|
Delayed
Liquidnet
07:35:04 2018-09-17 EDT
|
5-day change | 1st Jan Change | ||
| 193.75 SEK | -10.71% |
|
-.--% | - |
| 08-07 | M&G cuts stake to below 5 percent of the votes in Electrolux | FW |
| 08-07 | Walleye Capital no longer a public short seller in Electrolux | FW |
Company Valuation: Electrolux
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 | 23,284 | - | - |
| Change | - | -39.57% | -23.37% | -14.98% | -30.63% | 34.76% | - | - |
| Enterprise Value (EV) 1 | 71,854 | 62,077 | 55,522 | 52,760 | 45,455 | 45,595 | 44,459 | 41,789 |
| Change | - | -13.61% | -10.56% | -4.97% | -13.85% | 0.31% | -2.49% | -6% |
| P/E | 13.5x | -29.3x | -5.58x | -17.8x | 20x | -11.9x | 6.6x | 6.79x |
| PBR | 3.34x | 2.31x | 2.59x | 2.55x | 1.98x | 1.21x | 0.99x | 1.03x |
| PEG | - | 0x | -0x | 0.2x | -0x | 0x | -0x | -2.43x |
| Capitalization / Revenue | 0.5x | 0.28x | 0.22x | 0.18x | 0.13x | 0.18x | 0.17x | 0.17x |
| EV / Revenue | 0.57x | 0.46x | 0.41x | 0.39x | 0.35x | 0.35x | 0.32x | 0.3x |
| EV / EBITDA | 5.98x | 9.98x | 8.3x | 6.52x | 4.86x | 5.4x | 4.11x | 3.44x |
| EV / EBIT | 9.54x | 74.7x | 134x | 31.7x | 12.4x | 11.7x | 7.9x | 6.31x |
| EV / FCF | 57.5x | -7x | -156x | -117x | -20.8x | -18.4x | 18.8x | 12.5x |
| FCF Yield | 1.74% | -14.3% | -0.64% | -0.85% | -4.8% | -5.42% | 5.32% | 7.97% |
| Dividend per Share 2 | 9.2 | - | - | - | - | - | 1.081 | 2.403 |
| Rate of return | 4.19% | - | - | - | - | - | 3.77% | 8.37% |
| EPS 2 | 16.21 | -4.81 | -19.36 | -5.16 | 3.19 | -2.402 | 4.345 | 4.224 |
| Distribution rate | 56.8% | - | - | - | - | - | 24.9% | 56.9% |
| Net sales 1 | 125,631 | 134,880 | 134,451 | 136,150 | 131,282 | 131,728 | 137,386 | 140,937 |
| EBITDA 1 | 12,017 | 6,221 | 6,691 | 8,086 | 9,344 | 8,449 | 10,807 | 12,134 |
| EBIT 1 | 7,528 | 831 | 414 | 1,666 | 3,657 | 3,893 | 5,628 | 6,618 |
| Net income 1 | 4,677 | -1,320 | -5,227 | -1,396 | 878 | -1,372 | 2,493 | 3,459 |
| Net Debt 1 | 8,591 | 23,848 | 26,226 | 27,853 | 28,176 | 22,311 | 21,175 | 18,505 |
| Reference price 2 | 219.50 | 140.78 | 108.10 | 91.90 | 63.78 | 28.69 | 28.69 | 28.69 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.87x | 1.24x | 10.48x | 5.2% | 94.91B | |
| 10.33x | 0.53x | 5.37x | 5.38% | 28.33B | |
| 29.82x | 3.3x | 18.11x | 1.07% | 25.53B | |
| 48.75x | 3.8x | 33.3x | 0.67% | 11.68B | |
| 16.13x | 1.26x | 7.43x | 2.63% | 6.95B | |
| 15.49x | 1.33x | 12.32x | 5.48% | 4.84B | |
| 16.56x | 0.65x | 5.68x | 4.87% | 3.72B | |
| 29.88x | 2.3x | 14.34x | 1.34% | 3.27B | |
| 13.71x | 0.64x | 4.72x | 2.97% | 3.11B | |
| Average | 21.62x | 1.67x | 12.42x | 3.29% | 20.26B | |
| Weighted average by Cap. | 18.26x | 1.58x | 12.02x | 4.16% |
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
- ELUX B Stock
- OXELUX Stock
- Valuation Electrolux
Select your edition
All financial news and data tailored to specific country editions
