Company Valuation: Acrinova AB

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 402.1 812.1 517.1 568.8 648 456.4
Change - 101.93% -36.33% 10% 13.93% -29.57%
Enterprise Value (EV) 1 819.3 1,543 1,433 1,632 1,650 708.8
Change - 88.36% -7.12% 13.82% 1.13% -57.04%
P/E 9.05x 3.71x 6.69x 73.2x 19.1x 11.1x
PBR 0.85x 0.98x 0.56x 0.61x 0.71x 0.81x
PEG - 0.1x -0.1x -0.8x 0x 0.1x
Capitalization / Revenue 3.66x 7.44x 3.96x 3.91x 4.18x 3.56x
EV / Revenue 7.46x 14.1x 11x 11.2x 10.6x 5.53x
EV / EBITDA 26.2x 35.5x 25.6x 21.9x 18.8x 13.2x
EV / EBIT 28.7x 37.6x 28x 22.5x 19.1x 13.7x
EV / FCF 38.5x 27.2x -28x 38.6x 47.5x -4.93x
FCF Yield 2.6% 3.67% -3.57% 2.59% 2.11% -20.3%
Dividend per Share 2 0.4 0.2 0.4 0.3 1.4 3.75
Rate of return 2.03% 1.5% 4.88% 3.57% 14% 35.9%
EPS 2 2.177 3.587 1.225 0.1148 0.5237 0.9424
Distribution rate 18.4% 5.58% 32.6% 261% 267% 398%
Net sales 1 109.8 109.2 130.6 145.5 154.9 128.2
EBITDA 1 31.32 43.52 55.94 74.56 87.85 53.72
EBIT 1 28.54 41.06 51.16 72.59 86.5 51.72
Net income 1 42.74 153.2 79.34 7.764 35.91 59.97
Net Debt 1 417.2 731.2 916.3 1,063 1,002 252.4
Reference price 2 19.700 13.300 8.200 8.400 10.000 10.450
Nbr of stocks (in thousands) 20,413 64,757 64,757 68,566 68,566 43,537
Announcement Date 3/31/21 3/30/22 3/30/23 4/4/24 3/11/25 4/1/26
1SEK in Million2SEK
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
6.04x16.48x20.58x5.46% 7.51B
11.15x12.55x15.69x2.38% 3.13B
14.06x7.43x17.89x4.33% 2.13B
10.49x - - - 1.6B
8.85x3.36x8.74x4.24% 1.15B
14.24x15.99x18.57x1.13% 1.01B
8.82x11.52x22.97x-.--% 712M
12.38x16.29x18.54x4.36% 645M
Average 10.76x 11.95x 17.57x 3.13% 2.24B
Weighted average by Cap. 9.27x 13.36x 18.35x 4.08%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!