Company Valuation: PROT DIAG

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 357.8 152.1 54.76 149.7 94.08 215.6
Change - -57.5% -63.99% 173.3% -37.14% 129.17%
Enterprise Value (EV) 1 306.7 108.2 0.6495 136.4 78.35 175
Change - -64.72% -99.4% 20,897.44% -42.56% 123.36%
P/E -75.4x -22.2x - -0.63x -2.94x -4.28x
PBR 2.34x 1.04x 0.27x 0.78x 0.73x 1.27x
PEG - -0.5x - - 0x 0.52x
Capitalization / Revenue 434x 1,414x 1.55x 6.18x 2.59x 5.11x
EV / Revenue 372x 1,006x 0.02x 5.63x 2.16x 4.15x
EV / EBITDA - - - - - -
EV / EBIT -73.4x -15.6x -0.05x -1x -2.87x -3.4x
EV / FCF -15.8x -22.9x -0.02x -1.51x -1.92x -2.75x
FCF Yield -6.33% -4.37% -5,462% -66.4% -52.1% -36.3%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -3.182 -4.598 - -47.9 -4.562 -4.185
Distribution rate - - - - - -
Net sales 1 0.8246 0.1075 35.27 24.22 36.33 42.2
EBITDA - - -12.51 -135 -25.76 -49.54
EBIT 1 -4.181 -6.951 -12.65 -135.8 -27.27 -51.41
Net income 1 -4.3 -6.855 -12.28 -135.5 -26.94 -49.71
Net Debt 1 -51.13 -43.89 -54.11 -13.27 -15.73 -40.61
Reference price 2 240.00 102.00 19.40 30.10 13.40 17.90
Nbr of stocks (in thousands) 1,491 1,491 2,823 4,972 7,021 12,045
Announcement Date 4/14/21 4/29/22 4/20/23 4/30/24 6/2/25 5/5/26
1SEK in Million2SEK
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 22.62M
66.51x5.17x17.27x0.32% 18.18B
38.17x - - 2.12% 1.65B
-3.58x1.46x6.78x - 1.01B
16.18x2.24x7.61x1.59% 961M
49.01x - - - 780M
148.63x - - 0.6% 565M
39.95x2.87x18.86x1.02% 463M
-11.5x - - - 444M
Average 42.92x 2.94x 12.63x 1.13% 2.67B
Weighted average by Cap. 59.03x 4.80x 16.34x 0.53%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA