Company Valuation: Acroud AB

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 34.18 34.18 23.38 29.5 3.761 16.93
Change - 0.02% -31.6% 26.19% -87.25% 350.25%
Enterprise Value (EV) 1 48.26 51.68 40.89 44.3 20.13 27.76
Change - 7.1% -20.88% 8.33% -54.55% 37.9%
P/E 19x 46.6x -1.22x -0.81x -1.11x -2.83x
PBR 0.94x 0.81x 0.96x 10.7x -5x 1.06x
PEG - -0.7x 0x -0x 0x 0x
Capitalization / Revenue 2.94x 1.38x 0.76x 0.75x 0.1x 0.37x
EV / Revenue 4.15x 2.09x 1.32x 1.13x 0.52x 0.6x
EV / EBITDA 8.75x 10.6x 6.04x 8.67x 8.44x 7.42x
EV / EBIT 9.41x 14.9x 8.76x 27.7x -310x 27,764x
EV / FCF 71.5x -70x 6.03x -43.9x 13.6x 38.2x
FCF Yield 1.4% -1.43% 16.6% -2.28% 7.35% 2.62%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0158 0.005652 -0.1405 -0.21 -0.0197 -0.004999
Distribution rate - - - - - -
Net sales 1 11.63 24.77 30.9 39.35 38.59 46.36
EBITDA 1 5.513 4.888 6.769 5.112 2.385 3.744
EBIT 1 5.13 3.475 4.67 1.602 -0.065 0.001
Net income 1 1.256 0.718 -18.42 -31.71 -3.402 -5.133
Net Debt 1 14.08 17.5 17.51 14.8 16.37 10.83
Reference price 2 0.2999 0.2636 0.1714 0.1709 0.0218 0.0142
Nbr of stocks (in thousands) 113,950 129,659 136,371 172,612 172,401 1,196,636
Announcement Date 4/14/21 4/19/22 4/13/23 5/31/24 5/27/25 6/4/26
1EUR in Million2EUR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
23.93x6.19x14.52x1.63% 26.49B
14.43x2.43x8.47x5.11% 19.39B
-134.96x1.55x10.55x-.--% 17.71B
14.12x6.48x9.84x3.55% 16.87B
15.32x2.5x9.27x7.01% 14.95B
242.64x2x18.36x-.--% 12.8B
31.49x3.66x17.39x3.35% 8.21B
16.35x2.41x8.84x2.22% 7.09B
Average 27.91x 3.40x 12.16x 2.86% 15.44B
Weighted average by Cap. 20.01x 3.71x 11.99x 2.84%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA