Fram Skandinavien AB

Monthly Report

as of August 2023

General information

Fram Skandinavien AB is a Swedish listed investment company focused on the digital consumer, blockchain and other tech in Southeast Asia.

Ticker

FRAM B

Sector

Tech investment focus, in public listed and private tech-oriented companies and digital assets

Market

Nasdaq First North Stockholm

Geography

Southeast Asia region

Activity

Investment company

Investment

8 people based in Vietnam, including:

organization

- Christopher Beselin, Chairman

Date of IPO

October 2017 at SEK 20 per share

- Hanh Mai, CEO

- Son Ngo, Group Finance Director

Fram Skandinavien AB

Monthly NAV report as of Aug 2023

Significant events during the month

• Carmudi has continued to maintain its trend of improving

gross profit significantly m-on-m, following the new

strategy focusing on unit economics.

• EveHR received an additional injection of 0.3 mSEK from

Key highlights

Share price (SEK)

Number of shares

33.1 3,615,078

NAV per share (SEK)

% upside NAV / share price

82

+147%

Market cap (mSEK)

120

NAV per share vs July

-3%

Total NAV (Net asset value, mSEK)

295

Share price discount to NAV per share

-59%

Fram. EveHR also collected some significant new client

dialogues thanks to its participation in HR conferences

and events.

• Carmudi and EveHR are engaging in individual investor

discussions.

• Fram has signed a letter of intent in August for the

divestiture of DragonLend to a U.S.-listed acquirer,

Gologiq.

• SEA group's price declined due to a lower-than-expected

growth in Q2. Nevertheless, the result marked 3rd

consecutive quarter with strong positive net profits in

Shopee and the group maintains a significant cash

balance, accounting for 26% its market cap.

Allocation of portfolio

(based on the NAV)

by GEOGRAPHY

by SECTOR

Vietnam Marketplaces

99% 74%

Others

HR tech

1%

17%

Fintech

9%

Portfolio

Revenue

Enterprise

% or #

Invested

NAV

Return

(mSEK,

value

shares

amount

(mSEK)

multiple

last 12 months) (1)

(mSEK)

owned by FRAM

(mSEK)

(NAV / investment)

Carmudi.vn

GMV: 82

221 (2)

80%

22.7

178

7.8x

EveHR

1

55

83%

8.6

45

5.3x

DragonLend

3

34

70%

13.7

24

1.7x

Liven Technology

n.m

31

39%

3.5

12

3.4x

Private tech investments

48.4

259

5.3x

SEA (SE:US)

$37.6 (3)

2,500

2.1

1.0

0.5x

ABXX (ABXX.NE:CAD)

CAD 7.4 (3)

4,666

0.3

0.3

1.0x

BUKA (BUKA:IDX)

IDR 232 (3)

5,000,000

1.0

0.9

0.8x

Public tech investments

3.4

2.2

0.6x

Total portfolio

52

261

5.0x

Interest bearing instruments

16.7

Net cash

17.7

TOTAL NAV

295

  1. Last 12 months revenue up to 30 June 2023.
  2. The LTM EV/GMV multiple used in NAV is 2.7x, ie. with a discount of 40% applied to the EV/GMV multiple of the listed peer group of 4.5x.
  3. Price per share.

Attachments

  • Original Link
  • Original Document
  • Permalink

Disclaimer

Fram Skandinavien AB (publ) published this content on 11 September 2023 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 11 September 2023 06:08:08 UTC.