|
Market Closed -
OTC Markets
15:34:14 2026-06-04 EDT
|
5-day change | 1st Jan Change | ||
| 75.54 USD | +2.21% |
|
-1.87% | +11.20% |
| 08-07 | Major shareholder sells Evolution shares for nearly 200 million kronor | FW |
| 08-04 | Evolution's holdings of treasury shares exceed 5 percent | FW |
Company Valuation: Evolution AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 26,876 | 19,433 | 23,026 | 15,372 | 11,605 | 12,742 | - | - |
| Change | - | -27.69% | 18.49% | -33.24% | -24.5% | 9.79% | - | - |
| Enterprise Value (EV) 1 | 26,522 | 18,980 | 22,120 | 14,664 | 10,878 | 11,875 | 11,734 | 11,217 |
| Change | - | -28.44% | 16.55% | -33.71% | -25.81% | 9.16% | -1.19% | -4.41% |
| P/E | 46x | 23.5x | 21.9x | 12.6x | 11.1x | 12.4x | 11x | 10.1x |
| PBR | 8.42x | 5.62x | 5.74x | 3.87x | 2.85x | 3.2x | 3x | 2.74x |
| PEG | - | 0.6x | 0.8x | 0.6x | -1x | 4.41x | 0.8x | 1.15x |
| Capitalization / Revenue | 25.1x | 13.3x | 12.8x | 7.45x | 5.62x | 6.07x | 5.71x | 5.37x |
| EV / Revenue | 24.8x | 13x | 12.3x | 7.11x | 5.26x | 5.66x | 5.26x | 4.73x |
| EV / EBITDA | 36.1x | 18.8x | 17.5x | 10.4x | 7.97x | 8.52x | 7.93x | 7.2x |
| EV / EBIT | 40.6x | 20.9x | 19.4x | 10.3x | 8.65x | 9.82x | 9.12x | 8.19x |
| EV / FCF | 46.9x | 24.3x | 20.6x | 12.6x | 9.71x | 11.1x | 10.6x | 9.54x |
| FCF Yield | 2.13% | 4.11% | 4.86% | 7.94% | 10.3% | 8.98% | 9.41% | 10.5% |
| Dividend per Share 2 | 1.42 | 2 | 2.65 | 2.8 | - | 2.697 | 3.062 | 3.397 |
| Rate of return | 1.13% | 2.19% | 2.45% | 3.76% | - | 4.03% | 4.58% | 5.08% |
| EPS 2 | 2.73 | 3.88 | 4.93 | 5.91 | 5.23 | 5.377 | 6.092 | 6.628 |
| Distribution rate | 52% | 51.5% | 53.8% | 47.4% | - | 50.2% | 50.3% | 51.2% |
| Net sales 1 | 1,069 | 1,457 | 1,799 | 2,063 | 2,067 | 2,098 | 2,231 | 2,372 |
| EBITDA 1 | 734.6 | 1,008 | 1,267 | 1,411 | 1,366 | 1,393 | 1,480 | 1,558 |
| EBIT 1 | 654 | 908.1 | 1,143 | 1,420 | 1,257 | 1,210 | 1,287 | 1,370 |
| Net income 1 | 605.4 | 843.4 | 1,071 | 1,244 | 1,062 | 1,028 | 1,088 | 1,152 |
| Net Debt 1 | -353.6 | -453 | -906.3 | -708 | -726.9 | -866.6 | -1,008 | -1,525 |
| Reference price 2 | 125.58 | 91.15 | 108.15 | 74.42 | 58.25 | 66.90 | 66.90 | 66.90 |
| Nbr of stocks (in thousands) | 214,010 | 213,205 | 212,911 | 206,562 | 199,227 | 190,466 | - | - |
| Announcement Date | 2/9/22 | 2/2/23 | 2/1/24 | 1/30/25 | 2/5/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.38x | 6.53x | 15.32x | 1.54% | 27.6B | |
| 13.41x | 2.23x | 7.9x | 4.69% | 18.39B | |
| 549.84x | 1.51x | 10.19x | -.--% | 17.18B | |
| 15.08x | 2.49x | 9.22x | 6.9% | 14.85B | |
| 12.54x | 5.71x | 8.6x | 4% | 14.82B | |
| 212.64x | 1.97x | 18.01x | -.--% | 12.58B | |
| 35.36x | 3.85x | 19.23x | 2.93% | 8.56B | |
| 17.85x | 3.27x | 8.14x | 2.29% | 6.61B | |
| Average | 110.26x | 3.44x | 12.08x | 2.79% | 15.07B | |
| Weighted average by Cap. | 115.27x | 3.72x | 12.04x | 2.74% |
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
- EVO Stock
- EVVTY Stock
- Valuation Evolution AB
Select your edition
All financial news and data tailored to specific country editions
