Company Valuation: Skanska AB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 96,563 67,908 74,823 95,667 104,253 112,498 - -
Change - -29.67% 10.18% 27.86% 8.98% 7.91% - -
Enterprise Value (EV) 1 81,935 67,908 67,374 82,592 92,749 101,695 99,495 94,898
Change - -17.12% -0.79% 22.59% 12.3% 9.65% -2.16% -4.62%
P/E 11.8x 8.86x 23.1x 16.5x 16.7x 15.7x 14.5x 13.4x
PBR 2.13x - 1.33x 1.53x 1.69x 1.77x 1.66x 1.57x
PEG - -1.49x -0.4x 0.2x 2.43x 1.1x 1.65x 1.67x
Capitalization / Revenue 0.65x 0.42x 0.48x 0.54x 0.58x 0.62x 0.58x 0.55x
EV / Revenue 0.56x 0.42x 0.43x 0.47x 0.52x 0.56x 0.51x 0.47x
EV / EBITDA 6.55x 5.65x 11.3x 8.43x 9.21x 9.16x 8.39x 7.33x
EV / EBIT 8.33x 7.3x 20.9x 11.7x 12.8x 12.1x 10.7x 9.33x
EV / FCF 14.6x - 107x 12.8x 21.9x 9.57x 9.91x 9.19x
FCF Yield 6.84% - 0.94% 7.81% 4.56% 10.5% 10.1% 10.9%
Dividend per Share 2 7 - 5.5 8 14 9.857 10.93 12.06
Rate of return 2.99% - 3.02% 3.44% 5.55% 3.63% 4.02% 4.44%
EPS 2 19.8 18.62 7.89 14.12 15.09 17.27 18.79 20.29
Distribution rate 35.4% - 69.7% 56.7% 92.8% 57.1% 58.2% 59.5%
Net sales 1 147,576 161,602 157,052 177,208 179,291 182,638 193,829 203,401
EBITDA 1 12,501 12,011 5,978 9,799 10,071 11,105 11,856 12,945
EBIT 1 9,832 9,297 3,231 7,087 7,241 8,408 9,271 10,173
Net income 1 8,188 7,702 3,272 5,835 6,295 7,170 7,832 8,580
Net Debt 1 -14,628 - -7,449 -13,075 -11,504 -10,803 -13,003 -17,601
Reference price 2 234.20 165.00 182.35 232.70 252.30 271.70 271.70 271.70
Nbr of stocks (in thousands) 412,308 411,564 410,324 411,116 413,210 414,054 - -
Announcement Date 2/3/22 2/3/23 2/9/24 2/7/25 2/6/26 - - -
1SEK in Million2SEK
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.55x0.55x9.04x3.67% 11.24B
51.45x2.39x22.75x0.07% 89.6B
11.73x1.02x5.58x4.98% 66.3B
24.6x1.92x18.86x1.18% 53.06B
28.72x3.58x19.45x0.23% 49.09B
45.91x3.71x23.4x2.12% 35.57B
25.61x0.64x10.5x2.43% 31.34B
21.04x1.47x13.54x0.22% 30.99B
5.22x0.32x6.05x5.39% 28.02B
21.43x0.4x6.33x2.88% 26.86B
Average 25.13x 1.60x 13.55x 2.32% 42.21B
Weighted average by Cap. 28.64x 1.85x 15.13x 1.99%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Skanska AB

Historical PBR trend

Valuation ratios - PBR - Skanska AB

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Skanska AB

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Skanska AB


Year-on-year evolution of the Yield

Valuation ratios - Yield - Skanska AB