|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 122.40 SEK | -2.24% |
|
-1.13% | +8.13% |
| 06-12 | Finserve Micro Cap gains 6.65 percent in May: a strong month for small caps | FW |
| 06-09 | Proact executive Jacob Kronborg buys shares worth nearly SEK 0.3 million | FW |
Company Valuation: Proact IT Group AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,389 | 2,279 | 2,585 | 3,108 | 2,954 | 3,091 | - | - |
| Change | - | -4.6% | 13.44% | 20.24% | -4.95% | 4.64% | - | - |
| Enterprise Value (EV) 1 | 2,679 | 2,523 | 2,533 | 2,803 | 2,975 | 2,952 | 2,758 | 2,530 |
| Change | - | -5.81% | 0.41% | 10.64% | 6.13% | -0.76% | -6.57% | -8.27% |
| P/E | 20.4x | 11.9x | 14.9x | 14.5x | 24.2x | 12.2x | 12.8x | 11.8x |
| PBR | 3.36x | 2.48x | 2.54x | 2.7x | 2.8x | 2.65x | 2.3x | 2.02x |
| PEG | - | 0.2x | -1.53x | 0.5x | -0.6x | 0x | -3.2x | 1.47x |
| Capitalization / Revenue | 0.68x | 0.48x | 0.53x | 0.64x | 0.63x | 0.62x | 0.62x | 0.6x |
| EV / Revenue | 0.76x | 0.53x | 0.52x | 0.58x | 0.64x | 0.59x | 0.55x | 0.49x |
| EV / EBITDA | 7.68x | 5.33x | 5.53x | 5.5x | 6.37x | 5.32x | 5.06x | 4.42x |
| EV / EBIT | 15.5x | 9.47x | 10.3x | 9.49x | 11.7x | 8.61x | 8.33x | 7.09x |
| EV / FCF | -25.4x | 9.71x | 5.29x | 5.67x | 65.1x | 8.66x | 7.04x | 6x |
| FCF Yield | -3.94% | 10.3% | 18.9% | 17.6% | 1.54% | 11.6% | 14.2% | 16.7% |
| Dividend per Share 2 | 1.5 | 1.85 | 2 | 2.4 | 2.6 | 3.03 | 2.88 | 3.11 |
| Rate of return | 1.72% | 2.23% | 2.13% | 2.04% | 2.3% | 2.48% | 2.35% | 2.54% |
| EPS 2 | 4.27 | 6.97 | 6.29 | 8.15 | 4.67 | 10 | 9.6 | 10.37 |
| Distribution rate | 35.1% | 26.5% | 31.8% | 29.4% | 55.7% | 30.3% | 30% | 30% |
| Net sales 1 | 3,525 | 4,757 | 4,847 | 4,864 | 4,679 | 4,996 | 5,017 | 5,174 |
| EBITDA 1 | 348.6 | 473.2 | 457.9 | 509.6 | 467.1 | 555 | 545 | 573 |
| EBIT 1 | 173.1 | 266.4 | 246.5 | 295.5 | 255 | 343 | 331 | 357 |
| Net income 1 | 117.1 | 191.3 | 172.6 | 219.9 | 122.7 | 255 | 242 | 262 |
| Net Debt 1 | 290.2 | 244.3 | -51.7 | -305.3 | 20.6 | -139 | -333 | -561 |
| Reference price 2 | 87.00 | 83.00 | 94.00 | 117.80 | 113.20 | 122.40 | 122.40 | 122.40 |
| Nbr of stocks (in thousands) | 27,455 | 27,455 | 27,500 | 26,385 | 26,097 | 25,256 | - | - |
| Announcement Date | 2/10/22 | 2/9/23 | 2/8/24 | 2/11/25 | 2/10/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.52x | 0.61x | 5.45x | 2.42% | 327M | |
| 29.04x | 4.64x | 16.2x | 2.25% | 282B | |
| -91.8x | 14.5x | 83.97x | -.--% | 90.84B | |
| 10.18x | 1.12x | 5.86x | 4.74% | 83.81B | |
| 13.24x | 2.41x | 8.93x | 6.25% | 78.05B | |
| 18.83x | 4.97x | 12.26x | 3.02% | 56.31B | |
| 13.54x | 1.97x | 8.26x | 5.75% | 44.22B | |
| 19.1x | 1.53x | 9.63x | 1.5% | 35.79B | |
| 20.14x | 1.48x | 9.46x | 0.98% | 35.52B | |
| 15.45x | 1.97x | 9.16x | 5.59% | 32.17B | |
| Average | 6.02x | 3.52x | 16.92x | 3.25% | 73.85B | |
| Weighted average by Cap. | 7.15x | 4.66x | 20.87x | 3% |
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
- PACT Stock
- Valuation Proact IT Group AB
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
