|
Real-time Estimate
Cboe Europe
07:08:26 2026-08-17 EDT
|
5-day change | 1st Jan Change | ||
| 316.40 SEK | -0.75% |
|
-3.01% | -10.17% |
| 08-14 | EFN: Addtech Stands Out Among the Market's Serial Acquirers | FW |
| 08-12 | Stockholm's stock market starts Wednesday mixed, OMXS30 index flat | FW |
Company Valuation: Lifco AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 122,956 | 79,102 | 112,282 | 145,622 | 159,884 | 144,804 | - | - |
| Change | - | -35.67% | 41.95% | 29.69% | 9.79% | -9.43% | - | - |
| Enterprise Value (EV) 1 | 130,069 | 87,678 | 122,915 | 157,216 | 171,932 | 153,153 | 151,300 | 149,724 |
| Change | - | -32.59% | 40.19% | 27.91% | 9.36% | -10.92% | -1.21% | -1.04% |
| P/E | 51.5x | 28.4x | 34.3x | 44.1x | 44x | 36.1x | 32.2x | 29.6x |
| PBR | 11.6x | 5.98x | 7.38x | 7.98x | 8.35x | 6.6x | 5.82x | 5.09x |
| PEG | - | 1.7x | 1.9x | 52.99x | 4.4x | 3.5x | 2.6x | 3.46x |
| Capitalization / Revenue | 7.03x | 3.67x | 4.59x | 5.57x | 5.66x | 4.75x | 4.42x | 4.18x |
| EV / Revenue | 7.44x | 4.07x | 5.03x | 6.02x | 6.09x | 5.03x | 4.62x | 4.32x |
| EV / EBITDA | 31.6x | 17.1x | 19.6x | 23.8x | 24.3x | 19.8x | 18x | 16.7x |
| EV / EBIT | 41.4x | 22.2x | 25.9x | 32.1x | 33.3x | 26.6x | 23.8x | 21.9x |
| EV / FCF | 48.7x | 31.1x | 30.2x | 38.9x | 37x | 31.4x | 27.4x | 24.6x |
| FCF Yield | 2.05% | 3.22% | 3.31% | 2.57% | 2.71% | 3.19% | 3.65% | 4.06% |
| Dividend per Share 2 | 1.5 | 1.8 | 2.1 | 2.4 | 2.7 | 2.893 | 3.297 | 3.519 |
| Rate of return | 0.55% | 1.03% | 0.85% | 0.75% | 0.77% | 0.91% | 1.03% | 1.1% |
| EPS 2 | 5.26 | 6.13 | 7.21 | 7.27 | 8 | 8.82 | 9.914 | 10.76 |
| Distribution rate | 28.5% | 29.4% | 29.1% | 33% | 33.8% | 32.8% | 33.3% | 32.7% |
| Net sales 1 | 17,480 | 21,552 | 24,454 | 26,137 | 28,251 | 30,477 | 32,738 | 34,641 |
| EBITDA 1 | 4,122 | 5,140 | 6,287 | 6,618 | 7,073 | 7,733 | 8,405 | 8,979 |
| EBIT 1 | 3,141 | 3,953 | 4,753 | 4,896 | 5,170 | 5,762 | 6,346 | 6,849 |
| Net income 1 | 2,390 | 2,784 | 3,274 | 3,301 | 3,633 | 4,003 | 4,471 | 4,832 |
| Net Debt 1 | 7,113 | 8,576 | 10,633 | 11,594 | 12,048 | 8,349 | 6,496 | 4,920 |
| Reference price 2 | 270.70 | 174.15 | 247.20 | 320.60 | 352.00 | 318.80 | 318.80 | 318.80 |
| Nbr of stocks (in thousands) | 454,216 | 454,216 | 454,216 | 454,216 | 454,216 | 454,216 | - | - |
| Announcement Date | 2/2/22 | 2/3/23 | 2/2/24 | 1/31/25 | 1/30/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 36.15x | 5.03x | 19.81x | 0.91% | 15.23B | |
| 18.04x | - | - | -.--% | 1,079B | |
| 27.72x | 2.27x | 14.61x | 1.03% | 163B | |
| 24.73x | 4.06x | 13.92x | 1.74% | 94.2B | |
| 33.75x | 2.61x | 20.04x | 0.71% | 89.84B | |
| 25.4x | 5.42x | 18.5x | 2.23% | 82.82B | |
| 23.99x | 1.9x | 13.57x | 1.07% | 79.15B | |
| 34.65x | 4.16x | 19.24x | 2.56% | 74.15B | |
| 41.22x | 2.77x | 14.32x | 2.79% | 25.68B | |
| 11.76x | 0.74x | 4.42x | 3.97% | 18.33B | |
| Average | 27.74x | 3.22x | 15.38x | 1.7% | 172.07B | |
| Weighted average by Cap. | 21.92x | 3.20x | 16.00x | 0.59% |
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
- LIFCO B Stock
- Valuation Lifco AB
Select your edition
All financial news and data tailored to specific country editions
