|
End-of-day quote
NORDIC GROWTH MARKET
2026-10-05
|
5-day change | 1st Jan Change | ||
| 10.00 SEK | +1.01% |
|
-8.26% | -1.96% |
Company Valuation: Real AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 248.3 | 248.5 | 341.5 | 307.3 | 210.2 | 302.9 |
| Change | - | 0.06% | 37.44% | -10% | -31.59% | 44.07% |
| Enterprise Value (EV) 1 | 589.3 | 739.7 | 892 | 975.9 | 921.7 | 985.4 |
| Change | - | 25.51% | 20.59% | 9.41% | -5.55% | 6.9% |
| P/E | 2.87x | 4.13x | 5.56x | 21.6x | 3.91x | 28.6x |
| PBR | 512x | 412x | 0.63x | 0.56x | 0.35x | 0.49x |
| PEG | - | -0.1x | -0.1x | -0.3x | 0x | -0.4x |
| Capitalization / Revenue | 3.73x | 3.09x | 2.59x | 1.92x | 1.27x | 1.78x |
| EV / Revenue | 8.86x | 9.2x | 6.77x | 6.11x | 5.56x | 5.79x |
| EV / EBITDA | 20.6x | 22.3x | 17.6x | 13.5x | 12.9x | 17.8x |
| EV / EBIT | 20.8x | 22.5x | 17.7x | 13.6x | 13x | 18x |
| EV / FCF | -36.1x | 30x | -5.51x | -13.1x | -18x | -22.1x |
| FCF Yield | -2.77% | 3.34% | -18.1% | -7.64% | -5.54% | -4.53% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | 4.873 | 3.388 | 2.068 | 0.4782 | 1.808 | 0.357 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 66.5 | 80.4 | 131.7 | 159.7 | 165.9 | 170.3 |
| EBITDA 1 | 28.6 | 33.2 | 50.8 | 72.1 | 71.2 | 55.4 |
| EBIT 1 | 28.4 | 32.9 | 50.3 | 71.7 | 70.8 | 54.8 |
| Net income 1 | 65.4 | 60.1 | 57.3 | 14.2 | 53.7 | 10.6 |
| Net Debt 1 | 341 | 491.2 | 550.5 | 668.6 | 711.5 | 682.5 |
| Reference price 2 | 14.00 | 14.00 | 11.50 | 10.35 | 7.08 | 10.20 |
| Nbr of stocks (in thousands) | 8,867,895 | 8,873,216 | 29,694 | 29,694 | 29,694 | 29,694 |
| Announcement Date | 4/19/21 | 4/13/22 | 4/18/23 | 4/23/24 | 4/23/25 | 4/28/26 |
1SEK in Million2SEK
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 29.57M | |
| 62.72x | - | - | - | 66.91B | |
| 13.62x | 4.45x | 11.96x | 3.72% | 38.77B | |
| 5.6x | 0.73x | 1.5x | 8.79% | 27.39B | |
| 8.05x | 1.45x | 8.04x | 4.41% | 26.72B | |
| 17.12x | 3.86x | 15.52x | 1.43% | 26.39B | |
| 13.12x | 3.01x | 14.41x | 2.66% | 24.19B | |
| 9.16x | 3.36x | 7.7x | -.--% | 21.58B | |
| 10.07x | 1.97x | 8.12x | 4.17% | 20.23B | |
| 7.99x | 0.88x | 3.22x | 2.8% | 20.44B | |
| Average | 16.38x | 2.46x | 8.81x | 3.5% | 27.26B | |
| Weighted average by Cap. | 23.58x | 2.61x | 9.11x | 3.63% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- REAL Stock
- Valuation Real AB
Select your edition
All financial news and data tailored to specific country editions
