Fram Skandinavien AB

Monthly Report

as of September 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 Sep 2023

Significant events during the month

• As in previous months, Carmudi continued to grow its

gross profit. Additionally, as part of its market

expansion strategy, Carmudi initiated the development

of a mobile app for inspection and auction targeting

Key highlights

Share price (SEK)

Number of shares

31.8 3,615,078

NAV per share (SEK)

% upside NAV / share price

72

+126%

Market cap (mSEK)

115

NAV per share vs Aug

-12%

Total NAV (Net asset value, mSEK)

260

Share price discount to NAV per share

-56%

individual consumers. In Sep, Carmudi also received an

additional capital injection of 0.9 mSEK from Fram. NAV

of Carmudi dropped primarily due to its listed peers.

• EveHR entered into partnership agreements with

Ecotech, a tech infrastructure platform, as well as

Diginet, a leader within HR management software.

These partnerships aim to drive cross selling.

• As the launch of the Abaxx platform has been delayed

beyond Fram's expectations, Fram decided to fully exit

its shares in the company with a gain of ca. 3% over a

less than nine month holding period.

Allocation of portfolio

(based on the NAV)

by GEOGRAPHY

by SECTOR

Vietnam

Marketplaces

99%

70%

Others

HR tech

1%

20%

Fintech

10%

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: 78

180 (2)

80%

23.6

144

6.1x

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

49.3

225

4.6x

SEA (SE:US)

$43.9 (3)

2,500

2.1

1.2

0.6x

BUKA (BUKA:IDX)

IDR 218 (3)

5,000,000

1.0

0.8

0.8x

Public tech investments

3.1

2.0

0.6x

Total portfolio

52

227

4.3x

Interest bearing instruments

17.4

Net cash

15.5

TOTAL NAV

260

  1. Last 12 months revenue up to 30 Sep 2023.
  2. The LTM EV/GMV multiple used in NAV is 2.3x, ie. with a discount of 40% applied to the EV/GMV multiple of the listed peer group of 3.8x.
  3. Price per share.

Attachments

  • Original Link
  • Original Document
  • Permalink

Disclaimer

Fram Skandinavien AB (publ) published this content on 10 October 2023 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 10 October 2023 06:03:20 UTC.