Company Valuation: OrganoClick AB

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,013 685.6 293.8 311.5 281.6 192.5
Change - -32.33% -57.14% 6% -9.59% -31.64%
Enterprise Value (EV) 1 1,026 705.9 340.3 364.1 340.5 275.2
Change - -31.17% -51.79% 6.99% -6.48% -19.18%
P/E -42.9x -20.5x -6.62x -19.7x -15.7x -4.9x
PBR 18.7x 6.83x 5x 6.99x 9.72x 12.7x
PEG - -0.6x -0.2x 0.3x -1.1x -0.1x
Capitalization / Revenue 10.5x 6.23x 2.55x 2.14x 2.21x 1.81x
EV / Revenue 10.6x 6.41x 2.96x 2.5x 2.68x 2.59x
EV / EBITDA -84.3x -32.6x -17.5x -52.1x -65.8x -14.3x
EV / EBIT -60.7x -25.3x -12.9x -31x -32.3x -10.9x
EV / FCF -172x -18.1x -16.8x -423x -106x 392x
FCF Yield -0.58% -5.52% -5.94% -0.24% -0.94% 0.26%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.2567 -0.341 -0.4533 -0.161 -0.1833 -0.357
Distribution rate - - - - - -
Net sales 1 96.46 110.1 115 145.9 127.2 106.2
EBITDA 1 -12.17 -21.68 -19.41 -6.994 -5.175 -19.2
EBIT 1 -16.88 -27.9 -26.33 -11.75 -10.54 -25.14
Net income 1 -23.65 -32.69 -44.4 -15.77 -17.97 -36.37
Net Debt 1 12.33 20.29 46.47 52.63 58.91 82.68
Reference price 2 11.0000 7.0000 3.0000 3.1800 2.8700 1.7500
Nbr of stocks (in thousands) 92,113 97,950 97,950 97,950 98,118 110,003
Announcement Date 4/13/21 4/6/22 4/5/23 4/4/24 4/3/25 4/8/26
1SEK in Million2SEK
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3M
36.06x4.94x20.04x1.07% 76.73B
30.22x4.52x19.49x2.2% 37.4B
24.88x2.96x15.34x2.09% 35.56B
14.15x1.48x8.24x2.95% 31.26B
35.17x6.42x17.02x1.75% 29.2B
14.02x1.36x8.35x2.26% 25.12B
38.36x9.44x28.29x2.26% 23.49B
8.78x2.51x5x2.97% 18.43B
24.4x2.64x10.73x1.85% 17.55B
Average 25.12x 4.03x 14.72x 2.16% 29.47B
Weighted average by Cap. 27.46x 4.19x 16.02x 1.97%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. ORGC Stock
  4. Valuation OrganoClick AB