Company Valuation: ProfilGruppen AB

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 697 865.7 751 791.7 734 858.3
Change - 24.2% -13.25% 5.42% -7.29% 16.94%
Enterprise Value (EV) 1 901.3 1,068 1,064 803.6 776 1,019
Change - 18.53% -0.35% -24.51% -3.44% 31.26%
P/E 38.5x 6.78x 8.08x 8.72x 7.83x 11.7x
PBR 1.65x 1.61x 1.4x 1.32x 1.12x 1.23x
PEG - 0x -0.3x -3.69x 2.45x -0.5x
Capitalization / Revenue 0.49x 0.41x 0.28x 0.32x 0.32x 0.37x
EV / Revenue 0.64x 0.5x 0.39x 0.33x 0.34x 0.44x
EV / EBITDA 11.6x 4.41x 4.85x 3.56x 3.32x 4.57x
EV / EBIT 36.8x 5.99x 7.14x 5.31x 4.86x 6.89x
EV / FCF 14x -155x -25.4x 2.58x -497x -13.3x
FCF Yield 7.16% -0.65% -3.93% 38.7% -0.2% -7.5%
Dividend per Share 2 - 8.5 4 5 5 -
Rate of return - 7.26% 3.94% 4.67% 5.04% -
EPS 2 2.446 17.26 12.57 12.27 12.66 9.948
Distribution rate - 49.2% 31.8% 40.7% 39.5% -
Net sales 1 1,414 2,120 2,697 2,439 2,272 2,330
EBITDA 1 77.6 242.2 219.3 225.9 233.8 223.1
EBIT 1 24.5 178.4 149.1 151.4 159.8 147.8
Net income 1 18.1 127.7 93 90.8 93.7 73.6
Net Debt 1 204.3 202.6 313.5 11.9 42 160.3
Reference price 2 94.20 117.00 101.50 107.00 99.20 116.00
Nbr of stocks (in thousands) 7,399 7,399 7,399 7,399 7,399 7,399
Announcement Date 3/18/21 3/29/22 3/28/23 3/28/24 3/25/25 3/31/26
1SEK in Million2SEK
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 85.05M
7.76x1.31x4.8x - 36.68B
9.16x0.86x6.43x0.57% 21.73B
9.35x0.83x4.79x5.89% 17.67B
7.41x - - - 12.25B
7.41x0.82x4.01x0.9% 11.67B
7.01x1.47x4.33x7.85% 8.47B
6.56x1.14x3.59x7.42% 8.24B
11.28x3.17x7.04x3.03% 6.56B
8.7x0.53x5.76x-.--% 3.96B
Average 8.29x 1.27x 5.09x 3.67% 12.73B
Weighted average by Cap. 8.24x 1.18x 5.07x 3.51%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. PROF B Stock
  4. Valuation ProfilGruppen AB