Company Valuation: PExA AB

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2021 2022 2023 2024
Market Cap 1 20.67 49.97 27.23 17.5 11.7
Change - - -45.52% -35.71% -33.13%
Enterprise Value (EV) 1 18 29.26 8.976 7.902 6.11
Change - - -69.32% -11.96% -22.69%
P/E -6.45x -4.95x -5.73x -2.18x -1.13x
PBR 1.93x 2.28x 1.28x 1.32x 1.42x
PEG - - 0.1x -0x 0.17x
Capitalization / Revenue 5.75x 23.1x 4.52x 8.69x 16.3x
EV / Revenue 5.01x 13.5x 1.49x 3.92x 8.49x
EV / EBITDA -3.03x -3.91x -2.31x -0.97x -0.6x
EV / EBIT -2.99x -3.75x -2.02x -0.93x -0.58x
EV / FCF -0.98x -9.25x -1.95x -1.17x -1.1x
FCF Yield -102% -10.8% -51.3% -85.5% -90.8%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.3473 -0.2908 -0.1125 -0.1903 -0.1776
Distribution rate - - - - -
Net sales 1 3.593 2.161 6.027 2.015 0.7196
EBITDA 1 -5.934 -7.476 -3.887 -8.155 -10.14
EBIT 1 -6.017 -7.799 -4.442 -8.519 -10.46
Net income 1 -6.007 -7.759 -4.305 -8.044 -10.16
Net Debt 1 -2.669 -20.72 -18.25 -9.6 -5.593
Reference price 2 2.2400 1.4400 0.6440 0.4140 0.2010
Nbr of stocks (in thousands) 9,226 34,704 42,276 42,276 58,224
Announcement Date 5/5/20 5/5/23 5/5/23 5/8/24 5/7/25
1SEK in Million2SEK
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 3.95M
66.33x5.21x17.4x0.32% 18.09B
44.29x - - 1.83% 1.92B
15.25x2.09x7.1x1.68% 894M
39.32x - - - 779M
-2.66x1.36x6.3x - 750M
118.73x - - 0.99% 581M
-11.38x - - - 462M
26.95x2.47x14.74x-.--% 359M
Average 37.10x 2.78x 11.39x 0.96% 2.65B
Weighted average by Cap. 58.76x 4.88x 16.48x 0.52%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!