Valuation Electrolux AB Nasdaq Stockholm

Stocks

End-of-day quote Nasdaq Stockholm Other stock markets 2024-02-05			5-day change	1st Jan Change
118.00 ^SEK	-.--%		-3.28%	-2.48%

07-31	UBS raises Electrolux price target to 33 kronor (31), reiterates neutral	FW
07-31	Deutsche Bank raises target price for Electrolux to 33 kronor (30), reiterates hold	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	22,971	-	-
Change	-	-39.57%	-23.37%	-14.98%	-30.63%	32.94%	-	-
Enterprise Value (EV) ¹	71,854	62,077	55,522	52,760	45,455	45,282	44,146	41,476
Change	-	-13.61%	-10.56%	-4.97%	-13.85%	-0.38%	-2.51%	-6.05%
P/E	13.5x	-29.3x	-5.58x	-17.8x	20x	-11.8x	6.51x	6.7x
PBR	3.34x	2.31x	2.59x	2.55x	1.98x	1.2x	0.98x	1.01x
PEG	-	0x	-0x	0.2x	-0x	0x	-0x	-2.4x
Capitalization / Revenue	0.5x	0.28x	0.22x	0.18x	0.13x	0.17x	0.17x	0.16x
EV / Revenue	0.57x	0.46x	0.41x	0.39x	0.35x	0.34x	0.32x	0.29x
EV / EBITDA	5.98x	9.98x	8.3x	6.52x	4.86x	5.36x	4.09x	3.42x
EV / EBIT	9.54x	74.7x	134x	31.7x	12.4x	11.6x	7.84x	6.27x
EV / FCF	57.5x	-7x	-156x	-117x	-20.8x	-18.3x	18.7x	12.4x
FCF Yield	1.74%	-14.3%	-0.64%	-0.85%	-4.8%	-5.46%	5.36%	8.03%
Dividend per Share ²	9.2	-	-	-	-	-	1.081	2.403
Rate of return	4.19%	-	-	-	-	-	3.82%	8.49%
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	28.31	28.31	28.31
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.	14.06x	1.26x	10.64x	5.13%	95.87B
HAIER SMART HOME CO., LTD.	10.78x	0.57x	5.8x	5.15%	29.12B
SHARKNINJA, INC.	28.05x	3.06x	17x	1.11%	22.72B
LG ELECTRONICS INDIA LIMITED	48.15x	3.64x	32.51x	0.62%	11.18B
DE'LONGHI S.P.A.	16.52x	1.29x	7.61x	2.57%	7B
ZHEJIANG SUPOR CO., LTD.	16.13x	1.39x	12.85x	5.27%	5.02B
SEB S.A.	17.33x	0.67x	5.84x	4.65%	3.84B
BREVILLE GROUP LIMITED	35.31x	2.65x	17.28x	1.15%	3.36B
RINNAI CORPORATION	13.69x	0.66x	4.94x	2.99%	3.12B
Average	22.22x	1.69x	12.72x	3.18%	20.14B
Weighted average by Cap.	18.00x	1.53x	11.87x	4.14%