|
Market Closed -
OTC Markets
12:29:56 2026-03-20 EDT
|
5-day change | 1st Jan Change | ||
| 19.22 USD | -4.22% |
|
-.--% | -4.22% |
| 08-12 | Pandox signs new lease with Strawberry for hotel property in Bodø | FW |
| 08-12 | Pandox signs a new lease agreement with Strawberry in Bodø | FW |
Company Valuation: Pandox AB
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 | 33,666 | - | - |
| Change | - | -20.27% | 29.21% | 34.99% | 5.84% | -14.78% | - | - |
| Enterprise Value (EV) 1 | 57,872 | 56,864 | 62,508 | 74,738 | 91,364 | 81,733 | 81,856 | 81,987 |
| Change | - | -1.74% | 9.93% | 19.57% | 22.25% | -10.54% | 0.15% | 0.16% |
| P/E | 44x | 5.07x | -47.3x | 21.2x | 12.6x | 14.3x | 12.2x | 11.7x |
| PBR | 1.06x | 0.7x | 0.94x | 1.11x | 1.17x | 0.94x | 0.88x | 0.83x |
| PEG | - | 0x | 0x | -0x | 0.2x | -0.6x | 0.7x | 2.91x |
| Capitalization / Revenue | 8.2x | 3.78x | 4.04x | 5.23x | 5.29x | 4.02x | 3.92x | 3.83x |
| EV / Revenue | 17.7x | 10.1x | 9.13x | 10.5x | 12.2x | 9.76x | 9.52x | 9.32x |
| EV / EBITDA | 31x | 17.2x | 16.9x | 18.9x | 22.4x | 15.9x | 15.4x | 15.1x |
| EV / EBIT | 36.9x | 19.3x | 17.1x | 20.4x | 22.9x | 16.6x | 16.1x | 15.8x |
| EV / FCF | -53x | 76.8x | 87.8x | 93.2x | 45.4x | 6.72x | 44.8x | 48.3x |
| FCF Yield | -1.89% | 1.3% | 1.14% | 1.07% | 2.2% | 14.9% | 2.23% | 2.07% |
| 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% | 2.75% | 2.96% | 3.16% |
| EPS 2 | 3.32 | 22.94 | -3.18 | 9.04 | 16.13 | 12.14 | 14.18 | 14.75 |
| Distribution rate | - | 10.9% | -126% | 47% | 27.9% | 39.1% | 36.1% | 37% |
| 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 | 5,145 | 5,313 | 5,420 |
| EBIT 1 | 1,570 | 2,951 | 3,660 | 3,655 | 3,986 | 4,933 | 5,081 | 5,187 |
| Net income 1 | 610 | 4,217 | -585 | 1,689 | 3,139 | 2,220 | 2,759 | 2,869 |
| Net Debt 1 | 31,030 | 35,464 | 34,857 | 37,413 | 51,860 | 48,067 | 48,190 | 48,321 |
| Reference price 2 | 146.00 | 116.40 | 150.40 | 191.80 | 203.00 | 173.00 | 173.00 | 173.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.22x | 4.85x | 13.05x | 3.33% | 43.33B | |
| 9x | 1.53x | 8.01x | 3.94% | 31.13B | |
| 17.84x | 3.98x | 16.25x | 1.38% | 27.14B | |
| 5.5x | 0.67x | 1.42x | 9.06% | 26.57B | |
| 13.43x | 3.03x | 14.6x | 2.62% | 24.36B | |
| 8.07x | 0.89x | 3.26x | 2.77% | 20.65B | |
| 10.77x | 2.08x | 9.73x | 4.13% | 20.39B | |
| 13.28x | 6.52x | 17.43x | 1.6% | 19.18B | |
| 10.63x | 1.68x | 14.54x | 3.55% | 19.38B | |
| Average | 11.53x | 2.80x | 10.92x | 3.6% | 25.79B | |
| Weighted average by Cap. | 11.82x | 2.91x | 10.90x | 3.66% |
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
- PNDX B Stock
- PNDXF Stock
- Valuation Pandox AB
Select your edition
All financial news and data tailored to specific country editions
