TAGM-B Stock Analysis: TagMaster Series | ST
Communication Equipment | ST, Sweden | Market Cap: 454m SEK | 12M Return: 81.8% | SE0015950399 | Charts, Fundamentals & Technical Analysis
Avg Turnover: 216K
EPS Trend: 3.2%
Rev. Trend: 95.5%
Warnings
Tailwinds
Seasonality
| Net Income: 35.8m TTM > 0 and > 6% of Revenue |
| FCF/TA: 0.20 > 0.02 and ΔFCF/TA 14.71 > 1.0 |
| NWC/Revenue: 18.97% < 20% (prev 11.89%; Δ 7.08% < -1%) |
| CFO/TA 0.21 > 3% & CFO 96.7m > Net Income 35.8m |
| Net Debt (42.3m) to EBITDA (89.3m): 0.47 < 3 |
| Current Ratio: 1.83 > 1.5 & < 3 |
| Outstanding Shares: last quarter (14.6m) vs 12m ago 0.0% < -2% |
| Gross Margin: 10.81% > 18% (prev 68.70%; Δ -57.89% > 0.5%) |
| Asset Turnover: 100.5% > 50% (prev 91.30%; Δ 9.23% > 0%) |
| Interest Coverage Ratio: 6.00 > 6 (EBIT TTM 48.7m / Interest Expense TTM 8.11m) |
| A: 0.20 (Total Current Assets 201.0m - Total Current Liabilities 109.6m) / Total Assets 465.4m |
| B: 0.05 (Retained Earnings 25.3m / Total Assets 465.4m) |
| C: 0.10 (EBIT TTM 48.7m / Avg Total Assets 479.1m) |
| D: 1.68 (Book Value of Equity 291.4m / Total Liabilities 173.9m) |
| Altman-Z'' = 3.91 = AA |
| DSRI: 0.87 (Receivables 96.9m/104.0m, Revenue 481.6m/449.9m) |
| GMI: 6.36 (GM 68.70% / 10.81%) |
| AQI: 0.93 (AQ_t 0.52 / AQ_t-1 0.56) |
| SGI: 1.07 (Revenue 481.6m / 449.9m) |
| TATA: -0.13 (NI 35.8m - CFO 96.7m) / TA 465.4m) |
| Beneish M = 1.72 (Cap -4..+1) = D |
As of October 29, 2026, the stock is trading at SEK 31.90 with a total of 29,481 shares traded. Over the past week, the price has changed by +15.16%, over one month by +11.93%, over three months by -21.81% and over the past year by +81.77%.
Current recommended Stop Loss: 29.10 (which is 8.8% or 2.5 ATR below the current price).
TagMaster Series has no consensus analysts rating.
P/E Trailing = 12.7049
P/S = 0.9379
P/B = 1.4274
Revenue TTM = 481.6m SEK
EBIT TTM = 48.7m SEK
EBITDA TTM = 89.3m SEK
Long Term Debt = 27.0m SEK (from longTermDebt, last quarter)
Short Term Debt = 34.0m SEK (from shortTermDebt, last quarter)
Debt = 90.6m SEK (from shortLongTermDebtTotal, last quarter) + Leases 18.9m
Net Debt = 42.3m SEK (calculated: Debt 90.6m - CCE 48.4m)
Enterprise Value = 496.3m SEK (454.1m + Debt 90.6m - CCE 48.4m)
Interest Coverage Ratio = 6.00 (Ebit TTM 48.7m / Interest Expense TTM 8.11m)
EV/FCF = 5.25x (Enterprise Value 496.3m / FCF TTM 94.5m)
FCF Yield = 19.05% (FCF TTM 94.5m / Enterprise Value 496.3m)
FCF Margin = 19.63% (FCF TTM 94.5m / Revenue TTM 481.6m)
Net Margin = 7.44% (Net Income TTM 35.8m / Revenue TTM 481.6m)
Gross Margin = 10.81% ((Revenue TTM 481.6m - Cost of Revenue TTM 429.6m) / Revenue TTM)
Gross Margin QoQ = 10.65% (prev 7.00%)
Tobins Q-Ratio = 1.07 (Enterprise Value 496.3m / Total Assets 465.4m)
Interest Expense / Debt = 8.95% (Interest Expense 8.11m / Debt 90.6m)
Taxrate = 20.54% (9.26m / 45.1m)
NOPAT = 38.7m (EBIT 48.7m * (1 - 20.54%))
Current Ratio = 1.83 (Total Current Assets 201.0m / Total Current Liabilities 109.6m)
Debt / Equity = 0.31 (Debt 90.6m / totalStockholderEquity, last quarter 291.4m)
Debt / EBITDA = 0.47 (Net Debt 42.3m / EBITDA 89.3m)
Debt / FCF = 0.45 (Net Debt 42.3m / FCF TTM 94.5m)
Total Stockholder Equity = 271.9m (last 4 quarters mean from totalStockholderEquity)
RoA = 7.48% (Net Income 35.8m / Total Assets 465.4m)
RoE = 13.17% (Net Income TTM 35.8m / Total Stockholder Equity 271.9m)
RoCE = 16.28% (EBIT 48.7m / Capital Employed (Equity 271.9m + L.T.Debt 27.0m))
RoIC = 10.57% (NOPAT 38.7m / Invested Capital 365.7m)
WACC = 7.94% (E(454.1m)/V(544.7m) * Re(8.10%) + D(90.6m)/V(544.7m) * Rd(8.95%) * (1-Tc(0.21)))
Discount Rate = 8.10% (= CAPM, Blume Beta Adj.)
Shares (quarterly) Correlation: 0.0 | Cagr: 0.0%
[DCF] Terminal Value 77.97% ; FCFF base≈67.8m ; Y1≈77.7m ; Y5≈114.4m
[DCF] Fair Price = 114.6 (EV 1.72b - Net Debt 42.3m = Equity 1.68b / Shares 14.6m; r=8.35% [WACC [floored]]; 5y FCF grow 15.0% → 2.50% )
EPS Correlation: 3.21 | EPS CAGR: 5.35% | SUE: N/A | # QB: 0
Revenue Correlation: 95.54 | Revenue CAGR: 9.26% | SUE: N/A | # QB: 0
EPS current Year (2026-12-31): EPS=2.61 | Chg30d=+52.63% | Revisions=+25% | GrowthEPS=+48.9% | GrowthRev=+1.6%
EPS next Year (2027-12-31): EPS=3.38 | Chg30d=+49.56% | Revisions=+25% | GrowthEPS=+29.5% | GrowthRev=+8.5%