Company Valuation: AVTECH Sweden AB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 130 166.6 223.1 333.2 488 176.2 - -
Change - 28.14% 33.9% 49.37% 46.44% -63.89% - -
Enterprise Value (EV) 130 152 200.3 333.2 488 176.2 176.2 176.2
Change - 16.91% 31.76% 66.37% 46.44% -63.89% 0% 0%
P/E -115x 26.8x - - 28.8x - - -
PBR - - - - - - - -
PEG - -0x - - - - - -
Capitalization / Revenue - 6.43x 8.11x 9.72x 10.3x 3.24x - -
EV / Revenue - 0x 0x 0x 0x 3.24x - -
EV / EBITDA - 0x 0x 0x 0x 11x 10.1x 6.18x
EV / EBIT - 0x 0x 0x 0x 18x 15.2x 7.73x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.02 0.11 - - 0.3 - - -
Distribution rate - - - - - - - -
Net sales 1 - 25.9 27.5 34.3 47.4 54.4 - -
EBITDA 1 - 9.8 13.3 16.9 22.3 16 17.4 28.5
EBIT 1 - 6.1 9 11.8 16.5 9.8 11.6 22.8
Net income -1.4 6.1 9 - 17 - - -
Net Debt - -14.6 -22.8 - - - - -
Reference price 2 2.290 2.950 3.950 5.900 8.640 3.120 3.120 3.120
Nbr of stocks (in thousands) 56,780 56,480 56,480 56,480 56,480 56,480 - -
Announcement Date 2/10/22 2/17/23 2/16/24 2/7/25 2/6/26 - - -
1SEK in Million2SEK
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 17.87M
37.47x6.77x28.12x0.56% 332B
31.88x2.98x17.66x1.49% 259B
35.46x5.17x21.68x0.96% 165B
17.21x1.67x12x2.67% 121B
20.21x1.71x14.03x1.84% 92.75B
26.4x1.87x13.05x1.96% 75.86B
17.72x1.86x13.22x1.89% 73.08B
30.04x3.3x14.53x1.37% 54.5B
Average 27.05x 3.17x 16.79x 1.59% 130.39B
Weighted average by Cap. 30.21x 4.00x 19.60x 1.35%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. AVT B Stock
  4. Valuation AVTECH Sweden AB