|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.900 SEK | +1.37% |
|
+3.15% | +13.90% |
| 06-16 | Pion Group Appoints Peter Winblad as New CFO | FW |
| 05-06 | Pion Group swings to operating profit | FW |
Company Valuation: PION Group AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 281.7 | 834.8 | 554.4 | 345.9 | 285.2 | 249.6 |
| Change | - | 196.36% | -33.59% | -37.6% | -17.55% | -12.5% |
| Enterprise Value (EV) 1 | 256.6 | 740.8 | 487.1 | 337.4 | 296.1 | 281.7 |
| Change | - | 188.75% | -34.25% | -30.73% | -12.23% | -4.86% |
| P/E | 40.3x | 10.4x | 9.11x | -23.9x | -4.54x | -1,183x |
| PBR | 1.76x | 3.92x | 2.38x | 1.68x | 2.15x | 1.9x |
| PEG | - | 0x | -0.4x | 0x | -0x | 11.9x |
| Capitalization / Revenue | 0.19x | 0.44x | 0.27x | 0.17x | 0.18x | 0.18x |
| EV / Revenue | 0.18x | 0.39x | 0.23x | 0.17x | 0.18x | 0.2x |
| EV / EBITDA | 14.1x | 6.8x | 4.9x | -36x | -5.59x | -1,169x |
| EV / EBIT | 16.3x | 6.94x | 6.79x | -21.4x | -5.01x | -50.4x |
| EV / FCF | 4.34x | 8.95x | 8.19x | 7.64x | 68.3x | -71.9x |
| FCF Yield | 23% | 11.2% | 12.2% | 13.1% | 1.46% | -1.39% |
| Dividend per Share 2 | 0.6 | 1 | 0.5 | 0.25 | - | - |
| Rate of return | 9.93% | 5.59% | 4.25% | 3.48% | - | - |
| EPS 2 | 0.15 | 1.729 | 1.292 | -0.3 | -1.305 | -0.004379 |
| Distribution rate | 400% | 57.8% | 38.7% | -83.3% | - | - |
| Net sales 1 | 1,463 | 1,902 | 2,086 | 2,020 | 1,601 | 1,413 |
| EBITDA 1 | 18.17 | 109 | 99.37 | -9.383 | -52.94 | -0.241 |
| EBIT 1 | 15.76 | 106.8 | 71.69 | -15.78 | -59.1 | -5.591 |
| Net income 1 | 7.084 | 80.62 | 60.9 | -14.42 | -62.86 | -0.211 |
| Net Debt 1 | -25.13 | -94 | -67.27 | -8.498 | 10.94 | 32.19 |
| Reference price 2 | 6.040 | 17.900 | 11.760 | 7.180 | 5.920 | 5.180 |
| Nbr of stocks (in thousands) | 46,637 | 46,637 | 47,139 | 48,176 | 48,176 | 48,176 |
| Announcement Date | 4/6/21 | 4/4/22 | 4/6/23 | 4/16/24 | 4/15/25 | 4/15/26 |
1SEK in Million2SEK
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 28.83M | |
| 24.65x | 4.99x | 17.03x | 2.42% | 109B | |
| 20.03x | 0.35x | 8.72x | 4.24% | 7.75B | |
| 12.55x | 0.28x | 7.62x | 4.1% | 5.03B | |
| 31.51x | 0.69x | 14.41x | 5.91% | 4.03B | |
| 13.52x | 0.32x | 5.26x | 4.7% | 3.77B | |
| 91.78x | 3.22x | 11.35x | -.--% | 3.69B | |
| 18.5x | 0.17x | 7.46x | 2.44% | 2.6B | |
| 13.39x | - | - | 3.85% | 1.49B | |
| 7.92x | - | - | 6.31% | 1.13B | |
| Average | 25.98x | 1.43x | 10.26x | 3.77% | 13.83B | |
| Weighted average by Cap. | 25.26x | 4.16x | 15.46x | 2.73% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- PION B Stock
- Valuation PION Group AB
Select your edition
All financial news and data tailored to specific country editions
