|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-10-23 EDT
|
5-day change | 1st Jan Change | ||
| 9.480 SEK | -2.67% |
|
-7.96% | +11.79% |
| 10-22 | Midsona CEO Henrik Hjalmarsson buys shares for SEK 0.2m | FW |
| 10-22 | Midsona CFO Niclas Lundin buys shares for SEK0.25m | FW |
Company Valuation: Midsona AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,945 | 1,383 | 1,192 | 1,151 | 1,234 | 1,419 | - | - |
| Change | - | -64.94% | -13.82% | -3.47% | 7.27% | 14.94% | - | - |
| Enterprise Value (EV) 1 | 5,381 | 2,157 | 1,688 | 1,602 | 1,533 | 1,598 | 1,539 | 1,456 |
| Change | - | -59.91% | -21.75% | -5.12% | -4.27% | 4.2% | -3.69% | -5.39% |
| P/E | 41.6x | -1.41x | -22.8x | 23.9x | 121x | 8.85x | 11.1x | 8.12x |
| PBR | 1.36x | 0.45x | 0.4x | 0.37x | 0.42x | 0.44x | 0.43x | 0.42x |
| PEG | - | 0x | 0.2x | -0x | -1.5x | 0x | -0.6x | 0.2x |
| Capitalization / Revenue | 1.05x | 0.35x | 0.31x | 0.31x | 0.34x | 0.39x | 0.37x | 0.36x |
| EV / Revenue | 1.43x | 0.55x | 0.45x | 0.43x | 0.42x | 0.44x | 0.4x | 0.37x |
| EV / EBITDA | 17.2x | 11.3x | 7.78x | 5.72x | 5.58x | 4.77x | 4.63x | 3.83x |
| EV / EBIT | 34.3x | 71.9x | 28.1x | 12.5x | 26.4x | 7.76x | 7.93x | 5.97x |
| EV / FCF | -45.6x | 12x | 11.2x | 13.5x | 7.41x | 7.61x | 9.05x | 6.93x |
| FCF Yield | -2.19% | 8.34% | 8.95% | 7.43% | 13.5% | 13.1% | 11% | 14.4% |
| Dividend per Share 2 | - | - | - | 0.2 | 0.22 | 0.32 | 0.32 | 0.35 |
| Rate of return | - | - | - | 2.53% | 2.59% | 3.29% | 3.29% | 3.59% |
| EPS 2 | 1.3 | -6.73 | -0.36 | 0.33 | 0.07 | 1.1 | 0.88 | 1.2 |
| Distribution rate | - | - | - | 60.6% | 314% | 29.1% | 36.4% | 29.2% |
| Net sales 1 | 3,773 | 3,899 | 3,793 | 3,727 | 3,630 | 3,668 | 3,886 | 3,984 |
| EBITDA 1 | 313 | 191 | 217 | 280 | 275 | 335 | 332 | 380 |
| EBIT 1 | 157 | 30 | 60 | 128 | 58 | 206 | 194 | 244 |
| Net income 1 | 89 | -501 | -53 | 47 | 10 | 160 | 129 | 174 |
| Net Debt 1 | 1,436 | 774 | 496 | 451 | 299 | 179 | 120 | 37 |
| Reference price 2 | 54.100 | 9.500 | 8.190 | 7.900 | 8.480 | 9.740 | 9.740 | 9.740 |
| Nbr of stocks (in thousands) | 72,714 | 145,428 | 145,428 | 145,428 | 145,428 | 145,428 | - | - |
| Announcement Date | 2/4/22 | 2/2/23 | 2/1/24 | 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.($) | ||
|---|---|---|---|---|---|---|
 | 8.85x | 0.44x | 4.77x | 3.29% | 143M | |
| 22.13x | 2.97x | 14.73x | 3.72% | 264B | |
| 20.28x | 2.5x | 14.91x | 3.15% | 80.08B | |
| 16.76x | 1.73x | 9.86x | 3.75% | 44.96B | |
| 14.77x | 0.53x | 9.48x | 2.61% | 38.48B | |
| 21.26x | 3.23x | 13.13x | 3.29% | 35.29B | |
| 34.54x | 2.99x | 17.44x | 1.07% | 30.64B | |
| 25.26x | 5.23x | 16.66x | 3.32% | 28.78B | |
| -8.84x | 1.9x | 9.47x | 6.39% | 29.75B | |
| 17.32x | 1.67x | 11.78x | 4.92% | 26.34B | |
| Average | 17.23x | 2.32x | 12.22x | 3.55% | 57.8B | |
| Weighted average by Cap. | 19.91x | 2.66x | 13.76x | 3.58% |
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
- MSON B Stock
- Valuation Midsona AB
Select your edition
All financial news and data tailored to specific country editions
