Company Valuation: QleanAir AB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 977.7 330.6 486.6 240.7 292.7 271.2 - -
Change - -66.19% 47.19% -50.53% 21.6% -7.36% - -
Enterprise Value (EV) 1 1,131 514.9 646.7 404.9 411.3 390.4 356.5 315.4
Change - -54.48% 25.62% -37.4% 1.6% -5.1% -8.67% -11.54%
P/E 16.7x 25x 11.2x -162x 10.5x 11.5x 5.24x 4.02x
PBR - 1.8x 2.26x 1.19x 1.36x 1.14x 0.96x 0.79x
PEG - -0.3x 0x 2x -0x -0.7x 0x 0.1x
Capitalization / Revenue 2.17x 0.73x 0.97x 0.53x 0.64x 0.57x 0.5x 0.45x
EV / Revenue 2.51x 1.13x 1.28x 0.9x 0.9x 0.82x 0.66x 0.53x
EV / EBITDA 10.1x 8.61x 6.64x 7.39x 5.71x 5.62x 3.46x 2.59x
EV / EBIT 13.6x 10.3x 9.7x 18.9x 9.99x 9.63x 4.88x 3.44x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1.5 - 0.6 - - 0.4742 1.045 1.363
Rate of return 2.28% - 1.83% - - 2.6% 5.73% 7.47%
EPS 2 3.93 0.89 2.92 -0.1 1.88 1.581 3.485 4.543
Distribution rate 38.2% - 20.5% - - 30% 30% 30%
Net sales 1 450.6 455 503.5 450.3 454.7 478.3 540.3 600.7
EBITDA 1 112.4 59.78 97.47 54.82 72.01 69.51 103.1 121.9
EBIT 1 83.4 50 66.67 21.48 41.17 40.53 73.12 91.67
Net income 1 59.26 13.29 43.37 -1.433 27.89 23.49 51.78 67.51
Net Debt 1 153.2 184.2 160.1 164.2 118.6 119.2 85.33 44.19
Reference price 2 65.80 22.25 32.75 16.20 19.70 18.25 18.25 18.25
Nbr of stocks (in thousands) 14,859 14,859 14,859 14,859 14,859 14,859 - -
Announcement Date 2/11/22 1/31/23 2/9/24 2/7/25 2/6/26 - - -
1SEK in Million2SEK
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.55x0.82x5.62x2.6% 27.5M
22.18x2.87x15.33x1.39% 10.02B
207.4x3.26x20.47x - 4.07B
18.81x2.79x13.15x1.83% 3.63B
28.71x - - - 1.34B
Average 57.73x 2.43x 13.64x 1.94% 3.82B
Weighted average by Cap. 61.47x 2.94x 16.04x 1.51%

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

  1. Stock Market
  2. Stocks
  3. QAIR Stock
  4. Valuation QleanAir AB
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!