|
Market Closed -
Boerse Muenchen
16:44:27 2026-09-18 EDT
|
5-day change | 1st Jan Change | ||
| 3.520 EUR | +0.86% |
|
+1.73% | +3.53% |
| 09-18 | Combinedx sets record date for the second part of the company's special dividend | FW |
| 09-18 | Combinedx completes the sale of Netgain for 107 million | FW |
Company Valuation: CombinedX AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 472.5 | 597.1 | 584.1 | 716.8 | 773.3 | - | - |
| Change | - | 26.37% | -2.17% | 22.72% | 7.88% | - | - |
| Enterprise Value (EV) | 472.5 | 524.2 | 510.2 | 716.8 | 773.3 | 773.3 | 773.3 |
| Change | - | 10.94% | -2.67% | 40.49% | 7.88% | 0% | 0% |
| P/E | 13.3x | 8.53x | 11.4x | 18.5x | 5.41x | 17.6x | 14.6x |
| PBR | - | - | - | - | - | - | - |
| PEG | -0.3x | 0.1x | -0.4x | -0.6x | 0x | -0.3x | 0.7x |
| Capitalization / Revenue | 0.73x | 0.78x | 0.63x | 0.76x | 0.94x | 1.1x | 1.04x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0.94x | 1.1x | 1.04x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 3.72x | 7.95x | 7.41x |
| EV / EBIT | 0x | 0x | 0x | 0x | 5.09x | 14x | 11.7x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - |
| EPS 2 | 2.1 | 4.09 | 2.82 | 1.99 | 7.34 | 2.26 | 2.72 |
| Distribution rate | - | - | - | - | - | - | - |
| Net sales 1 | 650.5 | 765.7 | 929.9 | 947.7 | 826.9 | 703.9 | 742.4 |
| EBITDA 1 | 80.9 | 117.1 | 111.6 | 116.3 | 208 | 97.3 | 104.4 |
| EBIT 1 | 52.6 | 80 | 63.1 | 58.2 | 151.8 | 55.1 | 66.3 |
| Net income 1 | 35.2 | 70.7 | 50.6 | 37.7 | 141.6 | 43.6 | 52.6 |
| Net Debt | - | -72.9 | -73.9 | - | - | - | - |
| Reference price 2 | 28.00 | 34.90 | 32.10 | 36.80 | 39.70 | 39.70 | 39.70 |
| Nbr of stocks (in thousands) | 16,875 | 17,109 | 18,197 | 19,479 | 19,479 | - | - |
| Announcement Date | 2/16/23 | 2/7/24 | 2/13/25 | 2/11/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.54x | 3.69x | 12.88x | 2.95% | 216B | |
| -130.35x | 18.18x | 100.79x | -.--% | 117B | |
| 13.46x | 1.48x | 7.8x | 3.56% | 111B | |
| 13.63x | 2.48x | 9.35x | 6.03% | 79.37B | |
| 19.51x | 5.17x | 12.71x | 2.91% | 58.38B | |
| 13.79x | 1.99x | 8.45x | 5.65% | 44.37B | |
| 22.36x | 1.83x | 11.42x | 1.31% | 43.97B | |
| 21.06x | 1.6x | 10.17x | 0.89% | 40.66B | |
| 17.22x | 2.17x | 10.3x | 5.08% | 35.23B | |
| Average | 1.47x | 4.29x | 20.43x | 3.15% | 82.93B | |
| Weighted average by Cap. | -4.86x | 5.23x | 24.92x | 2.95% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- CX Stock
- K13 Stock
- Valuation CombinedX AB
Select your edition
All financial news and data tailored to specific country editions
