Company Valuation: Senzime AB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,425 750.6 889.4 728.6 849 441 - -
Change - -47.32% 18.5% -18.08% 16.52% -48.06% - -
Enterprise Value (EV) 1,350 737.6 749.9 650.3 849 441 441 441
Change - -45.36% 1.67% -13.27% 30.54% -48.06% 0% 0%
P/E -17.4x -5.4x -5.12x -5.67x -5.81x - - -
PBR 11.9x 2.87x 1.83x 1.95x - - - -
PEG - -0.1x 0.2x 0.2x 1.41x - - -
Capitalization / Revenue 130x 53.5x 24.9x 12.5x 8.16x 3.45x 2.16x 1.29x
EV / Revenue 0x 0x 0x 0x 0x 3.45x 2.16x 1.29x
EV / EBITDA -0x -0x -0x -0x -0x -8.91x -63.9x 7.76x
EV / EBIT -0x -0x -0x -0x -0x -5.94x -12x 19.7x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.31 -1.99 -1.45 -0.97 -0.93 - - -
Distribution rate - - - - - - - -
Net sales 1 10.98 14.03 35.75 58.48 104 127.7 204 340.6
EBITDA 1 -73.2 -118.4 -116.8 -97.83 -88.38 -49.5 -6.9 56.8
EBIT 1 -84.19 -133.9 -137.4 -124.1 -122.6 -74.2 -36.8 22.4
Net income 1 -82.14 -132.7 -141 -118.7 - -68.9 -36.8 -
Net Debt -74.87 -12.99 -139.5 -78.27 - - - -
Reference price 2 22.800 10.740 7.430 5.500 5.400 2.805 2.805 2.805
Nbr of stocks (in thousands) 62,493 69,884 119,706 132,475 157,215 157,215 - -
Announcement Date 2/17/22 2/1/23 2/15/24 2/17/25 2/18/26 - - -
1SEK in Million2SEK
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 44.7M
34.11x4.04x15.18x2.52% 178B
23.4x4.6x16.03x1.19% 116B
20.08x3.49x12.5x3.02% 115B
31.91x3.07x12.4x2.23% 93.1B
17.84x0.21x12.94x0.73% 62.09B
31.75x7.96x20.45x1.24% 55.87B
38.68x3.58x12.18x2.14% 53.12B
38.02x9.44x26.4x-.--% 44.22B
40.3x3.26x12.16x0.53% 33.59B
Average 30.68x 4.40x 15.58x 1.51% 75.11B
Weighted average by Cap. 29.35x 4.15x 15.08x 1.85%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Senzime AB

Historical PBR trend

Valuation ratios - PBR - Senzime AB

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Senzime AB

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Senzime AB

  1. Stock Market
  2. Stocks
  3. SEZI Stock
  4. Valuation Senzime AB