|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-10-08 EDT
|
5-day change | 1st Jan Change | ||
| 148.80 SEK | -1.20% |
|
-1.85% | -26.70% |
| 12:09am | UBS raises price target for Pandox to 232 kronor (228), reiterates buy | FW |
| 10-08 | 36 stocks have hit new 52-week lows so far today on the Stockholm Stock Exchange | 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 | 28,957 | - | - |
| Change | - | -20.27% | 29.21% | 34.99% | 5.84% | -26.7% | - | - |
| Enterprise Value (EV) 1 | 57,872 | 56,864 | 62,508 | 74,738 | 91,364 | 77,278 | 77,377 | 77,500 |
| Change | - | -1.74% | 9.93% | 19.57% | 22.25% | -15.42% | 0.13% | 0.16% |
| P/E | 44x | 5.07x | -47.3x | 21.2x | 12.6x | 11.5x | 10.6x | 9.65x |
| PBR | 1.06x | 0.7x | 0.94x | 1.11x | 1.17x | 0.8x | 0.75x | 0.71x |
| PEG | - | 0x | 0x | -0x | 0.2x | -0.6x | 1.22x | 0.98x |
| Capitalization / Revenue | 8.2x | 3.78x | 4.04x | 5.23x | 5.29x | 3.43x | 3.32x | 3.24x |
| EV / Revenue | 17.7x | 10.1x | 9.13x | 10.5x | 12.2x | 9.16x | 8.87x | 8.66x |
| EV / EBITDA | 31x | 17.2x | 16.9x | 18.9x | 22.4x | 14.9x | 14.4x | 14.1x |
| EV / EBIT | 36.9x | 19.3x | 17.1x | 20.4x | 22.9x | 15.6x | 15.1x | 14.7x |
| EV / FCF | -53x | 76.8x | 87.8x | 93.2x | 45.4x | 6.36x | 43.1x | 47.3x |
| FCF Yield | -1.89% | 1.3% | 1.14% | 1.07% | 2.2% | 15.7% | 2.32% | 2.12% |
| Dividend per Share 2 | - | 2.5 | 4 | 4.25 | 4.5 | 4.943 | 5.13 | 5.476 |
| Rate of return | - | 2.15% | 2.66% | 2.22% | 2.22% | 3.32% | 3.45% | 3.68% |
| 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% | 38.3% | 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 | 148.80 | 148.80 | 148.80 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.53x | 9.16x | 14.86x | 3.32% | 2.9B | |
| 61.64x | - | - | - | 66.03B | |
| 12.44x | 4.37x | 11.02x | 3.86% | 39.47B | |
| 5.54x | 0.71x | 1.46x | 8.88% | 27.1B | |
| 8.37x | 1.48x | 8.21x | 4.24% | 27.8B | |
| 17.01x | 3.85x | 15.46x | 1.44% | 26.16B | |
| 13.17x | 3.02x | 14.43x | 2.65% | 24.23B | |
| 8.81x | 3.11x | 7.27x | -.--% | 20.84B | |
| 9.94x | 1.94x | 8.01x | 4.22% | 19.98B | |
| 7.66x | 0.85x | 3.09x | 2.92% | 19.59B | |
| Average | 15.61x | 3.16x | 9.31x | 3.5% | 27.41B | |
| Weighted average by Cap. | 22.89x | 2.66x | 9.00x | 3.67% |
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
