|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 38.65 SEK | +1.98% |
|
+1.18% | -18.55% |
| 07-02 | Global markets live: Google, Tesla, Nvidia, Lockheed Martin, State Street… |  |
| 07-02 | Pareto reiterates buy after Fastpartner's report | FW |
Company Valuation: FastPartner AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 23,236 | 14,086 | 12,387 | 12,644 | 9,298 | 7,574 | - | - |
| Change | - | -39.38% | -12.06% | 2.07% | -26.46% | -18.55% | - | - |
| Enterprise Value (EV) 1 | 38,306 | 30,627 | 28,941 | 28,904 | 25,725 | 23,982 | 24,273 | 24,213 |
| Change | - | -20.05% | -5.5% | -0.13% | -11% | -6.78% | 1.21% | -0.25% |
| P/E | 6.77x | 7,130x | -7.17x | 20.4x | 35.1x | 7.58x | 6.15x | 5.92x |
| PBR | 1.27x | 0.79x | 0.78x | 0.78x | 0.57x | 0.47x | 0.45x | 0.43x |
| PEG | - | -71.3x | 0x | -0x | -0.6x | 0x | 0.3x | 1.49x |
| Capitalization / Revenue | 12.5x | 7.05x | 5.61x | 5.51x | 4.09x | 3.42x | 3.27x | 3.17x |
| EV / Revenue | 20.6x | 15.3x | 13.1x | 12.6x | 11.3x | 10.8x | 10.5x | 10.1x |
| EV / EBITDA | 30.4x | - | 18.8x | 18.5x | 16.7x | 16.1x | 15.6x | 15x |
| EV / EBIT | 30.4x | 22.8x | 18.8x | 18.5x | 16.9x | 16.2x | 15.5x | 15x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 2.2 | 1.01 | 1 | 1.1 | 1.15 | 1.183 | 1.262 | 1.312 |
| Rate of return | 1.81% | 1.42% | 1.59% | 1.72% | 2.42% | 3.06% | 3.27% | 3.4% |
| EPS 2 | 17.92 | 0.01 | -8.75 | 3.14 | 1.35 | 5.1 | 6.28 | 6.53 |
| Distribution rate | 12.3% | 10,100% | -11.4% | 35% | 85.2% | 23.2% | 20.1% | 20.1% |
| Net sales 1 | 1,856 | 1,998 | 2,209 | 2,293 | 2,271 | 2,213 | 2,319 | 2,390 |
| EBITDA 1 | 1,260 | - | 1,542 | 1,565 | 1,538 | 1,485 | 1,553 | 1,611 |
| EBIT 1 | 1,260 | 1,345 | 1,540 | 1,564 | 1,525 | 1,484 | 1,561 | 1,613 |
| Net income 1 | 3,368 | 84.5 | -1,528 | 648 | 318.2 | 836.5 | 945.5 | 987.9 |
| Net Debt 1 | 15,070 | 16,541 | 16,554 | 16,260 | 16,427 | 16,408 | 16,699 | 16,639 |
| Reference price 2 | 121.40 | 71.30 | 62.70 | 64.00 | 47.45 | 38.65 | 38.65 | 38.65 |
| Nbr of stocks (in thousands) | 191,400 | 197,559 | 197,559 | 197,559 | 195,959 | 195,959 | - | - |
| Announcement Date | 2/11/22 | 2/9/23 | 2/8/24 | 2/13/25 | 2/12/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.43x | 10.81x | 16.04x | 3.2% | 764M | |
| 14.49x | 4.61x | 12.54x | 3.48% | 41.49B | |
| 21.84x | 4.31x | 18.11x | 1.16% | 29.56B | |
| 6.07x | 0.74x | 1.5x | 8.31% | 28.97B | |
| 7.58x | 1.38x | 6.9x | 4.7% | 27.27B | |
| 14.92x | 3.12x | 15.42x | 2.35% | 24.75B | |
| 15.45x | 0.98x | 6.51x | 2.41% | 21.45B | |
| 15.91x | 6.79x | 19.26x | 1.19% | 20.86B | |
| 9.03x | 2.17x | 7.47x | 4.12% | 19.71B | |
| Average | 12.52x | 3.88x | 11.53x | 3.43% | 23.87B | |
| Weighted average by Cap. | 13.25x | 3.11x | 11.03x | 3.56% |
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
- FPAR A Stock
- Valuation FastPartner AB
Select your edition
All financial news and data tailored to specific country editions
