|
Market Closed -
Nasdaq Stockholm
08:30:00 2026-10-30 EDT
|
5-day change | 1st Jan Change | ||
| 69.60 SEK | +0.36% |
|
+0.94% | -4.53% |
| 10-29 | Meko-owner LKQ ends strategic review, shares rise | FW |
| 10-21 | SEB cuts Meko's target price to SEK 115 (140), reiterates buy | FW |
Company Valuation: Meko AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 8,848 | 6,282 | 6,125 | 7,487 | 4,056 | 3,837 | - | - |
| Change | - | -29% | -2.5% | 22.24% | -45.83% | -5.4% | - | - |
| Enterprise Value (EV) 1 | 11,112 | 9,840 | 9,105 | 10,129 | 6,839 | 7,446 | 6,873 | 6,328 |
| Change | - | -11.45% | -7.47% | 11.25% | -32.48% | 8.87% | -7.7% | -7.93% |
| P/E | 15.4x | 13.9x | 14.6x | 17.3x | 114x | 11.7x | 8.22x | 6.99x |
| PBR | 1.69x | 1.08x | 1.01x | 1.16x | 0.69x | 0.62x | 0.58x | 0.54x |
| PEG | - | -0.7x | -1.91x | 5.41x | -1.2x | 0x | 0.2x | 0.4x |
| Capitalization / Revenue | 0.7x | 0.44x | 0.37x | 0.41x | 0.23x | 0.21x | 0.2x | 0.2x |
| EV / Revenue | 0.89x | 0.68x | 0.54x | 0.56x | 0.38x | 0.4x | 0.36x | 0.32x |
| EV / EBITDA | 6.55x | 5.42x | 4.67x | 5.17x | 4.49x | 4.07x | 3.46x | 3.05x |
| EV / EBIT | 10.8x | 10.4x | 9.46x | 11.2x | 13.7x | 8.57x | 6.52x | 5.46x |
| EV / FCF | 10.8x | -20.3x | 8.76x | 8.46x | 8.55x | 5.73x | 5.38x | 4.81x |
| FCF Yield | 9.23% | -4.93% | 11.4% | 11.8% | 11.7% | 17.4% | 18.6% | 20.8% |
| Dividend per Share 2 | 3 | 3.3 | 3.7 | 3.9 | - | 0.5 | 2.75 | 3.25 |
| Rate of return | 1.91% | 2.93% | 3.38% | 2.91% | - | 0.72% | 3.95% | 4.67% |
| EPS 2 | 10.21 | 8.12 | 7.5 | 7.74 | 0.64 | 5.938 | 8.463 | 9.958 |
| Distribution rate | 29.4% | 40.6% | 49.3% | 50.4% | - | 8.42% | 32.5% | 32.6% |
| Net sales 1 | 12,552 | 14,391 | 16,762 | 18,046 | 18,014 | 18,449 | 19,019 | 19,568 |
| EBITDA 1 | 1,696 | 1,817 | 1,950 | 1,961 | 1,523 | 1,829 | 1,986 | 2,073 |
| EBIT 1 | 1,031 | 945 | 963 | 902 | 500 | 869 | 1,054 | 1,158 |
| Net income 1 | 572 | 454 | 419 | 433 | 36 | 361.6 | 511.5 | 574.2 |
| Net Debt 1 | 2,264 | 3,558 | 2,980 | 2,642 | 2,783 | 3,609 | 3,036 | 2,491 |
| Reference price 2 | 157.10 | 112.60 | 109.40 | 133.80 | 72.90 | 69.60 | 69.60 | 69.60 |
| Nbr of stocks (in thousands) | 56,323 | 55,793 | 55,989 | 55,959 | 55,639 | 55,128 | - | - |
| Announcement Date | 2/11/22 | 2/15/23 | 2/14/24 | 2/13/25 | 2/12/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.72x | 0.4x | 4.07x | 0.72% | 391M | |
| 26.61x | 4.1x | 18.04x | -.--% | 70.9B | |
| 18.72x | 2.76x | 12.6x | -.--% | 51.02B | |
| 41.16x | 1.74x | 17.47x | -.--% | 49.35B | |
| 16.11x | 0.49x | 10.77x | 2.72% | 13.93B | |
| 16.39x | 1.39x | 17.82x | 1.24% | 10.12B | |
| 17.24x | 0.35x | 9.28x | - | 7.89B | |
| 8.23x | 0.42x | 9.78x | 0.86% | 6.48B | |
| 8.5x | 0.48x | 8.5x | -.--% | 5.8B | |
| Average | 18.30x | 1.35x | 12.04x | 0.69% | 23.99B | |
| Weighted average by Cap. | 25.51x | 2.53x | 15.29x | 0.27% |
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
- MEKO Stock
- Valuation Meko AB
Select your edition
All financial news and data tailored to specific country editions
