Valuation Electrolux LIQUIDNET SYSTEMS

Stocks

Delayed LIQUIDNET SYSTEMS Other stock markets 07:35:04 2018-09-17 EDT			5-day change	1st Jan Change
193.75 ^SEK	-10.71%		-.--%	-

06-18	Hudson Bay Capital Management No Longer a Public Short Seller in Electrolux	FW
06-17	Electrolux $865m rights issue oversubscribed	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	63,263	38,229	29,296	24,907	17,279	23,897	-	-
Change	-	-39.57%	-23.37%	-14.98%	-30.63%	38.3%	-	-
Enterprise Value (EV) ¹	71,854	62,077	55,522	52,760	45,455	48,327	46,890	44,551
Change	-	-13.61%	-10.56%	-4.97%	-13.85%	6.32%	-2.97%	-4.99%
P/E	13.5x	-29.3x	-5.58x	-17.8x	20x	-41.1x	5.58x	4.47x
PBR	3.34x	2.31x	2.59x	2.55x	1.98x	0.87x	0.76x	0.71x
PEG	-	0x	-0x	0.2x	-0x	0x	-0x	0.2x
Capitalization / Revenue	0.5x	0.28x	0.22x	0.18x	0.13x	0.18x	0.18x	0.17x
EV / Revenue	0.57x	0.46x	0.41x	0.39x	0.35x	0.37x	0.35x	0.32x
EV / EBITDA	5.98x	9.98x	8.3x	6.52x	4.86x	5.73x	4.41x	3.75x
EV / EBIT	9.54x	74.7x	134x	31.7x	12.4x	12.9x	8.68x	7x
EV / FCF	57.5x	-7x	-156x	-117x	-20.8x	96.5x	15.1x	11.8x
FCF Yield	1.74%	-14.3%	-0.64%	-0.85%	-4.8%	1.04%	6.63%	8.5%
Dividend per Share ²	9.2	-	-	-	-	-	2.022	2.612
Rate of return	4.19%	-	-	-	-	-	6.87%	8.87%
EPS ²	16.21	-4.81	-19.36	-5.16	3.19	-0.716	5.275	6.59
Distribution rate	56.8%	-	-	-	-	-	38.3%	39.6%
Net sales ¹	125,631	134,880	134,451	136,150	131,282	130,442	135,146	138,522
EBITDA ¹	12,017	6,221	6,691	8,086	9,344	8,429	10,621	11,881
EBIT ¹	7,528	831	414	1,666	3,657	3,748	5,400	6,367
Net income ¹	4,677	-1,320	-5,227	-1,396	878	-1,236	2,325	3,163
Net Debt ¹	8,591	23,848	26,226	27,853	28,176	24,430	22,992	20,654
Reference price ²	219.50	140.78	108.10	91.90	63.78	29.45	29.45	29.45
Nbr of stocks (in thousands)	287,153	270,028	270,028	270,028	270,496	811,489	-	-
Announcement Date	1/28/22	2/2/23	2/2/24	1/30/25	1/30/26	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MIDEA GROUP CO., LTD.	12.62x	1.11x	9.76x	5.72%	85.3B
HAIER SMART HOME CO., LTD.	9.47x	0.51x	5.19x	5.97%	26.16B
SHARKNINJA, INC.	26.67x	2.89x	16.11x	1.17%	21.49B
LG ELECTRONICS INDIA LIMITED	58.05x	4.11x	40.62x	-	11.11B
DE'LONGHI S.P.A.	16.32x	1.21x	7.44x	2.68%	6.55B
ZHEJIANG SUPOR CO., LTD.	14.46x	1.29x	10.88x	6.53%	4.74B
BREVILLE GROUP LIMITED	34.14x	2.56x	16.73x	1.19%	3.21B
RINNAI CORPORATION	14.33x	0.68x	4.92x	2.79%	3.03B
SEB S.A.	12.84x	0.57x	4.97x	5.95%	2.9B
Average	22.10x	1.66x	12.96x	4%	18.28B
Weighted average by Cap.	17.68x	1.47x	11.85x	4.87%