Subscribe

Dedicare AB (publ) (DEDI.ST)

SEK57.90 +4.30 (+8.02%)
SE STO Industrials Staffing & Employment Services
Address Ringvägen 100 118 60
Stockholm, AB, SE
CEO Bard Kristiansen
IPO 2011-05-04
ISIN SE0003909282

Explore sections of this company profile

Description

Dedicare AB (publ) is a firm specializing in providing temporary personnel for the healthcare sector. Operating mainly across Sweden, Norway, Finland, and Denmark, the company recruits and places a diverse range of professionals, including physicians, nurses, social workers, and management staff, alongside other health and social services employees. They offer flexible staffing options, from single temporary placements to full teams for entire departments or operational units. Established in 1996, its main office is located in Stockholm, Sweden.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
SEK57.90 +4.30 (+8.02%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
8.6K
Beta
1.00
Float Shares
7.27M
Free Float %
76.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.59% +0.11% -1.97% +13.16% +3.47% +4.81% +2.88% -59.80% -26.72% +7.45% +153.98%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
57.90
DCF (Unlevered) 186.00 +221.3%
DCF (Levered) 172.77 +198.4%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.55
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
A+
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
3 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Staffing & Employment Services: +6.7%
    -15.4% Q1'26: +3.4% (vs Q1'25)
  • EPS growth Staffing & Employment Services: +18.1%
    -29.2% Q1'26: +15.3% (vs Q1'25)
  • FCF margin FCF growth · Staffing & Employment Services: +32.6%
    +5.4% Q1'26: +15.5% (vs Q1'25)
  • EBIT margin Staffing & Employment Services: +5.7%
    +2.9% Q1'26: +1.6% (vs Q1'25)
  • ROIC Staffing & Employment Services: +12.1%
    +12.7% Q1'26: +8.2% (vs Q1'25)
  • Share dilution Staffing & Employment Services: +0.4%
    -0.7% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Staffing & Employment Services: -1.18×
    1.34× Q1'26: 0.76× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.00) × ERP
WACC = 83% × Ke + 17% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 186.00 Current price: 57.90
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Revenue
573.22M
est: 579.00M (-1.0%)
650.10M
est: 622.00M (+4.5%)
785.23M
est: 795.00M (-1.2%)
812.02M
est: 826.00M (-1.7%)
775.99M
est: 792.64M (-2.1%)
885.20M
est: 843.80M (+4.9%)
1.25B
est: 879.77M (+42.1%)
1.77B
est: 1.70B (+4.2%)
1.97B
est: 2.04B (-3.6%)
1.72B
est: 2.07B (-16.9%)
1.45B
est: 2.15B (-32.4%)
2.24B
2.24B – 2.24B
+4.1% YoY
EBITDA
39.71M
est: 43.71M (-9.1%)
70.22M
est: 46.96M (+49.6%)
78.88M
est: 60.01M (+31.4%)
50.87M
est: 62.36M (-18.4%)
41.95M
est: 59.84M (-29.9%)
61.39M
est: 63.70M (-3.6%)
102.31M
est: 66.41M (+54.0%)
154.37M
est: 128.12M (+20.5%)
171.42M
est: 154.30M (+11.1%)
89.34M
est: 145.80M (-38.7%)
64.10M
est: 151.64M (-57.7%)
157.84M
157.84M – 157.84M
+4.1% YoY
EBIT
39.03M
est: 36.55M (+6.8%)
69.61M
est: 39.26M (+77.3%)
78.50M
est: 50.19M (+56.4%)
50.28M
est: 52.14M (-3.6%)
35.51M
est: 50.04M (-29.0%)
49.89M
est: 53.27M (-6.3%)
88.87M
est: 55.54M (+60.0%)
134.17M
est: 107.14M (+25.2%)
147.12M
est: 129.03M (+14.0%)
64.73M
est: 119.52M (-45.8%)
42.80M
est: 124.31M (-65.6%)
129.39M
129.39M – 129.39M
+4.1% YoY
Net Income
57.97M
est: 24.47M (+137.0%)
52.94M
60.08M
est: 72.24M (-16.8%)
38.23M
est: 41.80M (-8.5%)
26.44M
est: 29.27M (-9.7%)
36.06M
est: 38.77M (-7.0%)
65.56M
est: 43.21M (+51.7%)
101.30M
est: 100.85M (+0.4%)
110.40M
est: 102.29M (+7.9%)
47.07M
est: 102.83M (-54.2%)
33.10M
est: 108.10M (-69.4%)
114.70M
114.70M – 114.70M
+6.1% YoY
SGA
148.74M
est: 18.50M (+703.9%)
169.89M
est: 19.88M (+754.7%)
61.31M
est: 25.41M (+141.3%)
64.92M
est: 26.40M (+146.0%)
62.25M
est: 25.33M (+145.7%)
70.19M
est: 26.97M (+160.3%)
97.36M
est: 28.11M (+246.3%)
2.22M
est: 54.24M (-95.9%)
2.63M
est: 65.32M (-96.0%)
est: 33.32M (-100.0%)
est: 34.66M (-100.0%)
36.07M
36.07M – 36.07M
+4.1% YoY
EPS
6.47
est: 2.54 (+154.7%)
5.89
6.64
est: 7.50 (-11.5%)
4.22
est: 4.34 (-2.8%)
2.92
est: 3.04 (-3.9%)
3.87
est: 4.03 (-3.9%)
6.98
est: 4.49 (+55.6%)
10.69
est: 10.47 (+2.1%)
11.55
est: 10.62 (+8.8%)
4.92
est: 10.75 (-54.2%)
3.46
est: 11.30 (-69.4%)
11.99
11.99 – 11.99
+6.1% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A+ 4/5 5/5 4/5 4/5 3/5 4/5 4/5
2026-05-28 A+ 4/5 5/5 4/5 4/5 3/5 4/5 4/5
2026-05-27 A+ 4/5 5/5 4/5 4/5 3/5 4/5 4/5
2026-05-26 A+ 4/5 5/5 4/5 4/5 3/5 4/5 4/5
2026-05-25 A+ 4/5 5/5 4/5 4/5 3/5 4/5 4/5
2026-05-22 A+ 4/5 5/5 4/5 4/5 3/5 4/5 4/5
2026-05-21 A+ 4/5 5/5 4/5 4/5 3/5 4/5 4/5
2026-05-20 A+ 4/5 5/5 4/5 4/5 3/5 4/5 4/5
2026-05-19 A+ 4/5 5/5 4/5 4/5 3/5 4/5 4/5
2026-05-18 A+ 4/5 5/5 4/5 4/5 3/5 4/5 4/5
2026-05-15 A+ 4/5 5/5 4/5 4/5 3/5 4/5 4/5
2026-05-13 A+ 4/5 5/5 4/5 4/5 3/5 4/5 4/5
2026-05-12 A+ 4/5 5/5 4/5 4/5 3/5 4/5 4/5
2026-05-11 A+ 4/5 5/5 4/5 4/5 3/5 4/5 4/5
2026-05-08 A+ 4/5 5/5 4/5 4/5 3/5 4/5 4/5
2026-05-07 A+ 4/5 5/5 4/5 4/5 3/5 4/5 4/5
2026-05-06 A+ 4/5 5/5 4/5 4/5 3/5 4/5 4/5
2026-05-05 A+ 4/5 5/5 4/5 4/5 3/5 4/5 4/5
2026-05-04 A+ 4/5 5/5 4/5 4/5 3/5 4/5 4/5
2026-04-30 A+ 4/5 5/5 4/5 4/5 3/5 4/5 4/5
2026-04-29 A+ 4/5 5/5 4/5 5/5 2/5 4/5 4/5
2026-04-28 A+ 4/5 5/5 4/5 5/5 2/5 4/5 4/5
2026-04-27 A+ 4/5 5/5 4/5 5/5 2/5 4/5 4/5
2026-04-24 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-23 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-22 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-21 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-20 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-17 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-16 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
91.82M
OE per share TTM
9.59
Owner's Yield
21.48%
Maintenance CapEx ratio
2.83%
Maint CapEx / Avg PPE
1.5%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
47.3K
Shares Outstanding
9.56M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Anette Sandsjo Chief Financial Officer female
Anna Ljung Head of Marketing female
Antony Chief Executive Officer of Dedicate UK male
Bard Kristiansen Chief Executive Officer, MD & Interim CEO of Dedicare Sweden male
Jenny Pizzignacco Head of HR & Director female
Kasper Madsen MD and Chief Executive Officer of Denmark, Adm. Manager& Head of Dedicare International male
Lene Langas Odegard Chief Executive Officer of Dedicare Norway female
Mattis Kjellin Chief Information Officer male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits