|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-09-04 EDT
|
5-day change | 1st Jan Change | ||
| 13.75 SEK | +1.48% |
|
+3.00% | +3.00% |
Company Valuation: Mentice AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,442 | 966.5 | 1,220 | 652 | 375.5 | 386.7 | - | - |
| Change | - | -60.43% | 26.19% | -46.54% | -42.41% | 3% | - | - |
| Enterprise Value (EV) 1 | 2,444 | 935.9 | 1,170 | 607.6 | 358.9 | 324.9 | 308.1 | 280 |
| Change | - | -61.71% | 25.02% | -48.08% | -40.92% | -9.47% | -5.19% | -9.09% |
| P/E | -83.6x | -31x | -434x | -35.4x | -11.6x | -44.4x | 55.5x | 19.2x |
| PBR | 17.8x | 5.94x | 7.67x | 4.54x | 2.71x | 2.93x | 2.78x | 2.43x |
| PEG | - | -9.14x | 4.8x | -0x | -0.2x | 0.6x | -0x | 0x |
| Capitalization / Revenue | 13.2x | 4.43x | 4.46x | 2.25x | 1.35x | 1.22x | 1.1x | 1.01x |
| EV / Revenue | 13.2x | 4.29x | 4.28x | 2.09x | 1.29x | 1.02x | 0.88x | 0.73x |
| EV / EBITDA | 978x | -240x | 48.4x | 36.6x | 106x | 15.7x | 7.94x | 5x |
| EV / EBIT | -124x | -39.1x | -1,723x | -49x | -17.9x | -58.9x | 26.8x | 10.3x |
| EV / FCF | -78.8x | 505x | 39.6x | 410x | -10x | 7.68x | 18.3x | 9.84x |
| FCF Yield | -1.27% | 0.2% | 2.52% | 0.24% | -9.96% | 13% | 5.45% | 10.2% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -1.18 | -1.22 | -0.11 | -0.72 | -1.15 | -0.3095 | 0.2479 | 0.7161 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 185.1 | 218 | 273.6 | 290.3 | 279.1 | 318.3 | 350.8 | 382.2 |
| EBITDA 1 | 2.5 | -3.9 | 24.2 | 16.6 | 3.4 | 20.75 | 38.8 | 56.01 |
| EBIT 1 | -19.72 | -23.95 | -0.679 | -12.4 | -20.06 | -5.516 | 11.49 | 27.29 |
| Net income 1 | -29.2 | -30.66 | -2.817 | -18.42 | -32.33 | -8.69 | 6.971 | 19.89 |
| Net Debt 1 | 2.007 | -30.61 | -49.56 | -44.45 | -16.56 | -61.81 | -78.68 | -106.7 |
| Reference price 2 | 98.60 | 37.80 | 47.70 | 25.50 | 13.35 | 13.75 | 13.75 | 13.75 |
| Nbr of stocks (in thousands) | 24,769 | 25,569 | 25,569 | 25,569 | 28,126 | 28,126 | - | - |
| Announcement Date | 2/3/22 | 2/3/23 | 2/15/24 | 2/13/25 | 2/26/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -43.77x | 1x | 15.39x | -.--% | 39.9M | |
| 72.82x | 7.66x | 44.68x | -.--% | 12.65B | |
| 21.06x | 2.12x | 10.46x | 2.12% | 6.96B | |
| 37.32x | 1.86x | 11.64x | -.--% | 6.7B | |
| 30.42x | 6.31x | 17.08x | 1.25% | 6.15B | |
| 33.63x | 9.95x | 25.14x | 0.6% | 5.06B | |
| 17.46x | 2.91x | 15.14x | 3.57% | 3.8B | |
| -14.1x | 2.68x | -15.8x | - | 2.05B | |
| -17.92x | 433.42x | -77.13x | -.--% | 1.76B | |
| 19.35x | 2.29x | 8.58x | 2.15% | 1.6B | |
| Average | 15.63x | 47.02x | 5.52x | 1.08% | 4.68B | |
| Weighted average by Cap. | 36.56x | 21.32x | 18.21x | 0.95% |
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
- MNTC Stock
- Valuation Mentice AB
Select your edition
All financial news and data tailored to specific country editions
