|
Delayed
Nasdaq Stockholm
11:29:35 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 161.80 SEK | +1.76% |
|
+6.59% | -20.30% |
| 08:03am | Indecap Sweden fell 0.6 percent in September, resilient despite weaker Swedish stock market | FW |
| 12:38am | Sweden: Hotel industry growth expected to slow - Visita | 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 | 30,942 | - | - |
| Change | - | -20.27% | 29.21% | 34.99% | 5.84% | -21.67% | - | - |
| Enterprise Value (EV) 1 | 57,872 | 56,864 | 62,508 | 74,738 | 91,364 | 79,263 | 79,362 | 79,485 |
| Change | - | -1.74% | 9.93% | 19.57% | 22.25% | -13.25% | 0.13% | 0.15% |
| P/E | 44x | 5.07x | -47.3x | 21.2x | 12.6x | 12.3x | 11.3x | 10.3x |
| PBR | 1.06x | 0.7x | 0.94x | 1.11x | 1.17x | 0.86x | 0.8x | 0.75x |
| PEG | - | 0x | 0x | -0x | 0.2x | -0.6x | 1.3x | 1.04x |
| Capitalization / Revenue | 8.2x | 3.78x | 4.04x | 5.23x | 5.29x | 3.67x | 3.55x | 3.46x |
| EV / Revenue | 17.7x | 10.1x | 9.13x | 10.5x | 12.2x | 9.39x | 9.1x | 8.89x |
| EV / EBITDA | 31x | 17.2x | 16.9x | 18.9x | 22.4x | 15.2x | 14.8x | 14.4x |
| EV / EBIT | 36.9x | 19.3x | 17.1x | 20.4x | 22.9x | 16x | 15.4x | 15.1x |
| EV / FCF | -53x | 76.8x | 87.8x | 93.2x | 45.4x | 6.52x | 44.2x | 48.5x |
| FCF Yield | -1.89% | 1.3% | 1.14% | 1.07% | 2.2% | 15.3% | 2.26% | 2.06% |
| Dividend per Share 2 | - | 2.5 | 4 | 4.25 | 4.5 | 4.75 | 5.13 | 5.476 |
| Rate of return | - | 2.15% | 2.66% | 2.22% | 2.22% | 2.99% | 3.23% | 3.44% |
| EPS 2 | 3.32 | 22.94 | -3.18 | 9.04 | 16.13 | 12.91 | 14.03 | 15.41 |
| Distribution rate | - | 10.9% | -126% | 47% | 27.9% | 36.8% | 36.6% | 35.5% |
| Net sales 1 | 3,273 | 5,654 | 6,849 | 7,136 | 7,469 | 8,440 | 8,722 | 8,946 |
| EBITDA 1 | 1,868 | 3,304 | 3,696 | 3,961 | 4,086 | 5,200 | 5,377 | 5,505 |
| EBIT 1 | 1,570 | 2,951 | 3,660 | 3,655 | 3,986 | 4,962 | 5,140 | 5,263 |
| Net income 1 | 610 | 4,217 | -585 | 1,689 | 3,139 | 2,300 | 2,626 | 2,711 |
| Net Debt 1 | 31,030 | 35,464 | 34,857 | 37,413 | 51,860 | 48,321 | 48,420 | 48,543 |
| Reference price 2 | 146.00 | 116.40 | 150.40 | 191.80 | 203.00 | 159.00 | 159.00 | 159.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.32x | 9.39x | 15.24x | 2.99% | 3.1B | |
| 58.93x | - | - | - | 63.19B | |
| 12.4x | 4.35x | 11.16x | 3.88% | 39.25B | |
| 8.2x | 1.47x | 8.16x | 4.31% | 27.32B | |
| 5.61x | 0.73x | 1.51x | 8.77% | 27.43B | |
| 17.64x | 3.92x | 15.78x | 1.39% | 27.17B | |
| 13.58x | 3.06x | 14.64x | 2.57% | 25.01B | |
| 9.74x | 1.9x | 7.83x | 4.31% | 19.58B | |
| 7.63x | 0.84x | 3.08x | 2.93% | 19.51B | |
| 7.9x | 2.84x | 6.61x | -.--% | 18.7B | |
| Average | 15.40x | 3.17x | 9.34x | 3.46% | 27.03B | |
| Weighted average by Cap. | 21.95x | 2.66x | 9.09x | 3.69% |
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
- Valuation Pandox AB
Select your edition
All financial news and data tailored to specific country editions
