|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 329.20 SEK | +0.30% |
|
+4.31% | -6.48% |
| 10-15 | Lifco to Acquire Hega Medical | MT |
| 10-15 | Lifco acquires Germany's Hega Medical, with revenue of €1.6m | 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 | 149,528 | - | - |
| Change | - | -35.67% | 41.95% | 29.69% | 9.79% | -6.48% | - | - |
| Enterprise Value (EV) 1 | 130,069 | 87,678 | 122,915 | 157,216 | 171,932 | 158,646 | 156,293 | 154,697 |
| Change | - | -32.59% | 40.19% | 27.91% | 9.36% | -7.73% | -1.48% | -1.02% |
| P/E | 51.5x | 28.4x | 34.3x | 44.1x | 44x | 36.9x | 32.4x | 29.9x |
| PBR | 11.6x | 5.98x | 7.38x | 7.98x | 8.35x | 6.78x | 5.95x | 5.2x |
| PEG | - | 1.7x | 1.9x | 52.99x | 4.4x | 3.2x | 2.4x | 3.51x |
| Capitalization / Revenue | 7.03x | 3.67x | 4.59x | 5.57x | 5.66x | 4.87x | 4.48x | 4.21x |
| EV / Revenue | 7.44x | 4.07x | 5.03x | 6.02x | 6.09x | 5.16x | 4.68x | 4.35x |
| EV / EBITDA | 31.6x | 17.1x | 19.6x | 23.8x | 24.3x | 20.4x | 18.2x | 16.8x |
| EV / EBIT | 41.4x | 22.2x | 25.9x | 32.1x | 33.3x | 27.3x | 24.1x | 22.1x |
| EV / FCF | 48.7x | 31.1x | 30.2x | 38.9x | 37x | 32.8x | 28x | 25.2x |
| FCF Yield | 2.05% | 3.22% | 3.31% | 2.57% | 2.71% | 3.05% | 3.57% | 3.97% |
| Dividend per Share 2 | 1.5 | 1.8 | 2.1 | 2.4 | 2.7 | 2.893 | 3.334 | 3.558 |
| Rate of return | 0.55% | 1.03% | 0.85% | 0.75% | 0.77% | 0.88% | 1.01% | 1.08% |
| EPS 2 | 5.26 | 6.13 | 7.21 | 7.27 | 8 | 8.924 | 10.15 | 11.02 |
| Distribution rate | 28.5% | 29.4% | 29.1% | 33% | 33.8% | 32.4% | 32.8% | 32.3% |
| Net sales 1 | 17,480 | 21,552 | 24,454 | 26,137 | 28,251 | 30,717 | 33,381 | 35,552 |
| EBITDA 1 | 4,122 | 5,140 | 6,287 | 6,618 | 7,073 | 7,792 | 8,584 | 9,198 |
| EBIT 1 | 3,141 | 3,953 | 4,753 | 4,896 | 5,170 | 5,814 | 6,488 | 6,994 |
| Net income 1 | 2,390 | 2,784 | 3,274 | 3,301 | 3,633 | 4,067 | 4,603 | 4,970 |
| Net Debt 1 | 7,113 | 8,576 | 10,633 | 11,594 | 12,048 | 9,118 | 6,765 | 5,169 |
| Reference price 2 | 270.70 | 174.15 | 247.20 | 320.60 | 352.00 | 329.20 | 329.20 | 329.20 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 36.89x | 5.16x | 20.36x | 0.88% | 15.1B | |
| 25.04x | - | - | -.--% | 1,139B | |
| 26.63x | 2.15x | 13.36x | 1.04% | 164B | |
| 22.18x | 3.68x | 12.64x | 1.88% | 84.97B | |
| 28.81x | 2.12x | 15.91x | 0.79% | 80.8B | |
| 23.79x | 5.1x | 17.4x | 2.4% | 77.55B | |
| 30.98x | 3.84x | 17.68x | 2.86% | 67B | |
| 18.94x | 1.52x | 10.77x | 1.3% | 64.89B | |
| 52.82x | 3.22x | 16.51x | 2.35% | 29.75B | |
| Average | 29.56x | 3.35x | 15.58x | 1.5% | 191.42B | |
| Weighted average by Cap. | 25.75x | 3.02x | 14.69x | 0.55% |
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
