|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 24.80 SEK | +0.81% |
|
+3.77% | -19.22% |
| 06-12 | SB1 Initiates Coverage on Four Real Estate Firms, Downgrades Wallenstam | FW |
| 06-12 | SB1 Markets Initiates Coverage on Heba with Neutral Rating and SEK 26 Price Target | FW |
Company Valuation: Heba AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 9,453 | 13,011 | 5,994 | 5,854 | 5,408 | 5,069 |
| Change | - | 37.64% | -53.93% | -2.34% | -7.62% | -6.26% |
| Enterprise Value (EV) 1 | 14,493 | 19,035 | 13,585 | 11,361 | 11,592 | 11,679 |
| Change | - | 31.34% | -28.63% | -16.37% | 2.03% | 0.75% |
| P/E | 13.2x | 8.82x | -44x | -8.22x | 54.8x | 17.1x |
| PBR | 1.54x | 1.74x | 0.83x | 0.91x | 0.84x | 0.8x |
| PEG | - | 0x | 0x | -0x | -0x | 0x |
| Capitalization / Revenue | 24x | 29x | 11.8x | 9.73x | 9.78x | 8.46x |
| EV / Revenue | 36.8x | 42.4x | 26.7x | 18.9x | 21x | 19.5x |
| EV / EBITDA | 59.9x | 68.7x | 41.8x | 28.1x | 32.3x | 29.7x |
| EV / EBIT | 60.5x | 69.2x | 42.1x | 28.3x | 32.5x | 29.9x |
| EV / FCF | -4,141x | 73.9x | 55.3x | 128x | 144x | 105x |
| FCF Yield | -0.02% | 1.35% | 1.81% | 0.78% | 0.69% | 0.96% |
| Dividend per Share 2 | 0.65 | 0.8 | 0.45 | 0.52 | 0.52 | 0.55 |
| Rate of return | 1.14% | 1.02% | 1.24% | 1.47% | 1.59% | 1.79% |
| EPS 2 | 4.349 | 8.934 | -0.825 | -4.314 | 0.5977 | 1.798 |
| Distribution rate | 14.9% | 8.95% | -54.5% | -12.1% | 87% | 30.6% |
| Net sales 1 | 393.8 | 448.8 | 508.7 | 601.6 | 553.1 | 598.9 |
| EBITDA 1 | 242.1 | 277.2 | 325.2 | 403.9 | 358.8 | 393.9 |
| EBIT 1 | 239.6 | 274.9 | 322.3 | 401.5 | 356.2 | 390.6 |
| Net income 1 | 718.2 | 1,475 | -136.2 | -712.3 | 98.68 | 288.5 |
| Net Debt 1 | 5,040 | 6,024 | 7,591 | 5,508 | 6,184 | 6,610 |
| Reference price 2 | 57.25 | 78.80 | 36.30 | 35.45 | 32.75 | 30.70 |
| Nbr of stocks (in thousands) | 165,120 | 165,120 | 165,120 | 165,120 | 165,120 | 165,120 |
| Announcement Date | 3/26/21 | 3/29/22 | 3/24/23 | 3/25/24 | 3/24/25 | 3/23/26 |
1SEK in Million2SEK
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 425M | |
| 58.66x | - | - | - | 62.82B | |
| 11.52x | 3.57x | 10.28x | -.--% | 23.68B | |
| 8.15x | 16.61x | 19.93x | 5.72% | 21.74B | |
| 4.43x | 0.24x | 0.51x | 7.66% | 15.53B | |
| 8.98x | 17.43x | - | 5.89% | 8.83B | |
| 7.98x | 0.82x | 6.73x | 2.45% | 5.9B | |
| -2.16x | 1.59x | 69.92x | -.--% | 5.09B | |
| 5.94x | 14.17x | 21.26x | 5.35% | 4.92B | |
| Average | 12.94x | 7.77x | 21.44x | 3.87% | 16.55B | |
| Weighted average by Cap. | 29.28x | 8.01x | 15.41x | 3.92% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- HEBA B Stock
- Valuation Heba AB
Select your edition
All financial news and data tailored to specific country editions
