|
End-of-day quote
SPOTLIGHT STOCK MARKET AB
2024-01-31
|
5-day change | 1st Jan Change | ||
| 17.00 SEK | +9.68% |
|
-.--% | - |
| 10-02 | Mofast Board Member Magnus Malm Makes a Small Share Purchase | FW |
| 10-01 | Mofast board member Magnus Malm buys shares for just under SEK0.3m | FW |
Company Valuation: Mofast AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 602.6 | 734.6 | 469.7 | 390.1 | 625.6 | 625.6 |
| Change | - | 21.92% | -36.06% | -16.96% | 60.38% | 0% |
| Enterprise Value (EV) 1 | 1,421 | 1,873 | 2,507 | 2,183 | 2,160 | 1,998 |
| Change | - | 31.82% | 33.84% | -12.93% | -1.02% | -7.52% |
| P/E | 12.7x | 3.74x | -20.7x | -0.98x | 57.7x | 36.5x |
| PBR | 1x | 0.79x | 0.45x | 0.32x | 0.45x | 0.45x |
| PEG | - | 0x | 0x | -0x | -1x | 0.6x |
| Capitalization / Revenue | 6.95x | 6.59x | 2.33x | 1.74x | 2.83x | 2.93x |
| EV / Revenue | 16.4x | 16.8x | 12.5x | 9.76x | 9.78x | 9.36x |
| EV / EBITDA | - | - | - | - | - | - |
| EV / EBIT | 35.7x | 55.1x | 28.7x | 19.9x | 21.4x | 19.4x |
| EV / FCF | 51.7x | 40.8x | 2,350x | 148x | -30.6x | 24.2x |
| FCF Yield | 1.93% | 2.45% | 0.04% | 0.68% | -3.26% | 4.13% |
| Dividend per Share 2 | 4 | 2.6 | - | - | - | 0.5 |
| Rate of return | 3.88% | 2.67% | - | - | - | 2.94% |
| EPS 2 | 8.13 | 26.01 | -1.923 | -21.66 | 0.2946 | 0.4664 |
| Distribution rate | 49.2% | 9.99% | - | - | - | 107% |
| Net sales 1 | 86.68 | 111.5 | 201.3 | 223.7 | 220.9 | 213.6 |
| EBITDA | - | - | - | - | - | 104 |
| EBIT 1 | 39.79 | 33.98 | 87.45 | 109.4 | 101.1 | 103 |
| Net income 1 | 47.56 | 194.8 | -22.59 | -398.5 | 9.551 | 17.16 |
| Net Debt 1 | 818.1 | 1,138 | 2,037 | 1,792 | 1,535 | 1,372 |
| Reference price 2 | 103.00 | 97.20 | 39.80 | 21.20 | 17.00 | 17.00 |
| Nbr of stocks (in thousands) | 5,850 | 7,558 | 11,802 | 18,399 | 36,798 | 36,798 |
| Announcement Date | 3/31/21 | 3/31/22 | 3/31/23 | 3/21/24 | 3/14/25 | 3/17/26 |
1SEK in Million2SEK
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 63.17M | |
| 58.12x | - | - | - | 62.26B | |
| 12.5x | 4.38x | 11.24x | 3.85% | 39.58B | |
| 8.48x | 1.49x | 8.31x | 4.17% | 28.22B | |
| 18.13x | 3.98x | 16.02x | 1.35% | 27.97B | |
| 5.64x | 0.74x | 1.53x | 8.73% | 27.58B | |
| 13.88x | 3.09x | 14.79x | 2.52% | 25.59B | |
| 9.88x | 1.93x | 7.95x | 4.25% | 19.85B | |
| 8.18x | 2.92x | 6.81x | -.--% | 19.35B | |
| 7.52x | 0.83x | 3.03x | 2.97% | 19.24B | |
| Average | 15.81x | 2.42x | 8.71x | 3.48% | 26.97B | |
| Weighted average by Cap. | 21.77x | 2.59x | 9.14x | 3.64% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- MOFAST Stock
- Valuation Mofast AB
Select your edition
All financial news and data tailored to specific country editions
