Valuation Pandox AB OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 12:29:56 2026-03-20 EDT			5-day change	1st Jan Change
19.22 ^USD	-4.22%		-.--%	-4.22%

07-15	Pandox AB Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
07-15	SEB raises Pandox target price to 207 kronor (205), reiterates buy	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	26,842	21,400	27,651	37,325	39,504	33,044	-	-
Change	-	-20.27%	29.21%	34.99%	5.84%	-16.35%	-	-
Enterprise Value (EV) ¹	57,872	56,864	62,508	74,738	91,364	81,251	81,343	81,433
Change	-	-1.74%	9.93%	19.57%	22.25%	-11.07%	0.11%	0.11%
P/E	44x	5.07x	-47.3x	21.2x	12.6x	14x	12.1x	11.6x
PBR	1.06x	0.7x	0.94x	1.11x	1.17x	0.93x	0.87x	0.81x
PEG	-	0x	0x	-0x	0.2x	-0.6x	0.8x	2.82x
Capitalization / Revenue	8.2x	3.78x	4.04x	5.23x	5.29x	3.95x	3.84x	3.76x
EV / Revenue	17.7x	10.1x	9.13x	10.5x	12.2x	9.7x	9.46x	9.26x
EV / EBITDA	31x	17.2x	16.9x	18.9x	22.4x	15.7x	15.2x	14.9x
EV / EBIT	36.9x	19.3x	17.1x	20.4x	22.9x	16.5x	16x	15.7x
EV / FCF	-53x	76.8x	87.8x	93.2x	45.4x	6.68x	44.5x	48x
FCF Yield	-1.89%	1.3%	1.14%	1.07%	2.2%	15%	2.25%	2.08%
Dividend per Share ²	-	2.5	4	4.25	4.5	4.75	5.114	5.458
Rate of return	-	2.15%	2.66%	2.22%	2.22%	2.8%	3.01%	3.21%
EPS ²	3.32	22.94	-3.18	9.04	16.13	12.17	14	14.58
Distribution rate	-	10.9%	-126%	47%	27.9%	39%	36.5%	37.4%
Net sales ¹	3,273	5,654	6,849	7,136	7,469	8,373	8,595	8,797
EBITDA ¹	1,868	3,304	3,696	3,961	4,086	5,170	5,342	5,460
EBIT ¹	1,570	2,951	3,660	3,655	3,986	4,932	5,085	5,200
Net income ¹	610	4,217	-585	1,689	3,139	2,161	2,619	2,729
Net Debt ¹	31,030	35,464	34,857	37,413	51,860	48,207	48,300	48,389
Reference price ²	146.00	116.40	150.40	191.80	203.00	169.80	169.80	169.80
Nbr of stocks (in thousands)	183,850	183,850	183,850	194,603	194,603	194,603	-	-
Announcement Date	2/10/22	2/9/23	2/8/24	2/6/25	2/5/26	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SUN HUNG KAI PROPERTIES LIMITED	15.98x	5.02x	13.5x	3.17%	45.46B
MITSUBISHI ESTATE CO., LTD.	20.26x	4.18x	17.08x	1.23%	29.81B
CHINA RESOURCES LAND LIMITED	8.79x	1.51x	7.72x	4.01%	30.92B
EMAAR PROPERTIES	5.6x	0.6x	1.24x	8.99%	26.76B
MITSUI FUDOSAN CO., LTD.	14.34x	3.11x	14.91x	2.45%	25.46B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	14.86x	6.78x	18.19x	1.44%	20.83B
CK ASSET HOLDINGS LIMITED	9.15x	2.36x	7.27x	3.81%	21.57B
Average	12.71x	3.37x	11.42x	3.59%	28.69B
Weighted average by Cap.	13.07x	3.42x	11.50x	3.59%