|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-10-02 EDT
|
5-day change | 1st Jan Change | ||
| 69.95 SEK | -1.27% |
|
-2.37% | -5.85% |
| 09-16 | Stockholm stocks stay upbeat at midday, OMXS30 index rises 0.9 percent | FW |
| 09-16 | Assa Abloy rises after acquisition, Stockholm market opens higher | FW |
Company Valuation: Nyfosa AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 29,800 | 15,396 | 18,310 | 22,454 | 15,462 | 13,264 | - | - |
| Change | - | -48.33% | 18.92% | 22.63% | -31.14% | -14.22% | - | - |
| Enterprise Value (EV) 1 | 50,540 | 15,396 | 41,215 | 43,369 | 36,395 | 35,061 | 34,794 | 34,496 |
| Change | - | -69.54% | 167.69% | 5.23% | -16.08% | -3.67% | -0.76% | -0.86% |
| P/E | 9.46x | 9.36x | -26.1x | 385x | 30.3x | 11.8x | 9.11x | 8.38x |
| PBR | 1.81x | - | 1.14x | 1.25x | 0.87x | 0.75x | 0.7x | 0.66x |
| PEG | - | -0.2x | 0x | -4x | 0x | 0x | 0.3x | 0.96x |
| Capitalization / Revenue | 12.1x | 4.89x | 5.15x | 6.12x | 4.31x | 3.8x | 3.79x | 3.69x |
| EV / Revenue | 20.6x | 4.89x | 11.6x | 11.8x | 10.1x | 10x | 9.94x | 9.61x |
| EV / EBITDA | 33x | 7.97x | 18.2x | 18.4x | 14.2x | 14.5x | 14.3x | 13.7x |
| EV / EBIT | 33.1x | 7.92x | 18.2x | 18.4x | 14.2x | 14.1x | 13.8x | 13.3x |
| EV / FCF | -10.8x | - | 42.8x | 51.2x | 60.5x | 44.9x | 34x | 31.6x |
| FCF Yield | -9.22% | - | 2.34% | 1.95% | 1.65% | 2.23% | 2.94% | 3.17% |
| Dividend per Share 2 | 3.8 | - | 3.95 | 2.8 | 3 | 3.21 | 3.352 | 3.469 |
| Rate of return | 2.44% | - | 4.12% | 2.59% | 4.04% | 4.59% | 4.79% | 4.96% |
| EPS 2 | 16.49 | 8.61 | -3.67 | 0.28 | 2.45 | 5.911 | 7.675 | 8.347 |
| Distribution rate | 23% | - | -108% | 1,000% | 122% | 54.3% | 43.7% | 41.6% |
| Net sales 1 | 2,459 | 3,151 | 3,553 | 3,670 | 3,590 | 3,491 | 3,499 | 3,591 |
| EBITDA 1 | 1,531 | 1,931 | 2,260 | 2,358 | 2,560 | 2,410 | 2,439 | 2,522 |
| EBIT 1 | 1,528 | 1,945 | 2,259 | 2,356 | 2,558 | 2,488 | 2,513 | 2,591 |
| Net income 1 | 3,112 | 1,689 | -639 | 114 | 542 | 1,069 | 1,302 | 1,364 |
| Net Debt 1 | 20,740 | - | 22,905 | 20,915 | 20,933 | 21,797 | 21,530 | 21,232 |
| Reference price 2 | 156.00 | 80.60 | 95.85 | 107.90 | 74.30 | 69.95 | 69.95 | 69.95 |
| Nbr of stocks (in thousands) | 191,023 | 191,023 | 191,023 | 208,097 | 208,106 | 189,622 | - | - |
| Announcement Date | 2/17/22 | 2/23/23 | 2/21/24 | 2/20/25 | 2/9/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.83x | 10.04x | 14.55x | 4.59% | 1.32B | |
| 60.56x | - | - | - | 64.64B | |
| 13.75x | 4.48x | 12.05x | 3.68% | 39.14B | |
| 8.05x | 1.45x | 8.04x | 4.4% | 26.73B | |
| 17.28x | 3.88x | 15.6x | 1.42% | 26.68B | |
| 5.61x | 0.73x | 1.51x | 8.77% | 27.43B | |
| 13.18x | 3.02x | 14.44x | 2.65% | 24.33B | |
| 9.11x | 3.46x | 7.66x | -.--% | 21.47B | |
| 10.19x | 2x | 8.23x | 4.12% | 20.47B | |
| 7.95x | 0.88x | 3.21x | 2.81% | 20.33B | |
| Average | 15.75x | 3.33x | 9.47x | 3.61% | 27.26B | |
| Weighted average by Cap. | 22.69x | 2.68x | 9.20x | 3.62% |
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
- ALTRA Stock
- Valuation Nyfosa AB
Select your edition
All financial news and data tailored to specific country editions
