Company Valuation: ABAS Protect AB

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025
Market Cap 1 81.38 70.65 65 63.58
Change - -13.18% -8% -2.17%
Enterprise Value (EV) 1 97.87 93.16 89.27 92.5
Change - -4.81% -4.18% 3.62%
P/E - 13.6x 88.6x -18.7x
PBR 2.74x 1.77x 1.59x 1.69x
PEG - - -1x 0x
Capitalization / Revenue 0.83x 0.68x 0.67x 0.72x
EV / Revenue 1x 0.9x 0.92x 1.05x
EV / EBITDA 9.09x 10.8x 21.6x 995x
EV / EBIT 10.3x 13.8x 45.8x -39x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 - 0.7331 0.1039 -0.4803
Distribution rate - - - -
Net sales 1 98.08 104 96.95 88.04
EBITDA 1 10.76 8.603 4.142 0.093
EBIT 1 9.542 6.753 1.951 -2.369
Net income 1 7.933 5.179 0.734 -3.393
Net Debt 1 16.49 22.51 24.27 28.91
Reference price 2 12.700 10.000 9.200 9.000
Nbr of stocks (in thousands) 6,408 7,065 7,065 7,065
Announcement Date 4/26/23 4/17/24 4/23/25 4/24/26
1SEK in Million2SEK
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 5.98M
13.68x1.04x6.75x2.92% 46.08B
22.35x2.82x13.75x1.97% 41B
16.75x2.27x11.36x1.7% 14.78B
-25.65x1.55x17.41x3.61% 14.64B
19.47x3.2x13.13x1.26% 14.49B
28.74x4.49x16.33x0.9% 8.23B
20.99x3.17x13x0.62% 7.92B
271.97x0.85x11.14x-.--% 7.81B
22x4.41x12.83x0.78% 7.55B
Average 43.37x 2.64x 12.86x 1.53% 16.25B
Weighted average by Cap. 27.03x 2.26x 11.75x 2.03%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. ABAS Stock
  4. Valuation ABAS Protect AB