|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 689.60 SEK | -1.91% |
|
+1.11% | +9.50% |
| 07-16 | Greenvale Capital no longer a public short-seller in Evolution | FW |
| 07-15 | Evolution Agrees GBP 4.75 Million Settlement With UK Gambling Commission | CI |
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 | 12,036 | - | - |
| Change | - | -27.69% | 18.49% | -33.24% | -24.5% | 3.71% | - | - |
| Enterprise Value (EV) 1 | 26,522 | 18,980 | 22,120 | 14,664 | 10,878 | 11,040 | 10,873 | 10,200 |
| Change | - | -28.44% | 16.55% | -33.71% | -25.81% | 1.49% | -1.52% | -6.19% |
| P/E | 46x | 23.5x | 21.9x | 12.6x | 11.1x | 11.8x | 10.4x | 9.37x |
| PBR | 8.42x | 5.62x | 5.74x | 3.87x | 2.85x | 2.87x | 2.67x | 2.42x |
| PEG | - | 0.6x | 0.8x | 0.6x | -1x | 8.7x | 0.8x | 0.8x |
| Capitalization / Revenue | 25.1x | 13.3x | 12.8x | 7.45x | 5.62x | 5.7x | 5.34x | 4.97x |
| EV / Revenue | 24.8x | 13x | 12.3x | 7.11x | 5.26x | 5.23x | 4.83x | 4.22x |
| EV / EBITDA | 36.1x | 18.8x | 17.5x | 10.4x | 7.97x | 8x | 7.38x | 6.42x |
| EV / EBIT | 40.6x | 20.9x | 19.4x | 10.3x | 8.65x | 9.11x | 8.39x | 7.28x |
| EV / FCF | 46.9x | 24.3x | 20.6x | 12.6x | 9.71x | 10.4x | 9.73x | 8.56x |
| FCF Yield | 2.13% | 4.11% | 4.86% | 7.94% | 10.3% | 9.6% | 10.3% | 11.7% |
| Dividend per Share 2 | 1.42 | 2 | 2.65 | 2.8 | - | 2.738 | 3.09 | 3.456 |
| Rate of return | 1.13% | 2.19% | 2.45% | 3.76% | - | 4.38% | 4.94% | 5.53% |
| EPS 2 | 2.73 | 3.88 | 4.93 | 5.91 | 5.23 | 5.301 | 5.989 | 6.671 |
| Distribution rate | 52% | 51.5% | 53.8% | 47.4% | - | 51.6% | 51.6% | 51.8% |
| Net sales 1 | 1,069 | 1,457 | 1,799 | 2,063 | 2,067 | 2,110 | 2,252 | 2,419 |
| EBITDA 1 | 734.6 | 1,008 | 1,267 | 1,411 | 1,366 | 1,380 | 1,473 | 1,589 |
| EBIT 1 | 654 | 908.1 | 1,143 | 1,420 | 1,257 | 1,212 | 1,295 | 1,401 |
| Net income 1 | 605.4 | 843.4 | 1,071 | 1,244 | 1,062 | 1,029 | 1,091 | 1,180 |
| Net Debt 1 | -353.6 | -453 | -906.3 | -708 | -726.9 | -995.6 | -1,163 | -1,836 |
| Reference price 2 | 125.58 | 91.15 | 108.15 | 74.42 | 58.25 | 62.53 | 62.53 | 62.53 |
| Nbr of stocks (in thousands) | 214,010 | 213,205 | 212,911 | 206,562 | 199,227 | 192,492 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 12.04x | 5.35x | 8.18x | 4.29% | 14.05B | |
| 24.21x | 6.22x | 14.59x | 1.62% | 25.98B | |
| 47.92x | 1.61x | 10.45x | -.--% | 19.08B | |
| 12.77x | 2.07x | 7.33x | 4.97% | 17.5B | |
| 11.67x | 2.26x | 7.99x | 7.79% | 13.37B | |
| 99.48x | 1.93x | 17.11x | -.--% | 12.53B | |
| 34.92x | 3.86x | 19.24x | 2.93% | 8.63B | |
| 16.95x | 2.67x | 10.01x | 2.2% | 7.49B | |
| 17.66x | 3.37x | 8.43x | 2.2% | 6.9B | |
| Average | 30.85x | 3.26x | 11.48x | 2.89% | 13.95B | |
| Weighted average by Cap. | 30.97x | 3.46x | 11.49x | 2.79% |
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
- Valuation Evolution AB
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
