Company Valuation: Gasporox AB

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 132.5 102.4 87.32 115.7 80.91 69.96
Change - -22.73% -14.71% 32.51% -30.08% -13.53%
Enterprise Value (EV) 1 108.3 88.11 81.19 113.8 76.42 78.54
Change - -18.61% -7.86% 40.19% -32.86% 2.77%
P/E -27.2x -19x -19.9x -92.9x -28.4x -9.07x
PBR 3.89x 3.58x 3.57x 4.99x 3.03x 3.52x
PEG - -1.8x 1.1x 1.3x -0x -0x
Capitalization / Revenue 10.6x 6.5x 4.07x 3.68x 2.37x 2.22x
EV / Revenue 8.69x 5.6x 3.79x 3.62x 2.24x 2.49x
EV / EBITDA -28.4x -18.8x -24.9x 140x -144x -18.7x
EV / EBIT -24.8x -16.3x -19.2x -198x -35x -12.9x
EV / FCF -35.8x -11.1x -12.3x -29.5x -28.2x -7.12x
FCF Yield -2.8% -9.04% -8.14% -3.39% -3.54% -14%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.5662 -0.6266 -0.5105 -0.1448 -0.3048 -0.8244
Distribution rate - - - - - -
Net sales 1 12.45 15.74 21.45 31.43 34.1 31.57
EBITDA 1 -3.817 -4.691 -3.264 0.814 -0.532 -4.207
EBIT 1 -4.361 -5.39 -4.227 -0.575 -2.184 -6.088
Net income 1 -4.362 -5.391 -4.392 -1.246 -2.676 -7.711
Net Debt 1 -24.23 -14.27 -6.135 -1.895 -4.489 8.573
Reference price 2 15.400 11.900 10.150 13.450 8.650 7.480
Nbr of stocks (in thousands) 8,603 8,603 8,603 8,603 9,353 9,353
Announcement Date 4/7/21 4/20/22 4/4/23 4/2/24 4/2/25 4/8/26
1SEK in Million2SEK
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 6.39M
22.96x13.04x19.77x0.33% 5,526B
23.01x11.3x15.32x1.09% 2,017B
37.92x15.98x23.47x0.74% 1,669B
14.42x8.82x10.63x0.05% 1,190B
106.34x19.26x73.19x-.--% 992B
5x3.21x3.88x0.21% 947B
-50.27x10.02x27.91x-.--% 610B
224.73x49.31x100.44x-.--% 303B
Average 48.01x 16.37x 34.33x 0.3% 1,473B
Weighted average by Cap. 30.28x 13.22x 23.82x 0.42%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. GPX Stock
  4. Valuation Gasporox AB