|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 238.30 SEK | -0.71% |
|
-0.66% | +24.78% |
| 07-06 | Case All Star Småbolag fell 4.20 percent in June, participated in the Savox listing | FW |
| 06-30 | Sjöson Ab acquired Cliff Models AB from Sdiptech AB (OM:SDIP B). | CI |
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 | 9,118 | - | - |
| Change | - | -48.76% | 19.98% | -11.86% | -19.39% | 25.2% | - | - |
| Enterprise Value (EV) 1 | 18,801 | 11,746 | 13,760 | 13,163 | 10,884 | 12,087 | 11,516 | 10,923 |
| Change | - | -37.53% | 17.15% | -4.34% | -17.32% | 11.06% | -4.72% | -5.15% |
| P/E | 72x | 19.7x | 23.8x | 26.6x | -87.9x | 22.5x | 16x | 14.4x |
| PBR | 6.55x | 2.3x | 2.59x | 2.03x | 1.78x | 2.08x | 1.85x | 1.64x |
| 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 | 1.86x | 1.77x | 1.66x |
| EV / Revenue | 6.92x | 3.28x | 2.86x | 2.55x | 2.09x | 2.47x | 2.23x | 1.98x |
| EV / EBITDA | 37.2x | 13.7x | 12x | 10.6x | 8.32x | 10.5x | 8.62x | 7.59x |
| EV / EBIT | 51.6x | 18.3x | 16.5x | 14.7x | 24x | 14.4x | 11.5x | 10.1x |
| EV / FCF | 56.3x | 32.9x | 32.1x | 22.1x | 14.6x | 20.4x | 17.8x | 15.2x |
| FCF Yield | 1.78% | 3.04% | 3.12% | 4.53% | 6.84% | 4.91% | 5.61% | 6.56% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 6.55 | 11.48 | 11.33 | 8.93 | -2.18 | 10.69 | 14.99 | 16.67 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 2,719 | 3,585 | 4,818 | 5,166 | 5,196 | 4,894 | 5,157 | 5,508 |
| EBITDA 1 | 506 | 858.3 | 1,146 | 1,240 | 1,308 | 1,150 | 1,336 | 1,439 |
| EBIT 1 | 364.4 | 641.2 | 835.5 | 895 | 454 | 841.7 | 1,001 | 1,086 |
| Net income 1 | 245.9 | 427.1 | 444.2 | 432 | -31 | 417.2 | 587.4 | 663 |
| Net Debt 1 | 2,127 | 3,203 | 3,510 | 4,129 | 3,601 | 2,969 | 2,398 | 1,805 |
| Reference price 2 | 471.50 | 226.00 | 269.80 | 237.80 | 191.70 | 240.00 | 240.00 | 240.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.46x | 2.47x | 10.51x | -.--% | 942M | |
| 24.14x | - | - | -.--% | 1,071B | |
| 23.2x | 1.86x | 11.59x | 1.26% | 130B | |
| 20.39x | 3.63x | 12.43x | 2.04% | 82.25B | |
| 30.2x | 2.13x | 15.82x | 0.8% | 77.8B | |
| 23.93x | 5.2x | 17.71x | 2.42% | 78.11B | |
| 23.02x | 1.77x | 12.92x | 1.18% | 71.21B | |
| 31.65x | 3.97x | 17.49x | 3.58% | 70.41B | |
| 38.25x | 2.61x | 13.49x | 3.01% | 23.61B | |
| Average | 26.36x | 2.95x | 13.99x | 1.59% | 178.45B | |
| Weighted average by Cap. | 24.64x | 2.96x | 14.27x | 0.62% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
