Company Valuation: Enrad AB

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 63.47 119.6 256.3 325.5 243.1 - -
Change - 88.46% 114.29% 27% -25.31% - -
Enterprise Value (EV) 1 63.47 113.2 251.6 325.5 229.8 233.5 220.7
Change - 78.36% 122.27% 29.37% -29.4% 1.61% -5.48%
P/E -12.4x - -175x -40.2x -47.4x 42.9x 14.5x
PBR - - - - - - -
PEG - - - -0x 1.3x -0x 0x
Capitalization / Revenue - 3.96x 5.95x 5.83x 3.65x 2.01x 1.28x
EV / Revenue - 3.74x 5.84x 5.83x 3.45x 1.93x 1.16x
EV / EBITDA - 68.9x 191x - -88.4x 27.5x 10.5x
EV / EBIT - -826x -225x - -46x 40.3x 12.9x
EV / FCF - 26.6x 598x - -177x -63.1x 28.3x
FCF Yield - 3.75% 0.17% - -0.57% -1.58% 3.53%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -0.21 - -0.06 -0.3 -0.19 0.21 0.62
Distribution rate - - - - - - -
Net sales 1 - 30.24 43.08 55.86 66.6 121.2 190
EBITDA 1 - 1.644 1.315 - -2.6 8.5 21
EBIT 1 - -0.137 -1.118 - -5 5.8 17.1
Net income 1 -5.203 0.058 -1.439 -8.09 -5.2 5.6 16.9
Net Debt 1 - -6.41 -4.699 - -13.3 -9.6 -22.4
Reference price 2 2.600 4.900 10.500 12.050 9.000 9.000 9.000
Nbr of stocks (in thousands) 24,412 24,412 24,412 27,015 27,015 - -
Announcement Date 2/24/23 2/23/24 2/28/25 2/27/26 - - -
1SEK in Million2SEK
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-47.37x3.45x-88.4x - 24.66M
25.17x2.99x16.3x2.04% 235B
11.9x1.28x6.05x4.26% 160B
25.82x3.47x15.91x1.88% 163B
34.99x5.19x21.81x1.12% 153B
36.47x4.83x21.73x1.37% 118B
28.51x4.08x20.22x0.95% 94.85B
33.15x4.09x22.01x1.03% 95.87B
34.82x5.59x19.46x1.29% 95.24B
38.71x6.39x25.46x0.1% 94.69B
Average 22.22x 4.14x 8.05x 1.56% 120.89B
Weighted average by Cap. 28.56x 3.93x 17.84x 1.75%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Enrad AB

Historical PBR trend

Valuation ratios - PBR - Enrad AB

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Enrad AB

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Enrad AB