|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-09-30 EDT
|
5-day change | 1st Jan Change | ||
| 9.230 SEK | -2.22% |
|
-2.84% | -14.22% |
| 09-21 | Integrum CEO Martin Hillsten buys shares for just over SEK 0.3m | FW |
| 09-18 | Integrum board member Kristofer Westergren buys shares for 1 million kronor | FW |
Company Valuation: Integrum AB
Data adjusted to current consolidation scope
| Fiscal Period: April | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 102.4 | 871.1 | 757.6 | 476.3 | 1,054 | 291.4 |
| Change | - | 751.01% | -13.03% | -37.13% | 121.38% | -72.36% |
| Enterprise Value (EV) 1 | 90.02 | 863.9 | 682.8 | 442.3 | 1,044 | 256.7 |
| Change | - | 859.7% | -20.96% | -35.22% | 136.03% | -75.42% |
| P/E | -6.53x | -407x | 35.9x | -29.6x | 260x | -8.99x |
| PBR | 4.31x | 35.9x | 4.79x | 3.36x | 7.39x | 1.64x |
| PEG | - | 4.7x | -0x | 0x | -2x | 0x |
| Capitalization / Revenue | 3.71x | 19.9x | 13x | 6.41x | 10.1x | 3.2x |
| EV / Revenue | 3.26x | 19.7x | 11.7x | 5.96x | 10x | 2.82x |
| EV / EBITDA | -5.75x | 23,821x | -99.3x | -17.6x | 1,098x | -6.22x |
| EV / EBIT | -5.57x | -1,829x | -91.7x | -17.5x | 1,512x | -6.18x |
| EV / FCF | -7x | -106x | -13.3x | -16.6x | -42.6x | -10.1x |
| FCF Yield | -14.3% | -0.94% | -7.53% | -6.02% | -2.35% | -9.87% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -1.039 | -0.1352 | 1.17 | -0.8832 | 0.22 | -1.52 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 27.61 | 43.8 | 58.39 | 74.27 | 104.1 | 91.1 |
| EBITDA 1 | -15.67 | 0.0363 | -6.878 | -25.07 | 0.9512 | -41.27 |
| EBIT 1 | -16.15 | -0.4724 | -7.445 | -25.29 | 0.6906 | -41.55 |
| Net income 1 | -15.69 | -2.141 | 21.27 | -16.18 | 4.032 | -30.82 |
| Net Debt 1 | -12.34 | -7.172 | -74.76 | -34.01 | -10.48 | -34.75 |
| Reference price 2 | 6.780 | 55.000 | 42.000 | 26.150 | 57.200 | 13.660 |
| Nbr of stocks (in thousands) | 15,097 | 15,838 | 18,038 | 18,215 | 18,435 | 21,334 |
| Announcement Date | 9/2/20 | 9/2/21 | 9/7/22 | 9/6/23 | 9/4/24 | 8/20/25 |
1SEK in Million2SEK
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 25.13M | |
| 28.6x | 3.96x | 15.29x | 2.55% | 175B | |
| 18.42x | 3.39x | 12.12x | 3.23% | 111B | |
| 21.68x | 4.26x | 14.89x | 1.29% | 107B | |
| 25.57x | 2.52x | 10.18x | 2.82% | 75.31B | |
| 16.84x | 0.2x | 12.36x | 0.77% | 58.7B | |
| 35.07x | 3.4x | 11.63x | 2.16% | 49.57B | |
| 28.32x | 6.98x | 18.05x | 1.41% | 49.27B | |
| 36.13x | 8.98x | 25.25x | -.--% | 42.02B | |
| 34.73x | 6.11x | 19.17x | -.--% | 32.69B | |
| Average | 27.26x | 4.42x | 15.44x | 1.58% | 70.06B | |
| Weighted average by Cap. | 25.79x | 4.02x | 14.64x | 1.97% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- INTEG B Stock
- Valuation Integrum AB
Select your edition
All financial news and data tailored to specific country editions
