Valuation John MattsonAB Deutsche Boerse AG
Stocks
AR5
SE0012481364
Real Estate Development & Operations
|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.350 EUR | +1.52% |
|
+1.33% | -16.14% |
| 06-03 | John Mattson Head of Property Management Maria Wirén increases shareholding | FW |
| 06-01 | John Mattson CEO Per Nilsson increases shareholding | FW |
Company Valuation: John MattsonAB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,251 | 3,149 | 4,313 | 4,639 | 5,306 | 4,373 | - | - |
| Change | - | -56.57% | 36.94% | 7.56% | 14.38% | -17.58% | - | - |
| Enterprise Value (EV) 1 | 16,470 | 12,025 | 11,072 | 11,343 | 11,960 | 11,130 | 11,305 | 11,441 |
| Change | - | -26.99% | -7.93% | 2.45% | 5.44% | -6.94% | 1.57% | 1.2% |
| P/E Ratio | 5.22x | 25.2x | -1.79x | 10.8x | 13.3x | 25.1x | 24x | - |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | -0.3x | 0x | -0x | -1.84x | -0.5x | 5.64x | - |
| Capitalization / Revenue | 17.8x | - | - | - | 7.88x | 6.31x | 6.14x | 5.98x |
| EV / Revenue | 40.4x | - | - | - | 17.8x | 16.1x | 15.9x | 15.7x |
| EV / EBITDA | 85.3x | - | 25.3x | 27.7x | 27.6x | 24.6x | 24.2x | 23.7x |
| EV / EBIT | 85.3x | - | - | - | 27.6x | 24.6x | 24.2x | 23.7x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | 0.25 | 0.25 | 0.25 |
| Rate of return | - | - | - | - | - | 0.42% | 0.42% | 0.42% |
| EPS 2 | 38.21 | 3.3 | -31.75 | 5.66 | 5.25 | 2.35 | 2.45 | - |
| Distribution rate | - | - | - | - | - | 10.6% | 10.2% | - |
| Net sales 1 | 407.9 | - | - | - | 673 | 693 | 712 | 731 |
| EBITDA 1 | 193 | - | 437.3 | 409.3 | 434 | 452 | 468 | 482 |
| EBIT 1 | 193 | - | - | - | 434 | 452 | 468 | 482 |
| Net income 1 | 1,322 | 123.7 | -1,256 | 429 | 394.8 | 307 | 181 | 183 |
| Net Debt 1 | 9,219 | 8,876 | 6,759 | 6,705 | 6,655 | 6,757 | 6,932 | 7,068 |
| Reference price 2 | 199.40 | 83.10 | 56.90 | 61.20 | 70.00 | 58.90 | 58.90 | 58.90 |
| Nbr of stocks (in thousands) | 36,365 | 37,897 | 75,794 | 75,794 | 75,794 | 75,009 | - | - |
| Announcement Date | 2/23/22 | 2/22/23 | 2/16/24 | 2/13/25 | 2/12/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15x | 4.68x | 12.82x | 3.34% | 43.27B | |
| 9.42x | 1.56x | 7.8x | 3.78% | 33.93B | |
| 23.03x | 4.45x | 18.7x | 1.1% | 31.6B | |
| 5.94x | 0.67x | 1.35x | 8.55% | 28.15B | |
| 15.71x | 3.2x | 15.81x | 2.23% | 26.43B | |
| 11.85x | 1.78x | 15.16x | 3.19% | 21.92B | |
| 9.46x | 2.28x | 7.85x | 3.93% | 20.67B | |
| 15.48x | 6.71x | 19.02x | 1.23% | 20.58B | |
| Average | 13.24x | 3.17x | 12.32x | 3.42% | 28.32B | |
| Weighted average by Cap. | 13.47x | 3.19x | 12.15x | 3.46% |
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
- JOMA Stock
- AR5 Stock
- Valuation John MattsonAB
Select your edition
All financial news and data tailored to specific country editions
