Company Valuation: Clemondo Group AB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 197.7 114.9 123.2 93.88 121.9 93.33 - -
Change - -41.86% 7.23% -23.82% 29.79% -23.41% - -
Enterprise Value (EV) 1 197.7 157.5 123.2 122.4 169 119.3 106.3 125.3
Change - -20.33% -21.74% -0.66% 38.01% -29.37% -10.89% 17.87%
P/E 11.5x 27.7x - 15.1x 22x 67.4x 16x 7.75x
PBR - 1.13x 1.11x 0.83x 1.03x 0.78x 0.74x 0.68x
PEG - -0.4x - - -2x -0.9x 0x 0x
Capitalization / Revenue - 0.38x 0.44x 0.36x 0.42x 0.3x 0.27x 0.25x
EV / Revenue - 0.53x 0.44x 0.47x 0.58x 0.38x 0.31x 0.33x
EV / EBITDA - 6.45x 3.86x 5.14x 7.22x 5.68x 3.8x 3.39x
EV / EBIT - 21.2x 7.52x 13.3x 19.4x 23.9x 8.86x 5.97x
EV / FCF - 18.3x - 15.4x 12.3x -29.8x 106x 15.7x
FCF Yield - 5.47% - 6.48% 8.11% -3.35% 0.94% 6.38%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.3 0.3 - 0.45 0.4 0.1 0.42 0.87
Distribution rate - - - - - - - -
Net sales 1 - 299.2 278.9 262.1 291.2 314 348 379
EBITDA 1 - 24.4 31.9 23.8 23.4 21 28 37
EBIT 1 - 7.421 16.38 9.173 8.687 5 12 21
Net income 1 17.02 3.764 - 6.17 5.505 1.4 5.8 12.1
Net Debt 1 - 42.55 - 28.54 47.1 26 13 32
Reference price 2 14.900 8.300 8.900 6.780 8.800 6.740 6.740 6.740
Nbr of stocks (in thousands) 13,266 13,847 13,847 13,847 13,847 13,847 - -
Announcement Date 2/17/22 2/16/23 2/15/24 2/25/25 2/26/26 - - -
1SEK in Million2SEK
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
67.4x0.38x5.68x - 9.76M
Average 67.40x 0.38x 5.68x 9.76M
Weighted average by Cap. 67.40x 0.38x 5.68x

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. CLEM Stock
  4. Valuation Clemondo Group AB
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!