Company Valuation: DistIT AB

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 582.2 1,586 491.4 165.7 61.5 161.4
Change - 172.35% -69.01% -66.29% -62.88% 162.46%
Enterprise Value (EV) 1 741.6 1,966 854 527.5 353.8 284.5
Change - 165.12% -56.57% -38.23% -32.93% -19.59%
P/E 10.4x 34.2x -28.9x -0.33x -1.56x -0.29x
PBR 1.32x 2.65x 0.86x 0.72x 0.33x 0.93x
PEG - -1.3x 0x -0x 0x 0x
Capitalization / Revenue 0.25x 0.63x 0.19x 0.08x 0.04x 0.18x
EV / Revenue 0.32x 0.78x 0.33x 0.25x 0.22x 0.32x
EV / EBITDA 6.61x 17.5x 32.3x -7.58x -4.84x -45.2x
EV / EBIT 8.66x 21.9x 48.6x -6.57x -4.35x -16.4x
EV / FCF 17x -13.6x 17.4x 187x 2.72x 2.32x
FCF Yield 5.88% -7.37% 5.75% 0.54% 36.7% 43.1%
Dividend per Share 2 2 2 2 - - -
Rate of return 4.22% 1.75% 5.71% - - -
EPS 2 4.569 3.33 -1.21 -17.64 -1.404 -0.6
Distribution rate 43.8% 60.1% -165% - - -
Net sales 1 2,354 2,520 2,559 2,113 1,606 895.8
EBITDA 1 112.2 112.1 26.48 -69.57 -73.03 -6.3
EBIT 1 85.66 89.77 17.56 -80.26 -81.36 -17.3
Net income 1 56.12 43.46 -16.91 -418.6 -39.43 -188.7
Net Debt 1 159.5 380.7 362.6 361.8 292.3 123.1
Reference price 2 47.4000 114.0000 35.0000 5.9000 2.1900 0.1725
Nbr of stocks (in thousands) 12,282 13,908 14,040 28,081 28,081 935,681
Announcement Date 3/31/21 3/30/22 4/24/23 3/26/24 4/15/25 3/26/26
1SEK in Million2SEK
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 14.8M
23.76x1.63x15.12x0.61% 262B
64.69x16.2x44.06x0.34% 193B
21.39x1.71x8.96x1.21% 62.42B
14.7x0.31x5.72x2.19% 34.38B
21.84x3.51x13.28x1.51% 25.49B
11.85x0.51x6.31x4.47% 24.56B
33.73x17.94x24.41x1.53% 20.96B
15.87x0.3x8.83x0.76% 20.16B
44.29x - - 0.55% 17.52B
Average 28.01x 5.26x 15.84x 1.46% 66.04B
Weighted average by Cap. 35.15x 6.47x 22.42x 0.88%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA