Valuation Ework Group AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-07-03 EDT			5-day change	1st Jan Change
60.70 ^SEK	-0.16%		-2.57%	-36.70%

06-22	Ework Group AB Launches Comprehensive Ai Offering with Skillshift Lens	CI
05-28	Ework enters into long-term TTM agreement with WirelessCar	FW

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	1,049	-	-
Change	-	-8.13%	21.48%	-3.37%	-32.85%	-36.7%	-	-
Enterprise Value (EV) ¹	2,370	2,233	2,684	2,564	1,787	1,163	1,151	1,135
Change	-	-5.79%	20.22%	-4.49%	-30.3%	-34.9%	-1.03%	-1.39%
P/E	23.4x	15.2x	19.9x	17.9x	21.7x	15.9x	12.3x	10x
PBR	11.5x	8.09x	9.12x	8.22x	6.64x	4.22x	3.83x	3.49x
PEG	-	0.4x	-2.72x	2.43x	-0.5x	-1.2x	0.4x	0.4x
Capitalization / Revenue	0.17x	0.13x	0.15x	0.16x	0.12x	0.09x	0.08x	0.08x
EV / Revenue	0.18x	0.14x	0.16x	0.16x	0.13x	0.1x	0.09x	0.08x
EV / EBITDA	14.7x	10.5x	11.4x	10.9x	9.57x	9.02x	7.53x	6.41x
EV / EBIT	18.7x	12.2x	13.8x	13.5x	14.5x	11.5x	9.36x	7.72x
EV / FCF	44.5x	27.3x	18.3x	15.5x	16x	14.2x	13.1x	10.4x
FCF Yield	2.25%	3.66%	5.48%	6.43%	6.27%	7.05%	7.64%	9.6%
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%	5.77%	7.41%	8.24%
EPS ²	5.67	8.05	7.46	8.01	4.41	3.82	4.95	6.07
Distribution rate	88.2%	80.7%	93.8%	87.4%	90.7%	91.6%	90.9%	82.4%
Net sales ¹	13,189	16,070	17,247	15,764	13,741	12,072	12,822	13,414
EBITDA ¹	161.3	213.6	235.9	234.2	186.8	129	153	177
EBIT ¹	126.8	183.1	194.7	190	122.9	101	123	147
Net income ¹	97.99	139.2	129	138.5	76.23	66	85	105
Net Debt ¹	80.56	129.5	129.4	95.13	129.2	114	102	86
Reference price ²	132.80	122.00	148.20	143.20	95.90	60.70	60.70	60.70
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	15.89x	0.1x	9.02x	5.77%	109M
VERISK ANALYTICS, INC.	25.72x	8.77x	15.54x	1.06%	24.68B
SS&C TECHNOLOGIES HOLDINGS, INC.	16.57x	3.24x	8.16x	1.69%	15.78B
SAMSUNG SDS CO., LTD.	21.01x	0.62x	5.92x	1.7%	9.87B
OTSUKA CORPORATION	16.91x	0.62x	8.19x	3.36%	6.71B
REPLY S.P.A.	13.27x	1.15x	6.38x	1.53%	4.18B
NS SOLUTIONS CORPORATION	20.36x	1.38x	9.29x	2.46%	4.08B
POSCO DX COMPANY LTD.	77.36x	2.98x	52.34x	0.61%	2.12B
CHINA TRANSINFO TECHNOLOGY CO., LTD	22.2x	0.86x	10.14x	0.48%	1.67B
Average	25.48x	2.19x	13.89x	2.07%	7.69B
Weighted average by Cap.	22.52x	4.28x	11.84x	1.61%