|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 31.05 SEK | -0.32% |
|
-2.36% | -13.03% |
| 05-20 | Actic Group to buy all shares in Ego Hälsostudio Aktiebolag | RE |
| 05-20 | Actic acquires eight-gym chain in Sundsvall | FW |
Company Valuation: Actic Group AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 276.6 | 187.6 | 137.5 | 108.4 | 131.5 | 812.4 |
| Change | - | -32.18% | -26.68% | -21.2% | 21.35% | 517.65% |
| Enterprise Value (EV) 1 | 1,339 | 1,270 | 1,108 | 997.4 | 966.9 | 1,547 |
| Change | - | -5.14% | -12.73% | -9.99% | -3.06% | 60.04% |
| P/E | 33.5x | -1.99x | -3.39x | -2.91x | -14.8x | 10.6x |
| PBR | 0.99x | 0.99x | 0.67x | 0.65x | 0.82x | 3.48x |
| PEG | - | 0x | 0x | 0.35x | 0.2x | -0x |
| Capitalization / Revenue | 0.36x | 0.29x | 0.17x | 0.15x | 0.18x | 1.07x |
| EV / Revenue | 1.73x | 1.94x | 1.39x | 1.38x | 1.34x | 2.05x |
| EV / EBITDA | 19.5x | -30.3x | 20x | 18.2x | 11.3x | 10.3x |
| EV / EBIT | 76.3x | -14.2x | -552x | -116x | 21.4x | 12.9x |
| EV / FCF | 7.21x | 11.9x | 9.33x | 7.32x | 5.51x | 11.9x |
| FCF Yield | 13.9% | 8.4% | 10.7% | 13.7% | 18.2% | 8.37% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | 0.52 | -5.922 | -1.823 | -1.671 | -0.39 | 3.37 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 771.6 | 653.5 | 796.7 | 722.4 | 723.6 | 756.1 |
| EBITDA 1 | 68.69 | -41.86 | 55.29 | 54.85 | 85.92 | 149.5 |
| EBIT 1 | 17.54 | -89.25 | -2.009 | -8.58 | 45.18 | 119.6 |
| Net income 1 | 8.273 | -94.15 | -36.12 | -37.19 | -8.764 | 77.89 |
| Net Debt 1 | 1,062 | 1,082 | 970.7 | 889 | 835.4 | 735.1 |
| Reference price 2 | 17.40 | 11.80 | 6.18 | 4.87 | 5.78 | 35.70 |
| Nbr of stocks (in thousands) | 15,897 | 15,897 | 22,256 | 22,256 | 22,756 | 22,756 |
| Announcement Date | 4/15/21 | 4/7/22 | 4/6/23 | 4/16/24 | 4/11/25 | 4/15/26 |
1SEK in Million2SEK
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 73.26M | |
| 26.99x | 3.13x | 11.17x | -.--% | 9.08B | |
| 18.49x | 4.43x | 10.75x | -.--% | 4.23B | |
| 31.99x | 2.89x | 21.82x | 0.7% | 2.91B | |
| 29.72x | 3.08x | 6.77x | -.--% | 2.44B | |
| 13.91x | 2.69x | 5.5x | 3.3% | 2.4B | |
| 15.02x | 3.75x | 8.17x | 4.17% | 1.1B | |
| 14.48x | 2.38x | 6.09x | 4.66% | 817M | |
| 16.96x | 1.86x | 7.99x | 3.26% | 525M | |
| Average | 20.94x | 3.03x | 9.78x | 2.01% | 2.62B | |
| Weighted average by Cap. | 23.81x | 3.26x | 10.99x | 0.85% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- ATIC Stock
- Valuation Actic Group AB
Select your edition
All financial news and data tailored to specific country editions
