|
Market Closed -
Nasdaq Stockholm
13:00:00 2026-10-26 EDT
|
5-day change | 1st Jan Change | ||
| 36.60 SEK | -1.08% |
|
-1.88% | -21.12% |
| 08-20 | Generic Sweden AB Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
| 05-13 | Affärsvärlden remains bullish on Generic | FW |
Company Valuation: Generic Sweden AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,013 | 417.9 | 636.7 | 676.1 | 570.3 | 449.9 | - | - |
| Change | - | -58.74% | 52.35% | 6.18% | -15.64% | -21.12% | - | - |
| Enterprise Value (EV) 1 | 981.8 | 417.9 | 611.5 | 635.4 | 512.1 | 384.9 | 374.9 | 359.9 |
| Change | - | -57.43% | 46.32% | 3.91% | -19.41% | -24.84% | -2.6% | -4% |
| P/E | 56.1x | 20.5x | 27.3x | 24.8x | 18.4x | 13.5x | 11.7x | 10x |
| PBR | 33.4x | - | 13.7x | 12.2x | 8.56x | 5.77x | 4.89x | 4.12x |
| PEG | - | 1.6x | 1.9x | 1.5x | 1.4x | 1.79x | 0.7x | 0.6x |
| Capitalization / Revenue | 8.87x | 3.27x | 4.47x | 3.83x | 3.1x | 2.26x | 2.02x | 1.8x |
| EV / Revenue | 8.59x | 3.27x | 4.29x | 3.6x | 2.79x | 1.93x | 1.69x | 1.44x |
| EV / EBITDA | 40.6x | 15.5x | 20.8x | 18.5x | 12.9x | 9.16x | 7.71x | 6.36x |
| EV / EBIT | 43x | 16.2x | 21.4x | 19.1x | 13.3x | 9.19x | 7.88x | 6.46x |
| EV / FCF | 54.6x | - | 30.6x | 29.1x | 13.7x | 13.7x | 10.7x | 8.37x |
| FCF Yield | 1.83% | - | 3.27% | 3.44% | 7.28% | 7.27% | 9.34% | 11.9% |
| Dividend per Share 2 | 1 | - | 1.5 | 1.6 | 1.75 | 2 | 2.25 | 2.5 |
| Rate of return | 1.21% | - | 2.9% | 2.91% | 3.77% | 5.46% | 6.15% | 6.83% |
| EPS 2 | 1.47 | 1.66 | 1.9 | 2.22 | 2.52 | 2.71 | 3.14 | 3.66 |
| Distribution rate | 68% | - | 78.9% | 72.1% | 69.4% | 73.8% | 71.7% | 68.3% |
| Net sales 1 | 114.2 | 127.7 | 142.6 | 176.4 | 183.7 | 199.5 | 222.4 | 249.6 |
| EBITDA 1 | 24.2 | 26.9 | 29.38 | 34.3 | 39.57 | 42 | 48.6 | 56.6 |
| EBIT 1 | 22.84 | 25.76 | 28.61 | 33.31 | 38.57 | 41.9 | 47.6 | 55.7 |
| Net income 1 | 18.13 | 20.44 | 23.31 | 27.25 | 31.04 | 33.3 | 38.6 | 45 |
| Net Debt 1 | -31.07 | - | -25.2 | -40.62 | -58.24 | -65 | -75 | -90 |
| Reference price 2 | 82.40 | 34.00 | 51.80 | 55.00 | 46.40 | 36.60 | 36.60 | 36.60 |
| Nbr of stocks (in thousands) | 12,292 | 12,292 | 12,292 | 12,292 | 12,292 | 12,292 | - | - |
| Announcement Date | 2/17/22 | 2/16/23 | 2/15/24 | 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.($) | ||
|---|---|---|---|---|---|---|
 | 13.65x | 1.95x | 9.28x | 5.41% | 45.81M | |
| 32.55x | 16.57x | 23.56x | 0.66% | 749B | |
| 40.66x | 7.39x | 26.22x | 0.89% | 88.98B | |
| 22.72x | 4.58x | 9.99x | 0.72% | 68.04B | |
| 11.25x | 1.49x | 7.64x | 0.98% | 48.78B | |
| 45.09x | 1.71x | 9.59x | -.--% | 46.22B | |
| -75.12x | 17.09x | 41.45x | -.--% | 43.51B | |
| 20.04x | 3.41x | 8.12x | 1.58% | 32.17B | |
| 20.48x | 6.23x | 11.95x | -.--% | 26.82B | |
| 10.48x | 2.68x | 6.45x | -.--% | 26.51B | |
| Average | 14.18x | 6.31x | 15.43x | 1.02% | 112.99B | |
| Weighted average by Cap. | 26.88x | 12.94x | 21.26x | 0.64% |
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
- GENI Stock
- Valuation Generic Sweden AB
Select your edition
All financial news and data tailored to specific country editions
