|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 161.20 SEK | +2.28% |
|
+2.68% | +1.32% |
| 07-20 | SB1 Markets raises its target price for Addlife to 208 kronor (204), reiterates buy | FW |
| 07-17 | Handelsbanken raises Addlife target price to 200 kronor (192), reiterates buy - BN | FW |
Company Valuation: AddLife AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 46,512 | 13,229 | 13,331 | 16,732 | 19,389 | 19,644 | - | - |
| Change | - | -71.56% | 0.77% | 25.51% | 15.88% | 1.32% | - | - |
| Enterprise Value (EV) 1 | 50,269 | 13,229 | 18,523 | 21,652 | 23,437 | 23,233 | 22,558 | 21,830 |
| Change | - | -73.68% | 40.02% | 16.89% | 8.24% | -0.87% | -2.91% | -3.23% |
| P/E | 63.5x | 27.5x | 70.1x | 66.7x | 34.7x | 36.7x | 28.9x | 26x |
| PBR | 10.8x | - | 2.69x | 2.95x | 3.56x | 3.32x | 3.08x | 2.85x |
| PEG | - | -0.8x | -1.2x | 2.1x | 0x | -8.28x | 1.1x | 2.3x |
| Capitalization / Revenue | 5.82x | 1.46x | 1.38x | 1.63x | 1.86x | 1.8x | 1.69x | 1.61x |
| EV / Revenue | 6.29x | 1.46x | 1.91x | 2.1x | 2.24x | 2.13x | 1.94x | 1.78x |
| EV / EBITDA | 34.1x | 8.65x | 12.3x | 14.1x | 13x | 13.4x | 12x | 11x |
| EV / EBIT | 50.5x | 16.4x | 31.7x | 30x | 23.6x | 24.7x | 21.2x | 18.9x |
| EV / FCF | 57.4x | - | 40.6x | 26.6x | 20.6x | 27.9x | 21x | 18.8x |
| FCF Yield | 1.74% | - | 2.46% | 3.76% | 4.86% | 3.59% | 4.77% | 5.33% |
| Dividend per Share 2 | 2 | - | 0.5 | 0.75 | 1.5 | 1.68 | 2.057 | 2.293 |
| Rate of return | 0.52% | - | 0.46% | 0.55% | 0.94% | 1.04% | 1.28% | 1.42% |
| EPS 2 | 6.01 | 3.95 | 1.56 | 2.06 | 4.59 | 4.387 | 5.573 | 6.207 |
| Distribution rate | 33.3% | - | 32.1% | 36.4% | 32.7% | 38.3% | 36.9% | 36.9% |
| Net sales 1 | 7,993 | 9,084 | 9,685 | 10,286 | 10,442 | 10,903 | 11,617 | 12,232 |
| EBITDA 1 | 1,474 | 1,530 | 1,504 | 1,533 | 1,802 | 1,739 | 1,876 | 1,982 |
| EBIT 1 | 996 | 808 | 585 | 721 | 993 | 941 | 1,065 | 1,157 |
| Net income 1 | 719 | 480 | 190 | 252 | 560 | 534.6 | 679.1 | 756.1 |
| Net Debt 1 | 3,757 | - | 5,192 | 4,920 | 4,048 | 3,588 | 2,913 | 2,186 |
| Reference price 2 | 381.40 | 108.60 | 109.40 | 137.30 | 159.10 | 161.20 | 161.20 | 161.20 |
| Nbr of stocks (in thousands) | 121,952 | 121,812 | 121,857 | 121,864 | 121,864 | 121,864 | - | - |
| Announcement Date | 2/4/22 | 2/2/23 | 2/2/24 | 2/5/25 | 2/4/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 35.93x | 2.09x | 13.11x | 1.07% | 2.03B | |
| 29.63x | 4.08x | 15.87x | 2.48% | 187B | |
| 19.11x | 3.34x | 11.74x | 3.53% | 111B | |
| 17.31x | 0.19x | 12.22x | 0.76% | 62.18B | |
| 31.19x | 7.57x | 19.79x | 1.28% | 48.4B | |
| 39.6x | 3.14x | 10.7x | 2.42% | 45.83B | |
| 38.06x | 1.39x | 12.2x | 0.26% | 34.26B | |
| 29.82x | 5.34x | 17.02x | -.--% | 28.88B | |
| 38.63x | 6.76x | 24.22x | 0.27% | 23.72B | |
| 24.05x | 3.51x | 12.63x | 1.21% | 22.45B | |
| Average | 30.33x | 3.74x | 14.95x | 1.33% | 56.58B | |
| Weighted average by Cap. | 27.85x | 3.71x | 14.62x | 1.98% |
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
- ALIF B Stock
- Valuation AddLife AB
Select your edition
All financial news and data tailored to specific country editions
