|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 46.00 SEK | +1.66% |
|
+4.66% | -8.55% |
| 07-01 | Pareto makes two changes to its Swedish monthly portfolio, adding Bilia and Nordrest | FW |
| 06-29 | Stockholm stocks open higher on bids for Humana and Viva Wine | FW |
Company Valuation: Eastnine
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,508 | 2,683 | 3,824 | 4,574 | 4,918 | 4,498 | - | - |
| Change | - | -23.54% | 42.53% | 19.61% | 7.53% | -8.55% | - | - |
| Enterprise Value (EV) 1 | 3,508 | 6,199 | 5,610 | 9,901 | 9,719 | 8,983 | 8,820 | 8,632 |
| Change | - | 76.69% | -9.5% | 76.5% | -1.84% | -7.58% | -1.82% | -2.12% |
| P/E | 4.62x | 2.18x | -4.69x | 58.7x | 11x | 10.1x | 9.06x | 8.69x |
| PBR | - | 0.49x | 0.84x | 0.92x | 0.99x | 0.84x | 0.79x | 0.75x |
| PEG | - | 0x | 0x | -1x | 0x | -15.81x | 0.8x | 2.04x |
| Capitalization / Revenue | 15.4x | 7.79x | 9.34x | 9.68x | 7.5x | 6.81x | 6.68x | 6.52x |
| EV / Revenue | 15.4x | 18x | 13.7x | 21x | 14.8x | 13.6x | 13.1x | 12.5x |
| EV / EBITDA | - | 23.5x | 16.5x | 25.4x | 17.3x | 16x | 15.2x | 14.2x |
| EV / EBIT | - | 23.5x | 16.5x | 25.4x | 17.3x | 16x | 15.5x | 14.6x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.85 | 0.85 | 1.16 | 1.2 | 1.28 | 1.288 | 1.385 | 1.385 |
| Rate of return | 2.15% | 2.81% | 2.7% | 2.56% | 2.54% | 2.8% | 3.01% | 3.01% |
| EPS 2 | 8.578 | 13.87 | -9.168 | 0.7967 | 4.567 | 4.538 | 5.078 | 5.294 |
| Distribution rate | 9.91% | 6.13% | -12.7% | 151% | 28% | 28.4% | 27.3% | 26.2% |
| Net sales 1 | 227.7 | 344.2 | 409.3 | 472.6 | 655.6 | 660.2 | 673.1 | 689.6 |
| EBITDA 1 | - | 264.3 | 339 | 389.5 | 562.5 | 559.7 | 581.4 | 608.3 |
| EBIT 1 | - | 264.3 | 339 | 389.5 | 562.5 | 561.1 | 568.3 | 591.7 |
| Net income 1 | 764.8 | 1,233 | -815.5 | 67.24 | 443.3 | 396.1 | 436.1 | 459 |
| Net Debt 1 | - | 3,516 | 1,786 | 5,328 | 4,801 | 4,485 | 4,322 | 4,135 |
| Reference price 2 | 39.60 | 30.20 | 43.00 | 46.80 | 50.30 | 46.00 | 46.00 | 46.00 |
| Nbr of stocks (in thousands) | 88,596 | 88,831 | 88,924 | 97,740 | 97,774 | 97,774 | - | - |
| Announcement Date | 2/11/22 | 2/8/23 | 2/6/24 | 2/5/25 | 2/5/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.97x | 13.5x | 15.92x | 2.85% | 458M | |
| 17.97x | 14.31x | 20.38x | 2.5% | 2.44B | |
| 16.39x | 16.47x | 22.48x | 3.89% | 2.39B | |
| 9.05x | 13.02x | 14.92x | 6.46% | 2.19B | |
| 20.42x | 15.77x | 18.38x | 2.11% | 1.97B | |
| 150.23x | 4.23x | 6.62x | - | 1.07B | |
| 13.6x | 6.56x | 18.81x | 4.33% | 978M | |
| Average | 33.95x | 11.98x | 16.79x | 3.69% | 1.64B | |
| Weighted average by Cap. | 27.98x | 13.13x | 17.84x | 3.76% |
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
- EAST Stock
- Valuation Eastnine
Select your edition
All financial news and data tailored to specific country editions
