Company Valuation: Impact Coatings AB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 900.1 278 323.7 358.7 148.4 323 - -
Change - -69.12% 16.46% 10.81% -58.64% 117.73% - -
Enterprise Value (EV) 1 770.6 216.5 203.9 328.9 111 302 312 322
Change - -71.9% -5.83% 61.3% -66.26% 172.19% 3.31% 3.2%
P/E -15.9x -5.92x -9.02x -12.1x -2.71x -12.8x -51.2x -76.8x
PBR - - - 1.96x 0.96x - - -
PEG - 0.3x 0.2x 0.7x -0.1x 0.2x 0.7x 2.3x
Capitalization / Revenue 15.7x 8.68x 3.29x 3.26x 3.14x 3.67x 2.11x 1.98x
EV / Revenue 13.5x 6.76x 2.07x 2.99x 2.35x 3.43x 2.04x 1.98x
EV / EBITDA -26.2x -4.9x -7.01x -13.2x -3x -15.9x 104x 53.7x
EV / EBIT -24x -4.61x -6.01x -10.5x -2.45x -10.8x -44.6x -80.5x
EV / FCF -22.8x -3.17x -2.94x -3.67x -2.33x -18.9x -10.4x -32.2x
FCF Yield -4.39% -31.5% -34% -27.2% -42.9% -5.3% -9.61% -3.11%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1 -0.83 -0.41 -0.34 -0.52 -0.24 -0.06 -0.04
Distribution rate - - - - - - - -
Net sales 1 57.2 32.02 98.4 109.9 47.3 88 153 163
EBITDA 1 -29.41 -44.15 -29.1 -24.9 -37 -19 3 6
EBIT 1 -32.08 -47 -33.9 -31.3 -45.2 -28 -7 -4
Net income 1 -32.09 -47 -32 -29.6 -45.9 -24 -7 -4
Net Debt 1 -129.5 -61.44 -119.8 -29.8 -37.4 -21 -11 -1
Reference price 2 15.900 4.910 3.700 4.100 1.410 3.070 3.070 3.070
Nbr of stocks (in thousands) 56,609 56,609 87,487 87,487 105,219 105,219 - -
Announcement Date 2/11/22 2/15/23 2/16/24 2/14/25 2/13/26 - - -
1SEK in Million2SEK
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-12.79x3.43x-15.9x - 32.88M
29.07x5.17x18.9x0.9% 113B
30.41x4.77x18.18x1.76% 87.62B
29.24x3.34x19.29x0.71% 64.02B
40.79x6.38x28.11x1.88% 59.56B
35.99x7.28x21.32x-.--% 52.3B
23.73x4.55x15.65x2.52% 33.49B
21.34x1.83x13.16x2.2% 31.05B
22.79x4.16x15.7x0.1% 30.74B
22.87x3.31x14.25x1.02% 27.63B
Average 24.34x 4.42x 14.87x 1.23% 49.99B
Weighted average by Cap. 29.88x 4.82x 19.14x 1.2%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Impact Coatings AB

Historical PBR trend

Valuation ratios - PBR - Impact Coatings AB

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Impact Coatings AB

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Impact Coatings AB

  1. Stock Market
  2. Stocks
  3. IMPC Stock
  4. Valuation Impact Coatings AB