|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 245.00 SEK | +0.74% |
|
-4.52% | +27.80% |
| 06-18 | Nordea raises target price for Sdiptech to 321 kronor (306), reiterates buy rating | FW |
| 06-15 | Sdiptech Chairman Jan Samuelson sells shares worth SEK1.25m | FW |
Company Valuation: Sdiptech AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 16,674 | 8,543 | 10,250 | 9,034 | 7,283 | 9,308 | - | - |
| Change | - | -48.76% | 19.98% | -11.86% | -19.39% | 27.8% | - | - |
| Enterprise Value (EV) 1 | 18,801 | 11,746 | 13,760 | 13,163 | 10,884 | 12,279 | 11,717 | 11,136 |
| Change | - | -37.53% | 17.15% | -4.34% | -17.32% | 12.82% | -4.57% | -4.96% |
| P/E | 72x | 19.7x | 23.8x | 26.6x | -87.9x | 23.4x | 16.7x | 15x |
| PBR | 6.55x | 2.3x | 2.59x | 2.03x | 1.78x | 2.13x | 1.9x | 1.69x |
| PEG | - | 0.3x | -18.21x | -1.3x | 1x | -0x | 0.4x | 1.3x |
| Capitalization / Revenue | 6.13x | 2.38x | 2.13x | 1.75x | 1.4x | 1.91x | 1.82x | 1.7x |
| EV / Revenue | 6.92x | 3.28x | 2.86x | 2.55x | 2.09x | 2.52x | 2.29x | 2.04x |
| EV / EBITDA | 37.2x | 13.7x | 12x | 10.6x | 8.32x | 10.7x | 8.83x | 7.79x |
| EV / EBIT | 51.6x | 18.3x | 16.5x | 14.7x | 24x | 14.7x | 11.8x | 10.3x |
| EV / FCF | 56.3x | 32.9x | 32.1x | 22.1x | 14.6x | 20.8x | 18.4x | 15.8x |
| FCF Yield | 1.78% | 3.04% | 3.12% | 4.53% | 6.84% | 4.81% | 5.44% | 6.33% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 6.55 | 11.48 | 11.33 | 8.93 | -2.18 | 10.45 | 14.64 | 16.31 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 2,719 | 3,585 | 4,818 | 5,166 | 5,196 | 4,870 | 5,121 | 5,472 |
| EBITDA 1 | 506 | 858.3 | 1,146 | 1,240 | 1,308 | 1,144 | 1,327 | 1,429 |
| EBIT 1 | 364.4 | 641.2 | 835.5 | 895 | 454 | 835.1 | 991.1 | 1,076 |
| Net income 1 | 245.9 | 427.1 | 444.2 | 432 | -31 | 407.4 | 576.8 | 652.2 |
| Net Debt 1 | 2,127 | 3,203 | 3,510 | 4,129 | 3,601 | 2,971 | 2,409 | 1,828 |
| Reference price 2 | 471.50 | 226.00 | 269.80 | 237.80 | 191.70 | 245.00 | 245.00 | 245.00 |
| Nbr of stocks (in thousands) | 35,364 | 37,801 | 37,992 | 37,992 | 37,992 | 37,992 | - | - |
| Announcement Date | 2/10/22 | 2/10/23 | 2/9/24 | 2/11/25 | 2/10/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.44x | 2.52x | 10.73x | -.--% | 972M | |
| 23.78x | - | - | -.--% | 1,055B | |
| 26.5x | 2x | 12.81x | 1.04% | 133B | |
| 21.13x | 3.69x | 12.64x | 1.98% | 83.76B | |
| 45.83x | 2.75x | 22.73x | 0.65% | 81.62B | |
| 34.41x | 2.06x | 18.86x | 0.92% | 76.78B | |
| 23.31x | 5.07x | 17.27x | 2.5% | 75.98B | |
| 36.93x | 2.43x | 12.57x | 3.27% | 21.92B | |
| 20.15x | 4.1x | 13.63x | 4.73% | 19.13B | |
| Average | 28.39x | 3.08x | 15.16x | 1.68% | 172.02B | |
| Weighted average by Cap. | 25.68x | 2.99x | 16.07x | 0.5% |
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
- SDIP B Stock
- Valuation Sdiptech AB
Select your edition
All financial news and data tailored to specific country editions
