Company Valuation: Ecomb AB

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 8.443 40.33 23.51 17.29 17.98 5.67
Change - 377.68% -41.7% -26.47% 4% -68.47%
Enterprise Value (EV) 1 8.236 35.02 21.88 17.21 18.88 9.178
Change - 325.24% -37.54% -21.33% 9.67% -51.38%
P/E -115x -66.1x -6.89x -10.1x -8.52x -0.62x
PBR 1.75x 6.86x 2.74x 2.52x 3.78x 3.72x
PEG - -0x -0x 0.2x -0.4x -0x
Capitalization / Revenue 2.59x 14.3x 12.6x 2.62x 3.53x 0.3x
EV / Revenue 2.53x 12.4x 11.7x 2.61x 3.7x 0.49x
EV / EBITDA -294x -31.4x -6.58x -10.4x -9.31x -1.05x
EV / EBIT -143x -30.6x -6.52x -10.2x -9.15x -1.05x
EV / FCF -2.37x -12.5x -53.5x -18.8x -113x -1.8x
FCF Yield -42.1% -7.97% -1.87% -5.32% -0.89% -55.5%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.5862 -4.856 -13.32 -6.69 -8.237 -15.18
Distribution rate - - - - - -
Net sales 1 3.262 2.818 1.867 6.6 5.1 18.77
EBITDA 1 -0.028 -1.117 -3.326 -1.659 -2.029 -8.732
EBIT 1 -0.0578 -1.146 -3.355 -1.692 -2.062 -8.765
Net income 1 -0.0737 -1.244 -3.411 -1.714 -2.11 -9.109
Net Debt 1 -0.2066 -5.306 -1.637 -0.0784 0.8946 3.508
Reference price 2 67.2000 321.0000 91.8000 67.5000 70.2000 9.4500
Nbr of stocks (in thousands) 126 126 256 256 256 600
Announcement Date 7/15/20 1/7/22 7/12/22 6/15/23 5/7/24 6/18/25
1SEK in Million2SEK
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 248K
28.68x4.33x13.94x1.63% 91.77B
31.79x4.87x15.18x1.11% 70.53B
36.36x5.11x15.35x0.83% 42.41B
24.69x4.37x17.13x0.51% 24.7B
31.79x2.91x13.56x-.--% 16.85B
-74.84x4.1x13.34x0.13% 15.68B
20.58x2.7x13.54x1.46% 10.28B
21.6x - - 0.66% 8.97B
1913.06x3.35x14.71x-.--% 5.74B
Average 225.97x 3.97x 14.59x 0.7% 28.69B
Weighted average by Cap. 61.96x 4.41x 14.70x 1.04%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Ecomb AB

Historical PBR trend

Valuation ratios - PBR - Ecomb AB

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Ecomb AB

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Ecomb AB