|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 800.00 SEK | +0.40% |
|
-1.38% | +27.02% |
| 10-16 | DNB Carnegie sees turning point for Evolution, raises price target to SEK 1,000 | FW |
| 10-16 | DNB Carnegie raises target price for Evolution to SEK 1,000 (955), reiterates buy | 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 | 13,677 | - | - |
| Change | - | -27.69% | 18.49% | -33.24% | -24.5% | 17.85% | - | - |
| Enterprise Value (EV) 1 | 26,522 | 18,980 | 22,120 | 14,664 | 10,878 | 13,103 | 13,040 | 12,644 |
| Change | - | -28.44% | 16.55% | -33.71% | -25.81% | 20.45% | -0.48% | -3.04% |
| P/E | 46x | 23.5x | 21.9x | 12.6x | 11.1x | 13.5x | 11.9x | 10.9x |
| PBR | 8.42x | 5.62x | 5.74x | 3.87x | 2.85x | 3.56x | 3.27x | 2.95x |
| PEG | - | 0.6x | 0.8x | 0.6x | -1x | 6.94x | 0.9x | 1.11x |
| Capitalization / Revenue | 25.1x | 13.3x | 12.8x | 7.45x | 5.62x | 6.54x | 6.19x | 5.85x |
| EV / Revenue | 24.8x | 13x | 12.3x | 7.11x | 5.26x | 6.26x | 5.9x | 5.41x |
| EV / EBITDA | 36.1x | 18.8x | 17.5x | 10.4x | 7.97x | 9.53x | 8.98x | 8.24x |
| EV / EBIT | 40.6x | 20.9x | 19.4x | 10.3x | 8.65x | 10.9x | 10.2x | 9.38x |
| EV / FCF | 46.9x | 24.3x | 20.6x | 12.6x | 9.71x | 12.3x | 11.9x | 10.9x |
| FCF Yield | 2.13% | 4.11% | 4.86% | 7.94% | 10.3% | 8.15% | 8.38% | 9.16% |
| Dividend per Share 2 | 1.42 | 2 | 2.65 | 2.8 | - | 2.696 | 3.053 | 3.37 |
| Rate of return | 1.13% | 2.19% | 2.45% | 3.76% | - | 3.75% | 4.25% | 4.69% |
| EPS 2 | 2.73 | 3.88 | 4.93 | 5.91 | 5.23 | 5.332 | 6.02 | 6.61 |
| Distribution rate | 52% | 51.5% | 53.8% | 47.4% | - | 50.6% | 50.7% | 51% |
| Net sales 1 | 1,069 | 1,457 | 1,799 | 2,063 | 2,067 | 2,092 | 2,210 | 2,338 |
| EBITDA 1 | 734.6 | 1,008 | 1,267 | 1,411 | 1,366 | 1,374 | 1,452 | 1,535 |
| EBIT 1 | 654 | 908.1 | 1,143 | 1,420 | 1,257 | 1,204 | 1,273 | 1,349 |
| Net income 1 | 605.4 | 843.4 | 1,071 | 1,244 | 1,062 | 1,022 | 1,076 | 1,135 |
| Net Debt 1 | -353.6 | -453 | -906.3 | -708 | -726.9 | -574 | -636.4 | -1,032 |
| Reference price 2 | 125.58 | 91.15 | 108.15 | 74.42 | 58.25 | 71.81 | 71.81 | 71.81 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 13.47x | 6.26x | 9.53x | 3.75% | 15.39B | |
| 24.5x | 6.31x | 14.79x | 1.6% | 26.24B | |
| 13.54x | 2.66x | 7.07x | 3.09% | 24.62B | |
| 13.81x | 2.33x | 8.15x | 5.38% | 18.71B | |
| -73.64x | 1.31x | 8.93x | -.--% | 13.12B | |
| 12.83x | 2.15x | 8.02x | 8.8% | 11.85B | |
| 2520x | 1.48x | 14.46x | -.--% | 9.38B | |
| 32.9x | 3.74x | 17.85x | 3.23% | 8.11B | |
| 17.16x | 2.29x | 7.65x | 1.32% | 7.67B | |
| Average | 286.06x | 3.17x | 10.72x | 3.02% | 15.01B | |
| Weighted average by Cap. | 182.63x | 3.52x | 10.46x | 3.09% |
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
Select your edition
All financial news and data tailored to specific country editions
