|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-10-23 EDT
|
5-day change | 1st Jan Change | ||
| 43.00 SEK | 0.00% |
|
-2.27% | -20.37% |
| 10-20 | Castellum to Sell Six Properties in Sweden for SEK258 Million | MT |
| 10-20 | Castellum sells six properties for SEK 258m | FW |
Company Valuation: Emilshus B
Data adjusted to current consolidation scope
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,077 | 3,727 | 5,580 | 7,736 | 6,651 | - | - |
| Change | - | 21.12% | 49.72% | 38.63% | -14.03% | - | - |
| Enterprise Value (EV) 1 | 6,956 | 7,499 | 10,197 | 14,289 | 14,832 | 14,187 | 14,492 |
| Change | - | 7.8% | 35.98% | 40.13% | 3.8% | -4.35% | 2.15% |
| P/E | 8.13x | 89.8x | 19.2x | 14.1x | 11.4x | 12.2x | 13.2x |
| PBR | - | - | - | 1.64x | 0.99x | 0.94x | 0.83x |
| PEG | - | -1x | 0x | 0.2x | -6.09x | -1.79x | -1.89x |
| Capitalization / Revenue | - | - | - | 8.63x | 5.92x | 5.67x | 5.4x |
| EV / Revenue | - | - | - | 15.9x | 13.2x | 12.1x | 11.8x |
| EV / EBITDA | - | 17.1x | 20.1x | 21.3x | 17.8x | 15.8x | 15.7x |
| EV / EBIT | - | - | - | 21.3x | 17.2x | 15.6x | 15.6x |
| EV / FCF | - | - | - | -5.35x | -19.9x | 35.4x | 26.2x |
| FCF Yield | - | - | - | -18.7% | -5.02% | 2.82% | 3.82% |
| Dividend per Share 2 | - | - | - | - | 0.25 | 0.3625 | 0.4 |
| Rate of return | - | - | - | - | 0.58% | 0.84% | 0.93% |
| EPS 2 | 3.35 | 0.354 | 2.27 | 3.84 | 3.768 | 3.512 | 3.267 |
| Distribution rate | - | - | - | - | 6.63% | 10.3% | 12.2% |
| Net sales 1 | - | - | - | 896 | 1,124 | 1,173 | 1,233 |
| EBITDA 1 | - | 438.7 | 508 | 670 | 834 | 899.7 | 925.2 |
| EBIT 1 | - | - | - | 670 | 861.2 | 907.5 | 926.2 |
| Net income 1 | 310.9 | 33.2 | 288 | 524 | 526.7 | 447.3 | 457.9 |
| Net Debt 1 | 3,879 | 3,772 | 4,617 | 6,553 | 8,181 | 7,536 | 7,842 |
| Reference price 2 | 27.25 | 31.80 | 43.50 | 54.00 | 43.00 | 43.00 | 43.00 |
| Nbr of stocks (in thousands) | 113,503 | 120,910 | 134,783 | 156,154 | 168,242 | - | - |
| Announcement Date | 2/10/23 | 2/14/24 | 2/7/25 | 2/6/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.41x | 13.19x | 17.78x | 0.58% | 670M | |
| 63.94x | - | - | - | 68.62B | |
| 12.31x | 4.33x | 11.1x | 3.91% | 38.98B | |
| 19.16x | 4.11x | 16.52x | 1.28% | 29.75B | |
| 14.62x | 3.17x | 15.16x | 2.39% | 27.15B | |
| 8.05x | 1.47x | 8.24x | 4.4% | 26.82B | |
| 5.51x | 0.69x | 1.44x | 8.98% | 26.81B | |
| 8.63x | 3.06x | 7.13x | -.--% | 20.44B | |
| 9.79x | 1.91x | 7.37x | 4.29% | 19.69B | |
| 13.6x | 6.51x | 17.12x | 1.6% | 19.62B | |
| Average | 16.70x | 4.27x | 11.32x | 3.05% | 27.86B | |
| Weighted average by Cap. | 24.56x | 3.20x | 10.64x | 3.48% |
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
- EMIL B Stock
- Valuation Emilshus B
Select your edition
All financial news and data tailored to specific country editions
