|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-10-08 EDT
|
5-day change | 1st Jan Change | ||
| 74.45 SEK | +0.20% |
|
-0.20% | -13.93% |
| 09-18 | Rusta AB Approves Cash Dividend for the Financial Year 2025/2026, Payable on September 25, 2026 | CI |
| 09-18 | Rusta AB Elects Mats Rignell as New Member of the Board of Directors | CI |
Company Valuation: Rusta AB
Data adjusted to current consolidation scope
| Fiscal Period: April | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 11,470 | 12,215 | 15,418 | 11,387 | - | - |
| Change | - | 6.49% | 26.22% | -26.14% | - | - |
| Enterprise Value (EV) 1 | 16,984 | 17,771 | 20,691 | 16,493 | 16,435 | 16,256 |
| Change | - | 4.63% | 16.43% | -20.29% | -0.35% | -1.09% |
| P/E | 28x | 25.8x | 28x | 16.7x | 14.4x | 13.2x |
| PBR | 7.21x | 6.96x | 7.11x | 4.41x | 3.75x | 3.24x |
| PEG | - | 1.7x | 1.7x | 0.7x | 0.9x | 1.39x |
| Capitalization / Revenue | 1.03x | 1.03x | 1.22x | 0.81x | 0.74x | 0.68x |
| EV / Revenue | 1.53x | 1.5x | 1.64x | 1.17x | 1.07x | 0.98x |
| EV / EBITDA | 10x | 9.77x | 10.5x | 7.62x | 6.97x | 6.43x |
| EV / EBIT | 21.6x | 20.8x | 21.7x | 15x | 13.4x | 12.2x |
| EV / FCF | 13.8x | 24.4x | 17.5x | 12.8x | 12.5x | 11.4x |
| FCF Yield | 7.25% | 4.09% | 5.72% | 7.79% | 8.03% | 8.74% |
| Dividend per Share 2 | 1.15 | 1.45 | 1.8 | 2.15 | 2.493 | 2.73 |
| Rate of return | 1.52% | 1.82% | 1.79% | 2.89% | 3.35% | 3.67% |
| EPS 2 | 2.7 | 3.1 | 3.6 | 4.45 | 5.17 | 5.66 |
| Distribution rate | 42.6% | 46.8% | 50% | 48.3% | 48.2% | 48.2% |
| Net sales 1 | 11,116 | 11,828 | 12,597 | 14,050 | 15,338 | 16,642 |
| EBITDA 1 | 1,694 | 1,818 | 1,962 | 2,163 | 2,357 | 2,528 |
| EBIT 1 | 785 | 853 | 953 | 1,096 | 1,226 | 1,333 |
| Net income 1 | 408 | 476 | 549 | 682.7 | 789 | 864.3 |
| Net Debt 1 | 5,514 | 5,556 | 5,273 | 5,105 | 5,048 | 4,869 |
| Reference price 2 | 75.70 | 79.86 | 100.80 | 74.45 | 74.45 | 74.45 |
| Nbr of stocks (in thousands) | 151,525 | 152,952 | 152,952 | 152,952 | - | - |
| Announcement Date | 6/13/24 | 6/17/25 | 6/9/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.7x | 1.17x | 7.61x | 2.89% | 1.13B | |
| 20.16x | 3.41x | 13.03x | -.--% | 2,804B | |
| 27.9x | 2x | 14.56x | 3.11% | 60.29B | |
| 9.93x | 0.09x | 3.67x | 3.85% | 36.33B | |
| -29.26x | 0.61x | 35.29x | -.--% | 26.62B | |
| 16.21x | 1.41x | 9.56x | 3.12% | 16.52B | |
| 70.77x | 6.29x | 33.54x | 0.17% | 15.92B | |
| 34.19x | 2.44x | 17.06x | 0.75% | 14.7B | |
| -1399.65x | 1.17x | 18.13x | 0.01% | 14.31B | |
| 27.2x | 3.93x | 13.18x | -.--% | 12.92B | |
| Average | -120.58x | 2.25x | 16.56x | 1.39% | 300.23B | |
| Weighted average by Cap. | 13.33x | 3.31x | 13.28x | 0.13% |
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
- Stock Market
- Stocks
- RUSTA Stock
- Valuation Rusta AB
Select your edition
All financial news and data tailored to specific country editions
