Valuation Röko AB OTC Markets

Stocks

Delayed OTC Markets 09:33:16 2026-09-24 EDT			5-day change	1st Jan Change
188.00 ^USD	-1.38%		-.--%	-

09-23	SEB raises the price target for Roko to 2300 kronor, sees strong ebita growth	FW
09-23	SEB raises its target price for Roko to 2 300 kronor (2 250), reiterates buy	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	25,387	27,347	-	-
Change	-	7.72%	-	-
Enterprise Value (EV) ¹	28,427	31,463	30,476	29,380
Change	-	10.68%	-3.14%	-3.59%
P/E	33.7x	31.3x	27.2x	25.8x
PBR	4.62x	4.22x	3.73x	3.32x
PEG	3.81x	2x	1.8x	4.86x
Capitalization / Revenue	3.93x	3.43x	3.17x	3.08x
EV / Revenue	4.41x	3.95x	3.54x	3.31x
EV / EBITDA	18.8x	17.3x	15.5x	14.4x
EV / EBIT	27x	24.2x	21.1x	19.4x
EV / FCF	27.8x	26.4x	26.5x	23.1x
FCF Yield	3.59%	3.78%	3.77%	4.32%
Dividend per Share ²	-	5.83	6.87	7.49
Rate of return	-	0.31%	0.37%	0.4%
EPS ²	51.52	59.7	68.7	72.35
Distribution rate	-	9.77%	10%	10.4%
Net sales ¹	6,452	7,974	8,618	8,890
EBITDA ¹	1,512	1,821	1,962	2,038
EBIT ¹	1,051	1,302	1,447	1,511
Net income ¹	755	873	1,004	1,058
Net Debt ¹	3,040	4,116	3,129	2,034
Reference price ²	1,736.00	1,870.00	1,870.00	1,870.00
Nbr of stocks (in thousands)	14,624	14,624	-	-
Announcement Date	2/5/26	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BLACKROCK, INC.	19.62x	5.58x	11.97x	2.14%	166B
UBS GROUP AG	13.55x	3.35x	-	2.61%	144B
BANK OF NEW YORK MELLON CORPORATION (THE)	15.47x	7.1x	-	1.62%	96.84B
BLACKSTONE INC.	18.71x	6.59x	11.94x	4.59%	89.46B
KKR & CO. INC.	24.04x	7.73x	11.7x	0.87%	80.49B
BROOKFIELD ASSET MANAGEMENT LTD.	20.93x	11.16x	17.96x	4.51%	71.13B
APOLLO GLOBAL MANAGEMENT, INC.	18.66x	10.74x	8.15x	1.94%	68.24B
STATE STREET CORPORATION	12.97x	5.11x	-	2.01%	47.85B
Average	18.00x	7.17x	12.34x	2.54%	95.51B
Weighted average by Cap.	17.93x	6.65x	12.27x	2.51%