Company Valuation: Electrolux Professional AB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 18,034 12,594 15,807 19,687 18,738 13,580 - -
Change - -30.17% 25.51% 24.55% -4.82% -27.53% - -
Enterprise Value (EV) 1 19,784 14,644 17,197 22,168 20,276 14,503 13,535 12,463
Change - -25.98% 17.43% 28.91% -8.53% -28.47% -6.67% -7.92%
P/E 37.1x 18.3x 20.4x 24.6x 25.5x 15.2x 11.7x 11.3x
PBR 5.12x 2.95x 3.36x 3.46x 3.39x 2.21x 1.83x 1.75x
PEG - 0.4x 1.6x 7.38x -3.09x 0.7x 0.4x 3.24x
Capitalization / Revenue 2.29x 1.14x 1.33x 1.56x 1.54x 1.14x 1.04x 1.05x
EV / Revenue 2.52x 1.33x 1.45x 1.76x 1.67x 1.22x 1.04x 0.97x
EV / EBITDA 22.3x 10.4x 10.9x 12.3x 13.1x 7.98x 6.24x 5.59x
EV / EBIT 33.4x 14.8x 14.9x 19.2x 16.2x 11.7x 8.51x 7.59x
EV / FCF 20.9x 42.4x 17x -452x 22.3x 10.9x 10.4x 8.62x
FCF Yield 4.78% 2.36% 5.88% -0.22% 4.48% 9.13% 9.59% 11.6%
Dividend per Share 2 0.5 0.7 0.8 0.85 0.95 1.05 1.3 1.3
Rate of return 0.8% 1.6% 1.45% 1.24% 1.46% 2.22% 2.75% 2.75%
EPS 2 1.69 2.39 2.7 2.79 2.56 3.115 4.049 4.19
Distribution rate 29.6% 29.3% 29.6% 30.5% 37.1% 33.7% 32.1% 31%
Net sales 1 7,862 11,037 11,848 12,583 12,169 11,900 13,034 12,878
EBITDA 1 887 1,403 1,581 1,796 1,550 1,816 2,169 2,229
EBIT 1 592 990 1,154 1,156 1,251 1,236 1,590 1,643
Net income 1 487 686 775 803 736 895.5 1,164 1,204
Net Debt 1 1,750 2,050 1,390 2,481 1,538 923.5 -44.5 -1,117
Reference price 2 62.75 43.82 55.00 68.50 65.20 47.25 47.25 47.25
Nbr of stocks (in thousands) 287,397 287,397 287,397 287,397 287,397 287,397 - -
Announcement Date 1/28/22 1/31/23 2/1/24 1/31/25 1/29/26 - - -
1SEK in Million2SEK
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
26.64x1.83x10.71x0.35% 6.08B
34.54x8.33x19.96x-.--% 5.83B
18.57x1.09x8.27x2.09% 4.98B
19.71x3.08x11.81x-.--% 4.52B
250.47x1.96x103.93x-.--% 1.57B
15.17x1.22x7.98x2.22% 1.42B
Average 60.85x 2.92x 27.11x 0.78% 4.07B
Weighted average by Cap. 39.35x 3.44x 18.47x 0.64%

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

  1. Stock Market
  2. Stocks
  3. EPRO B Stock
  4. 4KK1 Stock
  5. Valuation Electrolux Professional AB