|
Real-time Estimate
Cboe Europe
09:31:42 2026-10-09 EDT
|
5-day change | 1st Jan Change | ||
| 158.90 SEK | +4.13% |
|
+1.54% | +39.65% |
| 08-05 | 21 stocks have so far today hit a new 52-week high on the Stockholm Stock Exchange | FW |
| 07-16 | Four stocks have so far today hit new 52-week highs on the Stockholm Stock Exchange | FW |
Company Valuation: Ependion AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,244 | 3,184 | 3,635 | 2,821 | 3,633 | 4,920 | - | - |
| Change | - | 41.88% | 14.18% | -22.4% | 28.8% | 35.43% | - | - |
| Enterprise Value (EV) 1 | 2,875 | 3,918 | 4,348 | 3,503 | 4,325 | 5,560 | 5,413 | 5,163 |
| Change | - | 36.26% | 10.99% | -19.44% | 23.48% | 28.54% | -2.64% | -4.61% |
| P/E | 62.9x | 21.8x | 18.1x | 17.8x | 24x | 24.9x | 18.3x | 15x |
| PBR | 3.08x | 3.22x | 3.14x | 2.12x | 2.23x | 2.73x | 2.45x | 2.19x |
| PEG | - | 0x | 0.5x | -0.8x | -1.7x | 0.8x | 0.5x | 0.7x |
| Capitalization / Revenue | 1.39x | 1.5x | 1.47x | 1.25x | 1.63x | 1.91x | 1.72x | 1.56x |
| EV / Revenue | 1.78x | 1.84x | 1.76x | 1.55x | 1.94x | 2.16x | 1.89x | 1.64x |
| EV / EBITDA | 13.2x | 11x | 9.17x | 8.19x | 10x | 10.2x | 8.4x | 7.09x |
| EV / EBIT | 42.1x | 19.5x | 13.5x | 14x | 18.6x | 18x | 13.8x | 11.1x |
| EV / FCF | -30.8x | 51.3x | 42.5x | 14.9x | 22.2x | 29.3x | 21.3x | 17x |
| FCF Yield | -3.25% | 1.95% | 2.36% | 6.72% | 4.5% | 3.42% | 4.7% | 5.87% |
| Dividend per Share 2 | 0.5 | 0.5 | 1 | 1.25 | 1.5 | 2 | 2.5 | 3.035 |
| Rate of return | 0.64% | 0.45% | 0.8% | 1.29% | 1.33% | 1.31% | 1.64% | 1.99% |
| EPS 2 | 1.24 | 5.07 | 6.93 | 5.45 | 4.7 | 6.12 | 8.32 | 10.2 |
| Distribution rate | 40.3% | 9.86% | 14.4% | 22.9% | 31.9% | 32.7% | 30% | 29.8% |
| Net sales 1 | 1,619 | 2,128 | 2,471 | 2,258 | 2,232 | 2,573 | 2,865 | 3,153 |
| EBITDA 1 | 218 | 354.8 | 474 | 427.5 | 432.5 | 543.6 | 644.3 | 728.3 |
| EBIT 1 | 68.27 | 201.1 | 321.7 | 250.9 | 232.1 | 308.4 | 393.3 | 464 |
| Net income 1 | 35.76 | 146.1 | 200.4 | 157 | 146.7 | 212.1 | 275.6 | 333.7 |
| Net Debt 1 | 631.2 | 734 | 713 | 682 | 692 | 639.5 | 492.5 | 243 |
| Reference price 2 | 78.00 | 110.40 | 125.60 | 97.10 | 113.00 | 152.60 | 152.60 | 152.60 |
| Nbr of stocks (in thousands) | 28,768 | 28,837 | 28,941 | 29,050 | 32,152 | 32,243 | - | - |
| Announcement Date | 1/27/22 | 1/25/23 | 1/25/24 | 1/31/25 | 1/26/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.93x | 2.16x | 10.23x | 1.31% | 492M | |
| -42.45x | 39.41x | 1151.74x | - | 39.89B | |
| 16.09x | 0.93x | 10.27x | 1.82% | 17.49B | |
| 25.63x | 0.9x | 18.98x | 0.41% | 12.9B | |
| -1.45x | 2.3x | 9.4x | -.--% | 6B | |
| 34.55x | 3.95x | 23.45x | 1.98% | 2.91B | |
| 26.26x | - | - | 0.33% | 2.39B | |
| Average | 11.94x | 8.28x | 204.01x | 0.98% | 11.72B | |
| Weighted average by Cap. | -11.14x | 20.41x | 583.55x | 1.05% |
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
- BELE Stock
- Valuation Ependion AB
Select your edition
All financial news and data tailored to specific country editions
