|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-09-04 EDT
|
5-day change | 1st Jan Change | ||
| 121.50 SEK | -1.22% |
|
+1.25% | +48.35% |
| 09-02 | Aktiespararna hold off on Ambea (R) | FW |
| 09-01 | Aktiespararna stay on hold with Attendo | FW |
Company Valuation: Attendo AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 6,195 | 3,898 | 5,810 | 7,798 | 11,968 | 17,144 | - | - |
| Change | - | -37.08% | 49.05% | 34.22% | 53.48% | 43.26% | - | - |
| Enterprise Value (EV) 1 | 19,559 | 18,196 | 19,636 | 23,719 | 27,137 | 32,430 | 32,602 | 32,503 |
| Change | - | -6.97% | 7.91% | 20.79% | 14.41% | 19.51% | 0.53% | -0.3% |
| P/E | 110x | -86.5x | 15.5x | 17.9x | 15.1x | 18.3x | 17.3x | 14x |
| PBR | 1.26x | 0.78x | 1.08x | 1.51x | 2.26x | 3.07x | 2.83x | 2.53x |
| PEG | - | 0x | -0x | 0.8x | 0.2x | 0.8x | 2.85x | 0.6x |
| Capitalization / Revenue | 0.48x | 0.27x | 0.34x | 0.41x | 0.63x | 0.9x | 0.86x | 0.82x |
| EV / Revenue | 1.52x | 1.26x | 1.14x | 1.25x | 1.43x | 1.7x | 1.63x | 1.56x |
| EV / EBITDA | 9.03x | 8.37x | 6.45x | 6.91x | 7.18x | 7.93x | 7.74x | 7.14x |
| EV / EBIT | 25.9x | 29.5x | 15.4x | 16.6x | 15.3x | 16.1x | 15.8x | 14.2x |
| EV / FCF | 16.2x | 10.1x | - | 10.4x | 26.1x | 17.4x | 15.1x | 14.4x |
| FCF Yield | 6.18% | 9.93% | - | 9.61% | 3.84% | 5.75% | 6.64% | 6.96% |
| Dividend per Share 2 | - | - | 1 | 1.2 | 1.8 | 1.967 | 2.29 | 2.73 |
| Rate of return | - | - | 2.77% | 2.35% | 2.2% | 1.62% | 1.88% | 2.25% |
| EPS 2 | 0.35 | -0.28 | 2.33 | 2.85 | 5.42 | 6.635 | 7.038 | 8.705 |
| Distribution rate | - | - | 42.9% | 42.1% | 33.2% | 29.6% | 32.5% | 31.4% |
| Net sales 1 | 12,867 | 14,496 | 17,287 | 18,980 | 19,019 | 19,052 | 19,988 | 20,898 |
| EBITDA 1 | 2,166 | 2,174 | 3,045 | 3,435 | 3,782 | 4,091 | 4,213 | 4,554 |
| EBIT 1 | 755 | 616 | 1,274 | 1,425 | 1,772 | 2,012 | 2,063 | 2,288 |
| Net income 1 | 56 | -45 | 376 | 450 | 813 | 953.5 | 992 | 1,175 |
| Net Debt 1 | 13,364 | 14,298 | 13,826 | 15,921 | 15,169 | 15,286 | 15,458 | 15,359 |
| Reference price 2 | 38.50 | 24.22 | 36.10 | 51.00 | 81.90 | 121.50 | 121.50 | 121.50 |
| Nbr of stocks (in thousands) | 160,913 | 160,933 | 160,933 | 152,896 | 146,125 | 141,106 | - | - |
| Announcement Date | 2/10/22 | 2/10/23 | 2/8/24 | 2/6/25 | 2/5/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.31x | 1.7x | 7.93x | 1.62% | 1.79B | |
| 14.16x | 0.42x | 8.8x | 2.75% | 124B | |
| 13.68x | 1.75x | 8.75x | 0.77% | 87.68B | |
| 13.32x | 1.47x | 8.86x | 2.68% | 28.56B | |
| 23.34x | 2.6x | 13.18x | 1.39% | 26.17B | |
| 31.54x | 5.73x | 23.8x | 2.21% | 21.46B | |
| 8.05x | 1.44x | 6.54x | -.--% | 21.34B | |
| 17.11x | 1.57x | 7.95x | 4.63% | 15.8B | |
| 13.51x | 0.99x | 5.54x | 3.64% | 12.08B | |
| 12.62x | 1.59x | 7.73x | 0.91% | 11.73B | |
| Average | 16.56x | 1.93x | 9.91x | 2.06% | 35.03B | |
| Weighted average by Cap. | 15.43x | 1.51x | 9.71x | 1.99% |
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
- ATT Stock
- Valuation Attendo AB
Select your edition
All financial news and data tailored to specific country editions
