
Raw Data
LSE:0RHN PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 13.33x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 4 Analysts
15.1%per year
Europe Consumer Services Industry PEG Ratio Median Figure of 8 Publicly-Listed Consumer Services Companies 1.08x
United Kingdom of Great Britain and Northern Ireland Market PEG Ratio Median Figure of 573 Publicly-Listed Companies 1.5x

*Line of best fit is calculated by linear regression .

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

= PE Ratio ÷ Net Income Annual Growth Rate

= 13.33x ÷ 15.1%

0.88x

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

  • AcadeMedia is good value based on expected growth next year.
Price based on value of assets
What value do investors place on AcadeMedia's assets?
Raw Data
LSE:0RHN PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-03-31) in SEK SEK42.02
OM:ACAD Share Price * OM (2019-05-17) in SEK SEK49.8
United Kingdom of Great Britain and Northern Ireland Consumer Services Industry PB Ratio Median Figure of 6 Publicly-Listed Consumer Services Companies 2.55x
United Kingdom of Great Britain and Northern Ireland Market PB Ratio Median Figure of 1,368 Publicly-Listed Companies 1.51x
LSE:0RHN PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

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

= 49.8 ÷ 42.02

1.19x

* Primary Listing of AcadeMedia.

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

  • AcadeMedia is good value based on assets compared to the GB Consumer Services industry average.
X
Value checks
We assess AcadeMedia'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 Consumer Services 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 Consumer Services industry average (and greater than 0)? (1 check)
  5. AcadeMedia has a total score of 6/6, 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 AcadeMedia expected to perform in the next 1 to 3 years based on estimates from 4 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
15.1%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is AcadeMedia expected to grow at an attractive rate?
  • AcadeMedia's earnings growth is expected to exceed the low risk savings rate of 1.2%.
Growth vs Market Checks
  • AcadeMedia's earnings growth is expected to exceed the United Kingdom of Great Britain and Northern Ireland market average.
  • AcadeMedia's revenue growth is expected to exceed the United Kingdom of Great Britain and Northern Ireland market average.
Annual Growth Rates Comparison
Raw Data
LSE:0RHN Future Growth Rates Data Sources
Data Point Source Value (per year)
LSE:0RHN Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 4 Analysts 15.1%
LSE:0RHN Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 4 Analysts 6.1%
United Kingdom of Great Britain and Northern Ireland Consumer Services Industry Earnings Growth Rate Market Cap Weighted Average 13.9%
United Kingdom of Great Britain and Northern Ireland Consumer Services Industry Revenue Growth Rate Market Cap Weighted Average 6.2%
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 4.9%

*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:0RHN Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (1 month ago) See Below
Future Estimates Average of up to 4 Analyst Estimates (S&P Global) See Below
All numbers in SEK Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
LSE:0RHN Future Estimates Data
Date (Data in SEK Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2022-06-30 14,050 1,153 709 2
2021-06-30 13,335 975 609 4
2020-06-30 12,558 941 532 4
2019-06-30 11,747 637 467 4
LSE:0RHN Past Financials Data
Date (Data in SEK Millions) Revenue Cash Flow Net Income *
2019-03-31 11,546 634 392
2018-12-31 11,378 659 373
2018-09-30 11,116 567 410
2018-06-30 10,810 928 430
2018-03-31 10,429 868 474
2017-12-31 10,000 838 454
2017-09-30 9,695 841 426
2017-06-30 9,520 830 416
2017-03-31 9,287 674 402
2016-12-31 9,063 679 399
2016-09-30 8,794 686 358
2016-06-30 8,611 542 319

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • AcadeMedia's earnings are expected to grow by 15.1% yearly, however this is not considered high growth (20% yearly).
  • AcadeMedia's revenue is expected to grow by 6.1% 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:0RHN 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 4 Analyst Estimates (S&P Global) See Below

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

LSE:0RHN Future Estimates Data
Date (Data in SEK Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2022-06-30 6.73 7.50 5.96 2.00
2021-06-30 5.79 6.37 5.25 4.00
2020-06-30 5.06 5.34 4.61 4.00
2019-06-30 4.44 4.65 4.31 4.00
LSE:0RHN Past Financials Data
Date (Data in SEK Millions) EPS *
2019-03-31 3.74
2018-12-31 3.54
2018-09-30 4.01
2018-06-30 4.29
2018-03-31 4.86
2017-12-31 4.79
2017-09-30 4.51
2017-06-30 4.42
2017-03-31 4.36
2016-12-31 4.40
2016-09-30 4.28
2016-06-30 3.74

*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.
  • AcadeMedia is not expected to efficiently use shareholders’ funds in the future (Return on Equity less than 20%).
X
Future performance checks
We assess AcadeMedia'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.
AcadeMedia has a total score of 3/6, 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 AcadeMedia 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 AcadeMedia's growth in the last year to its industry (Consumer Services).
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.
  • AcadeMedia has delivered over 20% year on year earnings growth in the past 5 years.
  • AcadeMedia's 1-year earnings growth is negative, it can't be compared to the 5-year average.
  • AcadeMedia's 1-year earnings growth is negative, it can't be compared to the Europe Consumer Services industry average.
Earnings and Revenue History
AcadeMedia'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 AcadeMedia Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

LSE:0RHN 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 11,546.00 392.00 2,481.00
2018-12-31 11,378.00 373.00 2,465.00
2018-09-30 11,116.00 410.00 2,399.00
2018-06-30 10,810.00 430.00 2,320.00
2018-03-31 10,429.00 474.00 2,287.00
2017-12-31 10,000.00 454.00 2,176.00
2017-09-30 9,695.00 426.00 2,106.00
2017-06-30 9,520.00 416.00 2,064.00
2017-03-31 9,287.00 402.00 1,957.00
2016-12-31 9,063.00 399.00 1,920.00
2016-09-30 8,794.00 358.00 1,890.00
2016-06-30 8,611.00 319.00 1,876.00
2016-03-31 8,432.00 259.00 1,828.00
2015-06-30 8,163.00 222.00 1,805.00
2014-06-30 6,372.00 -79.00 1,536.00
2013-06-30 5,125.00 -97.00 1,257.00
2012-06-30 4,718.29 15.46 1,123.67

*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.
  • AcadeMedia has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • AcadeMedia used its assets less efficiently than the Europe Consumer Services industry average last year based on Return on Assets.
  • AcadeMedia's use of capital deteriorated last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess AcadeMedia'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 Consumer Services 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.
AcadeMedia has a total score of 1/6, 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 AcadeMedia'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 AcadeMedia's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • AcadeMedia's short term (1 year) commitments are greater than its holdings of cash and other short term assets.
  • AcadeMedia's long term commitments exceed its cash and other short term assets.
Balance sheet
This treemap shows a more detailed breakdown of AcadeMedia'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.
  • Low level of unsold assets.
  • Debt is not covered by short term assets, assets are 0.5x 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 AcadeMedia Company Filings, last reported 1 month ago.

LSE:0RHN Past Debt and Equity Data
Date (Data in SEK Millions) Total Equity Total Debt Cash & Short Term Investments
2019-03-31 4,421.00 2,800.00 291.00
2018-12-31 4,262.00 2,810.00 402.00
2018-09-30 4,249.00 3,068.00 415.00
2018-06-30 4,262.00 2,882.00 699.00
2018-03-31 4,205.00 2,920.00 534.00
2017-12-31 3,997.00 2,869.00 523.00
2017-09-30 3,487.00 2,714.00 636.00
2017-06-30 3,443.00 2,715.00 579.00
2017-03-31 3,267.00 2,733.00 467.00
2016-12-31 3,150.00 2,726.00 433.00
2016-09-30 3,013.00 2,735.00 368.00
2016-06-30 2,990.00 2,684.00 331.00
2016-03-31 2,507.00 3,130.00 517.00
2015-06-30 2,304.00 3,326.00 695.00
2014-06-30 2,189.00 3,502.00 562.00
2013-06-30 1,566.00 2,536.00 338.00
2012-06-30 1,641.57 2,282.09 278.50
  • AcadeMedia's level of debt (63.3%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has been reduced over the past 5 years (160.4% vs 63.3% today).
  • Debt is well covered by operating cash flow (22.6%, greater than 20% of total debt).
  • Interest payments on debt are well covered by earnings (EBIT is 11.1x coverage).
X
Financial health checks
We assess AcadeMedia'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. AcadeMedia has a total score of 3/6, 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 AcadeMedia'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
0%
Current annual income from AcadeMedia dividends. Estimated to be 3.5% next year.
If you bought SEK2,000 of AcadeMedia shares you are expected to receive SEK0 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?
  • Unable to evaluate AcadeMedia's dividend yield against the bottom 25% of dividend payers as the company has not reported any payouts.
  • Unable to evaluate AcadeMedia's dividend against the top 25% market benchmark as the company has not reported any payouts.
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:0RHN 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 4 Analyst Estimates (S&P Global) See Below
Europe Consumer Services Industry Average Dividend Yield Market Cap Weighted Average of 5 Stocks 2.3%
United Kingdom of Great Britain and Northern Ireland Market Average Dividend Yield Market Cap Weighted Average of 705 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 5.2%

Industry and Market average data is calculated daily.

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

LSE:0RHN Future Dividends Estimate Data
Date (Data in SEK) Dividend per Share (annual) Avg. No. Analysts
2022-06-30 2.27 1.00
2021-06-30 1.92 1.00
2020-06-30 1.59 1.00
2019-06-30 1.20 1.00

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

  • Unable to perform a dividend volatility check as AcadeMedia has not reported any payouts.
  • Unable to verify if AcadeMedia's dividend has been increasing as the company has not reported any payouts.
Current Payout to shareholders
What portion of AcadeMedia's earnings are paid to the shareholders as a dividend.
  • Unable to calculate sustainability of dividends as AcadeMedia has not reported any payouts.
Future Payout to shareholders
  • Dividends after 3 years are expected to be well covered by earnings (3x coverage).
X
Income/ dividend checks
We assess AcadeMedia'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 AcadeMedia afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. AcadeMedia has a total score of 1/6, 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 AcadeMedia'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
Marcus Strömberg
COMPENSATION SEK7,195,000
AGE 53
TENURE AS CEO 14.3 years
CEO Bio

Mr. Marcus Strömberg has been the Chief Executive Officer and President of AcadeMedia AB since 2005. Mr. Strömberg served as Managing Director of AcadeMedia AB. Mr. Strömberg has several years of experience in the educational sector. He served as director of Lernia skills development. He was employed by AcadeMedia since October 2005. He is a Civil engineer.

CEO Compensation
  • Marcus's compensation has been consistent with company performance over the past year.
  • Marcus's remuneration is about average for companies of similar size in United Kingdom of Great Britain and Northern Ireland.
Management Team Tenure

Average tenure and age of the AcadeMedia management team in years:

4
Average Tenure
53
Average Age
  • The tenure for the AcadeMedia management team is about average.
Management Team

Marcus Strömberg

TITLE
President & CEO
COMPENSATION
SEK7M
AGE
53
TENURE
14.3 yrs

Eola Runsten

TITLE
Chief Financial Officer
AGE
53
TENURE
6.3 yrs

Annette Lilliestierna

TITLE
Director of Communications
AGE
52
TENURE
0.4 yrs

Lise-Lotte Oldmark

TITLE
Head of HR & Head of AcadeMedia Academy
AGE
54
TENURE
5.3 yrs

Paula Hammerskog

TITLE
Head of Safety & Security
AGE
56
TENURE
0.4 yrs

Marit Lambrechts

TITLE
Head of Preschool Norway Business Segment
AGE
61
TENURE
5.3 yrs

Christer Hammar

TITLE
Head of the Business Segment Adult Education
AGE
49

Jens Eriksson

TITLE
Head of the Upper Secondary School Business Segment
AGE
41
TENURE
2.8 yrs

Ingela Gullberg

TITLE
Head of Quality

Veronica Rörsgård

TITLE
Head of Pysslingen Preschools
AGE
44
TENURE
0.8 yrs
Board of Directors Tenure

Average tenure and age of the AcadeMedia board of directors in years:

1.5
Average Tenure
53
Average Age
  • The average tenure for the AcadeMedia board of directors is less than 3 years, this suggests a new board.
Board of Directors

Anders Bülow

TITLE
Chairman
COMPENSATION
SEK535K
AGE
65
TENURE
1.5 yrs

Thomas Berglund

TITLE
Deputy Chairman
COMPENSATION
SEK187K
AGE
66
TENURE
1.5 yrs

Widar Andersson

TITLE
Chairman of Advisory Board
COMPENSATION
SEK33K

Pia Rudengren

TITLE
Director
COMPENSATION
SEK250K
AGE
53
TENURE
1.5 yrs

Annika Nordgren Christensen

TITLE
Member of Advisory Board

Anders Jonsson

TITLE
Member of Advisory Board

Stig-Björn Ljunggren

TITLE
Member of Advisory Board

Maria Abrahamsson

TITLE
Member of Advisory Board

Silvija Seres

TITLE
Director
COMPENSATION
SEK275K
AGE
48
TENURE
4.3 yrs

Peter Milton

TITLE
Employee Representative Director
AGE
53
TENURE
3.3 yrs
Who owns this company?
Recent Insider Trading
  • AcadeMedia insiders have only sold shares in the past 3 months.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (SEK) Value (SEK)
13. May 19 Sell Christer Hammar Individual 13. May 19 13. May 19 -7,000 SEK49.60 SEK-347,200
11. Jul 18 Sell Marit Lambrechts Individual 06. Jul 18 06. Jul 18 -10,000 SEK47.01 SEK-470,105
X
Management checks
We assess AcadeMedia'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. AcadeMedia 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

AcadeMedia AB (publ) operates as an independent education provider in northern Europe. It operates through four segments: Pre- and Compulsory School, Upper Secondary School, Adult Education, and Preschool International. The company operates approximately 655 preschools, compulsory schools, and upper secondary schools in Sweden and Norway, as well as approximately 150 adult education units in Sweden. It also operates 29 preschools in Germany. The company operates preschools and compulsory schools under the brand names of Pysslingen Förskolor, Vittra, Espira, Joki, Stepke, KTS, and Pysslingen Skolor; upper secondary school under the Plusgymnasiet, NTI, LBS, ProCivitas, and Rytmus brands; and adult education units under the Eductus, Hermods, and NTI-skolan brand names. AcadeMedia AB (publ) was founded in 1996 and is headquartered in Stockholm, Sweden.

Details
Name: AcadeMedia AB (publ)
0RHN
Exchange: LSE
Founded: 1996
SEK5,239,739,021
105,215,643
Website: http://www.academedia.se
Address: AcadeMedia AB (publ)
Adolf Fredriks Kyrkogata 2,
Box 213,
Stockholm,
Stockholm County, 101 24,
Sweden
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
OM ACAD Ordinary Shares OMX Nordic Exchange Stockholm SE SEK 15. Jun 2016
DB V8T Ordinary Shares Deutsche Boerse AG DE EUR 15. Jun 2016
LSE 0RHN Ordinary Shares London Stock Exchange GB SEK 15. Jun 2016
BATS-CHIXE ACADS Ordinary Shares BATS 'Chi-X Europe' GB SEK 15. Jun 2016
Number of employees
Current staff
Staff numbers
12,378
AcadeMedia employees.
Industry
Education Services
Consumer Services
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/05/18 22:44
End of day share price update: 2019/05/17 00:00
Last estimates confirmation: 2019/05/16
Last earnings filing: 2019/05/07
Last earnings reported: 2019/03/31
Last annual earnings reported: 2018/06/30


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.