Valuation Arjo AB

Stocks

Real-time Estimate Cboe Europe 08:17:27 2026-08-24 EDT			5-day change	1st Jan Change
28.44 ^SEK	-0.07%		+2.68%	-11.31%

08-14	Lannebo Sustainable Corporate Bond rose 0.2 percent in July, SSAB received credit rating upgrades	FW
07-14	Ericsson slid on the Stockholm exchange, the OMXS30 index fell 0.1 percent	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	30,179	10,606	10,731	9,876	8,721	7,752	-	-
Change	-	-64.86%	1.18%	-7.97%	-11.69%	-11.12%	-	-
Enterprise Value (EV) ¹	34,520	15,650	15,051	14,067	12,976	11,919	11,689	11,358
Change	-	-54.66%	-3.83%	-6.54%	-7.75%	-8.15%	-1.94%	-2.82%
P/E	40.7x	23.7x	22.4x	19.8x	26x	15.3x	13.4x	11.5x
PBR	4.38x	1.39x	1.42x	1.18x	1.17x	0.99x	0.95x	0.9x
PEG	-	-0.6x	3.06x	4.98x	-0.8x	0.3x	0.9x	0.7x
Capitalization / Revenue	3.33x	1.06x	0.98x	0.87x	0.79x	0.7x	0.67x	0.64x
EV / Revenue	3.81x	1.57x	1.37x	1.25x	1.18x	1.07x	1.01x	0.94x
EV / EBITDA	16.7x	8.5x	7.46x	6.74x	6.75x	6.11x	5.69x	5.2x
EV / EBIT	30.9x	20.5x	15.7x	13.8x	15.6x	13.7x	12.3x	10.7x
EV / FCF	32.6x	447x	10.3x	15x	17.1x	15.6x	14.6x	12.8x
FCF Yield	3.07%	0.22%	9.68%	6.65%	5.83%	6.41%	6.84%	7.79%
Dividend per Share ²	1.15	0.85	0.9	0.95	0.95	0.92	0.976	1.092
Rate of return	1.04%	2.18%	2.28%	2.62%	2.97%	3.23%	3.43%	3.84%
EPS ²	2.72	1.64	1.76	1.83	1.23	1.864	2.13	2.468
Distribution rate	42.3%	51.8%	51.1%	51.9%	77.2%	49.4%	45.8%	44.2%
Net sales ¹	9,070	9,979	10,980	11,292	11,000	11,139	11,612	12,058
EBITDA ¹	2,072	1,841	2,017	2,086	1,922	1,952	2,053	2,183
EBIT ¹	1,116	765	957	1,019	831	871.5	947.3	1,064
Net income ¹	742	447	480	498	334	508.1	580	672.1
Net Debt ¹	4,341	5,044	4,320	4,191	4,255	4,168	3,937	3,607
Reference price ²	110.80	38.94	39.40	36.26	32.02	28.46	28.46	28.46
Nbr of stocks (in thousands)	272,370	272,370	272,370	272,370	272,370	272,370	-	-
Announcement Date	2/3/22	1/25/23	1/30/24	1/14/25	1/30/26	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ARJO AB	15.27x	1.07x	6.11x	3.23%	819M
ABBOTT LABORATORIES	33.46x	4.49x	17.25x	2.2%	202B
MEDTRONIC PLC	21.15x	3.63x	12.76x	3.19%	119B
CENCORA, INC.	17.42x	0.2x	12.74x	0.75%	60.69B
HOYA CORPORATION	30.35x	7.55x	19.27x	1.31%	52.38B
BECTON, DICKINSON AND COMPANY	37x	3.53x	12.12x	2.04%	52.3B
DEXCOM, INC.	37.01x	6.52x	20.46x	-.--%	34.85B
MEDLINE INC.	44.97x	1.28x	11.71x	0.17%	30.06B
WEST PHARMACEUTICAL SERVICES, INC.	41.17x	7.21x	25.89x	0.26%	24.85B
TERUMO CORPORATION	19.84x	3.06x	11.16x	1.45%	23.84B
Average	29.76x	3.85x	14.94x	1.46%	60.11B
Weighted average by Cap.	29.97x	4.08x	15.64x	1.82%