Valuation Ework Group AB

Stocks

Delayed Nasdaq Stockholm Other stock markets 06:57:25 2026-07-30 EDT			5-day change	1st Jan Change
59.20 ^SEK	+0.34%		+0.51%	-38.27%

07-21	Ework Group AB Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
07-21	Ework Group AB, Q2 2026 Earnings Call, Jul 21, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,289	2,103	2,555	2,469	1,658	1,020	-	-
Change	-	-8.13%	21.48%	-3.37%	-32.85%	-38.48%	-	-
Enterprise Value (EV) ¹	2,370	2,233	2,684	2,564	1,787	1,138	1,124	1,107
Change	-	-5.79%	20.22%	-4.49%	-30.3%	-36.32%	-1.23%	-1.51%
P/E	23.4x	15.2x	19.9x	17.9x	21.7x	15.8x	11.6x	9.52x
PBR	11.5x	8.09x	9.12x	8.22x	6.64x	4.11x	3.71x	3.35x
PEG	-	0.4x	-2.72x	2.43x	-0.5x	-1x	0.3x	0.4x
Capitalization / Revenue	0.17x	0.13x	0.15x	0.16x	0.12x	0.08x	0.08x	0.08x
EV / Revenue	0.18x	0.14x	0.16x	0.16x	0.13x	0.09x	0.09x	0.08x
EV / EBITDA	14.7x	10.5x	11.4x	10.9x	9.57x	8.96x	7.25x	6.15x
EV / EBIT	18.7x	12.2x	13.8x	13.5x	14.5x	11.4x	8.99x	7.38x
EV / FCF	44.5x	27.3x	18.3x	15.5x	16x	15.6x	12.5x	9.97x
FCF Yield	2.25%	3.66%	5.48%	6.43%	6.27%	6.42%	8.01%	10%
Dividend per Share ²	5	6.5	7	7	4	3.5	4.5	5
Rate of return	3.77%	5.33%	4.72%	4.89%	4.17%	5.93%	7.63%	8.47%
EPS ²	5.67	8.05	7.46	8.01	4.41	3.74	5.07	6.2
Distribution rate	88.2%	80.7%	93.8%	87.4%	90.7%	93.6%	88.8%	80.6%
Net sales ¹	13,189	16,070	17,247	15,764	13,741	12,165	12,921	13,517
EBITDA ¹	161.3	213.6	235.9	234.2	186.8	127	155	180
EBIT ¹	126.8	183.1	194.7	190	122.9	100	125	150
Net income ¹	97.99	139.2	129	138.5	76.23	65	87	107
Net Debt ¹	80.56	129.5	129.4	95.13	129.2	118	104	87
Reference price ²	132.80	122.00	148.20	143.20	95.90	59.00	59.00	59.00
Nbr of stocks (in thousands)	17,240	17,240	17,240	17,240	17,287	17,287	-	-
Announcement Date	2/10/22	2/9/23	2/8/24	2/21/25	2/19/26	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EWORK GROUP AB	15.78x	0.09x	8.96x	5.93%	105M
VERISK ANALYTICS, INC.	29.26x	9.82x	17.41x	0.94%	27.74B
SS&C TECHNOLOGIES HOLDINGS, INC.	19.55x	3.73x	9.39x	1.39%	18.86B
SAMSUNG SDS CO., LTD.	21.28x	0.62x	5.98x	1.68%	10.52B
OTSUKA CORPORATION	20.26x	0.78x	10.33x	2.8%	7.92B
REPLY S.P.A.	15.1x	1.34x	7.44x	1.34%	4.73B
NS SOLUTIONS CORPORATION	22.47x	1.55x	10.38x	2.23%	4.45B
POSCO DX COMPANY LTD.	62.97x	2.38x	41.77x	0.75%	1.82B
CHINA TRANSINFO TECHNOLOGY CO., LTD	23.59x	0.94x	11.1x	0.45%	1.78B
Average	25.58x	2.36x	13.64x	1.95%	8.66B
Weighted average by Cap.	24.31x	4.81x	12.61x	1.43%