Market Price

408.00 

0.00 0.0%

as of Jul 22 '19

52 Week Range:

341.60 533.80


Stock Analyzer Tutorials

S2O Stock Analyzer - General Info

General Info


type: video (mp4); length: 3:30

Demonstrates how to use Stock Analyzer, shows how to analyze a stock and explains in detail "General Info" section of the Stock Analyzer result page.

S2O Stock Analyzer - Financial Statements

Financial Statements


type: video (mp4); length: 5:10

Explains information presented in the Financial Statements section of the S2O Stock Analyzer: financial statements charts, absolute values and growth rates.

S2O Stock Analyzer - Growth Grade and Financial Ratios

Growth Grade and Financial Ratios


type: video (mp4); length: 5:09

Demonstrates how to use Growth Grade & Financial Ratios section; shows the difference between historical and year-over-year Growth Grade on the real life example.

S2O Stock Analyzer - Value Price

Value Price


type: video (mp4); length: 6:03

Demonstrates how to use Value Price (intrinsic value) and the Graham Number, MOS (margin of safety) and IRT - Investment Recovery Time; explains 3 different projection models used to compute value price - pessimistic, moderate and optimistic.

S2O Stock Analyzer - Price Charts

Price Charts


type: video (mp4); length: 8:34

Demonstrates basic rules of how to read a candlestick chart, long and short term moving averages, stochastic, MACD and relative strength (RS) charts. Explains how bull or bear market condition is computed.

General Info

Swedish Match AB (publ) develops, manufactures, markets, and sells snus and moist snuff, lights, and other tobacco products in Sweden, the United States, and internationally. The company operates through Snus and Moist Snuff, Other Tobacco Products, Lights, and Other Operations segments. The Snus and Moist Snuff segment offers snus and pouch products, nicotine pouches, and moist snuff under the General, Göteborgs Rapé, Kaliber, Kronan, Ettan, Grov, Catch, ZYN, G.3, G.4, The Lab, Nick & Johnny, Longhorn, and Timber Wolf brand names. The Other Tobacco Products segment provides cigars under the Garcia y Vega, Game by Garcia y Vega, 1882, White Owl, and Jackpot brand names; chewing tobacco products under the Red Man brand name; chew bags under the Thunder and General Cut brand names; and tobacco bits under the Oliver Twist brand. The Lights segment offers matches under the Solstickan, Nitedals, Fiat Lux, and Redheads brand names; disposable lighters under the Cricket brand name; and complementary products, such as razors, batteries, and light bulbs under the Fiat Lux brand name. The Other operations segment distributes third party tobacco products. Swedish Match AB (publ) markets its products through supermarkets, convenience stores, tobacconists, gasoline stations, bars, restaurants, airports, and ferries, as well as e-commerce and snus stores. The company was founded in 1915 and is headquartered in Stockholm, Sweden.

Financial Statements

The charts below show selected Annual and Quarterly Financial Data.

The purpose of these charts is to discover long and short term change dynamics. When numbers are growing year after year in the annual statements chart, the business become stronger and stronger and this is a good sign.

Quarterly Data Chart can be used to do a short term analysis. It makes sense to pay attention to the quarterly dynamics and do not wait for the next yearly statement. We should be alerted if we see that quarterly numbers are going down.

You can check "Annual Financial Statements" and "Quarterly Financial Statements" sections for exact numbers and growth rates.

Annual Statements

On a charts below the Line shows absolute values and the Bar chart shows Year-Over-Year Growth Rate for selected financial statement item. A consistent GROWTH is generally considered necessary to fund future growth from within a business.
NOTE: Growth Rate is not provided if either the latest period or the year-ago period contains a net loss. (source: WSJ Digest of Earnings)
TIP! move your mouse pointer over bar or a circle on any chart below to see details.

Financial Statements

Income Statement



 

Cash Flow Statement



 

Balance Sheet



 

Liquidity Ratios

Current Ratio


 

Current Ratio measures the ability to meet short term obligations. Generally accepted standard is 2 (current assets should be 2 times or 200% of current liabilities).

Quick Ratio


 

Measures immediate liquidity or the cash available to cover immediate liabilities. A safe margin would be at least 1 (100%).

Financial Leverage


 

Defined as total assets divided by total shareholders' equity. The higher the ratio, the more debt a company uses in its capital structure.

Profitability Ratios

ROA


 

Return on Assets (ROA) measures the income (profit) that is generated by the use of the assets of the business.

ROE


 

Return on Equity (ROE) is a measure of profitability that calculates how many dollars of profit a company generates with each dollar of shareholders equity. ROE is sometimes called "return on net worth."

ROIC


 

The Return on Invested Capital (ROIC) measure gives a sense of how well a company is using its money to generate returns. Some investors use this figure as a final evaluation to determine whether or not to invest in a company.

Annual Statements

Item Name Dec '08 Dec '09 Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18
Equity (BVPS) 5.40
3.58
-2.25
-7.84
-10.30
growth rate -33.7% -100.0% 0.0% 0.0%
Earnings BIT 2,650.00
2,970.00
3,610.00
3,180.00
3,510.00
3,365.00
3,447.00
3,642.00
3,935.00
4,158.00
4,767.00
growth rate 12.1% 21.6% -11.9% 10.4% -4.1% 2.4% 5.7% 8.1% 5.7% 14.7%
Avg.PE 12.47
16.23
14.88
20.08
15.31
15.20
10.82
18.99
10.38
24.78
22.47
growth rate 30.2% -8.3% 35.0% -23.8% -0.7% -28.8% 75.5% -45.3% 138.7% -9.3%
ROA 13.00
18.10
19.00
17.40
20.10
18.50
growth rate 39.2% 5.0% -8.4% 15.5% -8.0%
ROE 215.60
276.40
1,425.10
-158.50
-141.60
growth rate 28.2% 415.6% -100.0% 0.0%
Balance Sheet Dec '08 Dec '09 Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18
Acct.Receivable 1,828.00
1,746.00
1,181.00
1,616.00
1,723.00
1,653.00
1,745.00
1,738.00
1,927.00
1,977.00
2,135.00
growth rate -4.5% -32.4% 36.8% 6.6% -4.1% 5.6% -0.4% 10.9% 2.6% 8.0%
Acct.Payable 651.00
635.00
559.00
957.00
602.00
686.00
353.00
371.00
growth rate -2.5% -12.0% 71.2% -37.1% 14.0% -48.5% 5.1%
Cur.Assets 8,911.00
7,825.00
6,163.00
5,564.00
5,904.00
6,211.00
6,567.00
4,952.00
6,948.00
7,432.00
6,874.00
growth rate -12.2% -21.2% -9.7% 6.1% 5.2% 5.7% -24.6% 40.3% 7.0% -7.5%
Total Assets 18,355.00
16,337.00
14,739.00
14,507.00
14,371.00
14,881.00
16,573.00
14,824.00
15,335.00
13,376.00
13,987.00
growth rate -11.0% -9.8% -1.6% -0.9% 3.6% 11.4% -10.6% 3.5% -12.8% 4.6%
Cash 0.00
0.00
3,275.00
2,533.00
2,824.00
3,164.00
2,312.00
1,732.00
3,364.00
3,998.00
2,886.00
growth rate -22.7% 11.5% 12.0% -26.9% -25.1% 94.2% 18.9% -27.8%
Inventory 3,203.00
3,025.00
1,203.00
1,339.00
1,288.00
1,304.00
2,419.00
1,378.00
1,541.00
1,375.00
1,600.00
growth rate -5.6% -60.2% 11.3% -3.8% 1.2% 85.5% -43.0% 11.8% -10.8% 16.4%
Cur.Liabilities 4,380.00
4,440.00
3,486.00
4,714.00
4,305.00
3,774.00
5,347.00
3,854.00
5,382.00
4,514.00
4,559.00
growth rate 1.4% -21.5% 35.2% -8.7% -12.3% 41.7% -27.9% 39.7% -16.1% 1.0%
Liabilities 16,978.00
15,438.00
15,223.00
16,106.00
16,422.00
15,666.00
16,294.00
14,572.00
16,700.00
17,577.00
19,582.00
growth rate -9.1% -1.4% 5.8% 2.0% -4.6% 4.0% -10.6% 14.6% 5.3% 11.4%
LT Debt 9,975.00
8,252.00
9,209.00
8,535.00
9,238.00
9,420.00
7,803.00
7,707.00
8,169.00
10,277.00
12,313.00
growth rate -17.3% 11.6% -7.3% 8.2% 2.0% -17.2% -1.2% 6.0% 25.8% 19.8%
Equity 1,377.00
899.00
-484.00
-1,601.00
-2,053.00
-786.00
278.00
251.00
-1,366.00
-4,202.00
-5,611.00
growth rate -34.7% -100.0% 0.0% 0.0% 0.0% 100.0% -9.7% -100.0% 0.0% 0.0%
Common Shares 255.00
251.00
231.00
204.17
206.00
390.00
390.00
390.00
390.00
390.00
390.00
growth rate -1.6% -8.0% -11.6% 0.9% 89.3% 0.0% 0.0% 0.0% 0.0% 0.0%
Cash Flow Statement Dec '08 Dec '09 Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18
Capital Expenditures 210.00
468.00
305.00
245.00
251.00
306.00
223.00
491.00
537.00
369.00
649.00
growth rate 122.9% -34.8% -19.7% 2.5% 21.9% -27.1% 120.2% 9.4% -31.3% 75.9%
Cash Dividends 886.00
1,024.00
1,089.00
1,152.00
1,334.00
1,459.00
1,453.00
1,464.00
1,506.00
1,545.00
1,613.00
growth rate 15.6% 6.4% 5.8% 15.8% 9.4% -0.4% 0.8% 2.9% 2.6% 4.4%
Cash From OA 1,838.00
2,911.00
2,616.00
2,608.00
2,805.00
2,500.00
3,276.00
3,768.00
2,929.00
3,402.00
3,705.00
growth rate 58.4% -10.1% -0.3% 7.6% -10.9% 31.0% 15.0% -22.3% 16.2% 8.9%
Sale Purchase of Stock 187.00
53.00
141.00
growth rate -71.7% 166.0%
FCF 1,511.00
2,424.00
2,254.00
2,341.00
2,506.00
2,194.00
3,053.00
3,277.00
2,392.00
3,033.00
3,056.00
growth rate 60.4% -7.0% 3.9% 7.1% -12.5% 39.2% 7.3% -27.0% 26.8% 0.8%
Income Statement Dec '08 Dec '09 Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18
Sales 12,611.00
14,204.00
13,606.00
11,666.00
12,486.00
12,610.00
13,305.00
14,486.00
15,551.00
11,751.00
12,966.00
growth rate 12.6% -4.2% -14.3% 7.0% 1.0% 5.5% 8.9% 7.4% -24.4% 10.3%
Op.Income 2,873.00
3,417.00
4,169.00
2,539.00
2,906.00
3,365.00
3,447.00
3,642.00
3,935.00
4,158.00
4,767.00
growth rate 18.9% 22.0% -39.1% 14.5% 15.8% 2.4% 5.7% 8.1% 5.7% 14.7%
IBT 2,433.00
2,974.00
3,607.00
3,180.00
3,511.00
3,311.00
3,269.00
3,545.00
5,988.00
4,352.00
4,531.00
growth rate 22.2% 21.3% -11.8% 10.4% -5.7% -1.3% 8.4% 68.9% -27.3% 4.1%
Net Income 2,261.00
3,146.00
2,957.00
2,539.00
2,906.00
2,712.00
2,625.00
2,803.00
5,123.00
3,400.00
3,578.00
growth rate 39.1% -6.0% -14.1% 14.5% -6.7% -3.2% 6.8% 82.8% -33.6% 5.2%
EPS 8.96
12.87
13.09
12.07
14.25
13.61
growth rate 43.6% 1.7% -7.8% 18.1% -4.5%
Gross Profit 6,174.00
7,089.00
6,944.00
5,892.00
6,348.00
5,963.00
6,196.00
6,789.00
7,226.00
7,395.00
8,134.00
growth rate 14.8% -2.1% -15.2% 7.7% -6.1% 3.9% 9.6% 6.4% 2.3% 10.0%

Quarterly Statements

Item Name Mar '18 Jun '18 Sep '18 Dec '18 Mar '19
Earnings BIT 1,048.00
1,264.00
1,304.00
1,151.40
1,190.00
growth rate 20.6% 3.2% -11.7% 3.4%
Balance Sheet Mar '18 Jun '18 Sep '18 Dec '18 Mar '19
Acct.Receivable 338.00
702.00
733.00
2,135.00
252.00
growth rate 107.7% 4.4% 191.3% -88.2%
Acct.Payable 371.00
growth rate
Cur.Assets 8,904.00
6,825.00
6,559.00
6,874.00
7,915.00
growth rate -23.4% -3.9% 4.8% 15.1%
Total Assets 15,134.00
13,679.00
13,825.00
13,987.00
15,678.00
growth rate -9.6% 1.1% 1.2% 12.1%
Cash 5,327.00
2,550.00
2,496.00
2,886.00
4,175.00
growth rate -52.1% -2.1% 15.6% 44.7%
Inventory 1,600.00
growth rate
Cur.Liabilities 4,292.00
5,715.00
4,770.00
4,559.00
4,255.00
growth rate 33.2% -16.5% -4.4% -6.7%
Liabilities 18,599.00
19,707.00
19,783.00
19,582.00
20,654.00
growth rate 6.0% 0.4% -1.0% 5.5%
LT Debt 11,643.00
11,265.00
12,283.00
12,313.00
13,396.00
growth rate -3.3% 9.0% 0.2% 8.8%
Equity -3,466.00
-6,029.00
-5,974.00
-5,611.00
-4,992.00
growth rate 0.0% 0.0% 0.0% 0.0%
Common Shares -3,466.00
-6,029.00
-5,974.00
390.00
-4,992.00
growth rate 0.0% 0.0% 100.0% -100.0%
Cash Flow Statement Mar '18 Jun '18 Sep '18 Dec '18 Mar '19
Capital Expenditures 115.00
170.00
179.00
185.00
180.00
growth rate 47.8% 5.3% 3.4% -2.7%
Cash Dividends 1,613.00
1,613.00
growth rate 0.0%
Cash From OA 899.00
813.00
902.00
1,091.00
972.00
growth rate -9.6% 11.0% 21.0% -10.9%
FCF 784.00
643.00
723.00
906.00
792.00
growth rate -18.0% 12.4% 25.3% -12.6%
Income Statement Mar '18 Jun '18 Sep '18 Dec '18 Mar '19
Sales 2,941.00
3,336.00
3,388.00
3,302.00
3,258.00
growth rate 13.4% 1.6% -2.5% -1.3%
Op.Income 1,048.00
1,264.00
1,304.00
1,151.40
1,190.00
growth rate 20.6% 3.2% -11.7% 3.4%
IBT 974.00
1,191.00
1,232.00
1,134.00
1,122.00
growth rate 22.3% 3.4% -8.0% -1.1%
Net Income 766.00
928.00
959.00
925.00
880.00
growth rate 21.2% 3.3% -3.6% -4.9%
EPS
growth rate
Gross Profit 1,834.00
2,085.00
2,157.00
2,059.00
2,024.00
growth rate 13.7% 3.5% -4.5% -1.7%

Growth Grade & Financial Ratios

All financial ratios below are calculated based on latest annual statements available and present the most up to date snapshot of a company finances.

Growth Grade

Historical Growth Grade:

F (9.55)

YOY Growth Grade:

F (11.89)

Click on buttons above for detailed yearly growth rates.

Market Ratios

Profitability Ratios

Liquidity Ratios

Efficiency Ratios

Value Price

PE and EPS

Historical Current Forward
PE 18.11 18.11 18.13
EPS / Growth 4.0% 22.53 7.8%

Value Price & Investment Recovery Time

Read more about Stock2Own value price in Stock Market: Fundamental Analysis.

Equity Growth Rate: 1.0%

Estimates Pessimistic Moderate Optimistic My Numbers
Rate of Return 15.0%
MOS Price % 50 %
Future EPS Growth 1.0% 4.3% 4.3%
Future PE 2.00 14.93 14.93
Future EPS 24.89 34.23 34.23
Value Price
MOS %
12.30
-97.0%
126.29
-69.0%
126.29
-69.0%
MOS Price 6.15 63.15 63.15
IRT 16.57 13.26 13.26

Graham Number:

NOTE: The Graham Number applies only to certain types of stocks in combination with a number of other criteria.

Read more about Graham Number in Stock Market: Fundamental Analysis.

Price Chart

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.

Risk / Reward Ratios

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.