Company Valuation: Mantex AB

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 25.67 340.9 117.8 49.63 10.5 14.1
Change - 1,227.93% -65.45% -57.86% -78.83% 34.26%
Enterprise Value (EV) 1 22.25 322.3 107.3 37.95 6.217 12.98
Change - 1,348.36% -66.72% -64.62% -83.62% 108.72%
P/E -2.05x -18.6x -7.44x -4.36x -0.47x -0.56x
PBR 3.39x 12.4x 4.86x 2.59x 0.87x 2.44x
PEG - 1.1x 0.4x 0.1x -0x 0x
Capitalization / Revenue 13x 3,343x 81.6x 7.27x 3.94x 5.11x
EV / Revenue 11.3x 3,160x 74.3x 5.56x 2.33x 4.7x
EV / EBITDA -2.65x -20.8x -6.98x -2.35x -0.25x -0.84x
EV / EBIT -2.57x -20.5x -6.85x -2.31x -0.25x -0.82x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -60.21 -49.75 -39.71 -26.62 -33.73 -11.65
Distribution rate - - - - - -
Net sales 1 1.978 0.102 1.443 6.83 2.663 2.762
EBITDA 1 -8.408 -15.53 -15.37 -16.14 -25.16 -15.38
EBIT 1 -8.666 -15.74 -15.66 -16.41 -25.36 -15.79
Net income 1 -9.035 -16.21 -15.53 -16.69 -26.07 -25.27
Net Debt 1 -3.421 -18.62 -10.5 -11.68 -4.287 -1.126
Reference price 2 123.200 924.000 295.600 116.000 15.720 6.500
Nbr of stocks (in thousands) 208 369 398 428 668 2,170
Announcement Date 4/26/21 3/23/22 4/21/23 4/26/24 4/24/25 4/23/26
1SEK in Million2SEK
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.93M
43.38x7.73x24.43x-.--% 53.64B
45.29x5.81x21.65x0.27% 24.69B
300x - - - 17.64B
47.5x9.83x35.36x0.51% 11.28B
196.96x18x96.59x - 10.88B
53.75x6.52x25.21x - 8.62B
183.01x - - - 8B
46.89x - - - 7.97B
35.76x3.8x19.04x0.28% 7.65B
Average 105.84x 8.61x 37.05x 0.26% 15.04B
Weighted average by Cap. 93.04x 8.13x 31.33x 0.15%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA