|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-10-23 EDT
|
5-day change | 1st Jan Change | ||
| 110.40 SEK | +0.73% |
|
-3.50% | +11.63% |
| 10-22 | Nio aktier har hittills i dag noterat nytt 52-veckorshögsta på Stockholmsbörsen | FW |
| 10-22 | Academedia proposes dividend of 2.80 kronor per share | FW |
Company Valuation: AcadeMedia AB
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,813 | 5,316 | 5,247 | 8,248 | 9,663 | 10,584 | - | - |
| Change | - | 10.47% | -1.3% | 57.18% | 17.16% | 9.52% | - | - |
| Enterprise Value (EV) 1 | 14,273 | 15,458 | 17,025 | 8,248 | 23,615 | 23,646 | 23,423 | 22,792 |
| Change | - | 8.31% | 10.14% | -51.56% | 186.33% | 0.13% | -0.94% | -2.7% |
| P/E | 7.97x | 9.2x | 8.63x | 10x | 10.1x | 9.58x | 9x | 8.51x |
| PBR | 0.84x | 0.87x | 0.88x | 1.24x | 1.38x | 1.37x | 1.25x | 1.17x |
| PEG | - | -2.1x | 0.91x | 0.3x | 0.5x | 0.6x | 1.41x | 1.45x |
| Capitalization / Revenue | 0.34x | 0.34x | 0.3x | 0.43x | 0.47x | 0.46x | 0.45x | 0.43x |
| EV / Revenue | 1x | 0.99x | 0.98x | 0.43x | 1.16x | 1.04x | 0.99x | 0.92x |
| EV / EBITDA | 4.79x | 4.84x | 4.67x | 2.01x | 5.42x | 5.15x | 5.01x | 4.77x |
| EV / EBIT | 11.7x | 12.2x | 11.4x | 4.71x | 12.1x | 11.1x | 10.5x | 9.86x |
| EV / FCF | 15.5x | 19.5x | 15.1x | 7.44x | 9.44x | 6.36x | 6.21x | 5.98x |
| FCF Yield | 6.46% | 5.12% | 6.6% | 13.4% | 10.6% | 15.7% | 16.1% | 16.7% |
| Dividend per Share 2 | 1.75 | 1.75 | 1.75 | 2.25 | - | 2.75 | 2.933 | 3.15 |
| Rate of return | 3.84% | 3.48% | 3.38% | 2.7% | - | 2.49% | 2.66% | 2.85% |
| EPS 2 | 5.72 | 5.47 | 5.99 | 8.29 | 9.97 | 11.53 | 12.26 | 12.98 |
| Distribution rate | 30.6% | 32% | 29.2% | 27.1% | - | 23.9% | 23.9% | 24.3% |
| Net sales 1 | 14,339 | 15,539 | 17,332 | 19,021 | 20,360 | 22,781 | 23,672 | 24,690 |
| EBITDA 1 | 2,980 | 3,194 | 3,649 | 4,105 | 4,358 | 4,587 | 4,680 | 4,778 |
| EBIT 1 | 1,224 | 1,270 | 1,490 | 1,752 | 1,947 | 2,135 | 2,224 | 2,312 |
| Net income 1 | 605 | 578 | 632 | 821 | 955 | 1,106 | 1,175 | 1,245 |
| Net Debt 1 | 9,460 | 10,142 | 11,778 | - | 13,952 | 13,062 | 12,840 | 12,208 |
| Reference price 2 | 45.58 | 50.35 | 51.70 | 83.30 | 100.80 | 110.40 | 110.40 | 110.40 |
| Nbr of stocks (in thousands) | 105,587 | 105,587 | 101,492 | 99,012 | 95,866 | 95,866 | - | - |
| Announcement Date | 8/30/22 | 8/30/23 | 8/28/24 | 8/29/25 | 8/31/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.58x | 1.04x | 5.15x | 2.49% | 1.07B | |
| 14.48x | 0.88x | 5.55x | 3.24% | 9.05B | |
| 6.8x | 0.62x | 3.02x | -.--% | 5.64B | |
| 15.44x | 2.24x | 8.27x | - | 4.49B | |
| 119.55x | 6.03x | 41.48x | -.--% | 3.67B | |
| 9.85x | - | - | - | 3.29B | |
| 11.53x | - | - | - | 2.12B | |
| Average | 26.75x | 2.16x | 12.70x | 1.43% | 4.19B | |
| Weighted average by Cap. | 25.37x | 1.87x | 10.95x | 1.65% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ACAD Stock
- Valuation AcadeMedia AB
Select your edition
All financial news and data tailored to specific country editions
