Company Valuation: Hoodin AB

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 88.22 24.21 16.63 17.25 21.89 35.51
Change - -72.56% -31.32% 3.72% 26.93% 62.22%
Enterprise Value (EV) 1 73.08 15.21 14.06 14.18 19.81 32.62
Change - -79.18% -7.6% 0.9% 39.71% 64.6%
P/E -13.7x -3.79x -2.31x -1.09x -3.65x -5.58x
PBR 3.55x 1.25x 1.37x 3.25x 4.97x 6.84x
PEG - 1.86x -0.2x 0.61x 0x 0.2x
Capitalization / Revenue 99.7x 20.4x 20.1x 16.4x 21x 32.7x
EV / Revenue 82.6x 12.8x 17x 13.5x 19x 30x
EV / EBITDA -11.8x -2.53x -2.65x -3.19x -5.25x -7.67x
EV / EBIT -8.97x -1.9x -1.96x -2.47x -4.07x -6.33x
EV / FCF -15.1x -3.83x -3.76x -4.84x -6.1x -9.95x
FCF Yield -6.61% -26.1% -26.6% -20.7% -16.4% -10%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.49 -0.48 -0.54 -0.5304 -0.1139 -0.0745
Distribution rate - - - - - -
Net sales 1 0.8851 1.186 0.8263 1.049 1.044 1.087
EBITDA 1 -6.171 -6.016 -5.296 -4.446 -3.777 -4.253
EBIT 1 -8.147 -7.998 -7.159 -5.749 -4.874 -5.152
Net income 1 -6.474 -6.352 -7.159 -11.46 -4.82 -5.275
Net Debt 1 -15.14 -8.996 -2.57 -3.063 -2.075 -2.893
Reference price 2 6.7000 1.8200 1.2500 0.5800 0.4160 0.4160
Nbr of stocks (in thousands) 13,167 13,301 13,301 29,733 52,618 85,357
Announcement Date 3/24/21 3/23/22 4/18/23 4/12/24 4/10/25 4/9/26
1SEK in Million2SEK
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 4.06M
25.47x9.41x15.38x0.79% 3,725B
119.97x52.27x84.83x-.--% 440B
437.78x18.68x73.82x-.--% 87.99B
61.36x12.96x27.33x-.--% 81.21B
101.17x8.62x21.84x-.--% 77.01B
34.63x1.68x13.43x-.--% 62.87B
197.75x6.31x24.41x-.--% 49.53B
113.94x4.5x21.87x-.--% 39.25B
30.97x6.44x30.91x-.--% 40.86B
Average 124.78x 13.43x 34.87x 0.09% 460.34B
Weighted average by Cap. 47.06x 13.52x 23.71x 0.64%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!