Valuation Seamless Distribution Systems AB

Stocks

End-of-day quote NORDIC GROWTH MARKET 2026-10-23			5-day change	1st Jan Change
7.150 ^SEK	+0.70%		+5.15%	-20.56%

10-26	Seamless Distribution Systems Names Interim CFO	MT
10-22	Seamless Distribution Systems AB Lands SEK2 Million Order for ERS 5 Platform in Zambia	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	408	499.1	176.8	109.8	148.5	193.2
Change	-	22.32%	-64.57%	-37.9%	35.23%	30.12%
Enterprise Value (EV) ¹	482.5	688.3	384.8	330	378.9	444.9
Change	-	42.67%	-44.11%	-14.23%	14.82%	17.42%
P/E	30.5x	80.7x	-2.31x	-5.66x	-12.6x	-1.6x
PBR	4.99x	3.88x	2.15x	1.09x	1.29x	45.2x
PEG	-	-1.4x	0x	0.1x	0.2x	-0x
Capitalization / Revenue	1.38x	1.73x	0.72x	0.41x	0.66x	1.13x
EV / Revenue	1.63x	2.39x	1.57x	1.25x	1.67x	2.6x
EV / EBITDA	16.7x	23.1x	-9.17x	12x	13.7x	-13.6x
EV / EBIT	20.2x	28.1x	-8.02x	16.1x	17.1x	-12.2x
EV / FCF	-10.7x	-21.4x	-32.6x	-9.05x	-13.9x	44.8x
FCF Yield	-9.37%	-4.66%	-3.07%	-11%	-7.17%	2.23%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	1.501	0.623	-7.302	-1.254	-0.6207	-5.638
Distribution rate	-	-	-	-	-	-
Net sales ¹	295.6	288.2	245.4	264.8	226.4	171.3
EBITDA ¹	28.9	29.85	-41.94	27.39	27.67	-32.62
EBIT ¹	23.91	24.49	-47.98	20.45	22.14	-36.46
Net income ¹	12.52	6.024	-75.42	-16.01	-11.82	-113.7
Net Debt ¹	74.44	189.3	207.9	220.2	230.4	251.7
Reference price ²	45.800	50.300	16.900	7.100	7.800	9.000
Nbr of stocks (in thousands)	8,909	9,922	10,463	15,465	19,036	21,468
Announcement Date	3/19/21	3/18/22	4/14/23	3/22/24	4/30/25	4/30/26

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.($)
SEAMLESS DISTRIBUTION SYSTEMS AB	-	-	-	-	17.39M
MICROSOFT CORPORATION	26.96x	9.94x	16.21x	0.72%	3,946B
PALANTIR TECHNOLOGIES INC.	128.17x	56.68x	92.27x	-.--%	478B
ORACLE CORPORATION	19.65x	5.66x	9.86x	1.53%	396B
PALO ALTO NETWORKS, INC.	254.87x	22.75x	66.61x	-.--%	329B
SAP SE	29.49x	6.03x	18.74x	1.26%	274B
CROWDSTRIKE HOLDINGS, INC.	2680.2x	44.91x	146.93x	-.--%	275B
SERVICENOW, INC.	98.26x	9.75x	26.09x	-.--%	160B
FORTINET, INC.	60.22x	16.14x	42.53x	-.--%	136B
ADOBE INC.	13.62x	3.62x	7.57x	-.--%	96.66B
Average	367.94x	19.50x	47.42x	0.39%	608.93B
Weighted average by Cap.	169.07x	15.46x	31.21x	0.63%