|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-08-21 EDT
|
5-day change | 1st Jan Change | ||
| 232.00 SEK | +1.09% |
|
-2.93% | +18.37% |
| 08-18 | Stockholm stocks fell again on Tuesday, the OMXS30 index slipped 0.7 percent | FW |
| 08-18 | Stocks extend losses in Stockholm, OMXS30 index down 0.5 percent | FW |
Company Valuation: Stille AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 754.5 | 561.5 | 757 | 1,869 | 1,761 | 2,085 | - | - |
| Change | - | -25.58% | 34.82% | 146.88% | -5.77% | 18.37% | - | - |
| Enterprise Value (EV) 1 | 754.5 | 527.8 | 757 | 1,710 | 1,642 | 2,020 | 1,939 | 1,844 |
| Change | - | -30.05% | 43.43% | 125.95% | -3.98% | 22.99% | -4.03% | -4.86% |
| P/E | 46.9x | - | - | 32.1x | 31.6x | 25.9x | 19.4x | 16.7x |
| PBR | - | - | - | 2.67x | 2.49x | 2.56x | 2.31x | 2.07x |
| PEG | - | - | - | - | -7.31x | 0.6x | 0.6x | 1x |
| Capitalization / Revenue | - | 2.28x | 2.57x | 3.28x | 3.1x | 2.88x | 2.62x | 2.39x |
| EV / Revenue | - | 2.14x | 2.57x | 3x | 2.89x | 2.79x | 2.44x | 2.11x |
| EV / EBITDA | - | 12.5x | 12.1x | 17x | 14.4x | 13.8x | 10.9x | 8.92x |
| EV / EBIT | - | 16.3x | 15.7x | 24.3x | 22.4x | 18.2x | 13.9x | 11.2x |
| EV / FCF | - | 22.1x | 31.1x | 28.9x | 55.1x | 26.9x | 20x | 16.3x |
| FCF Yield | - | 4.53% | 3.22% | 3.46% | 1.81% | 3.72% | 5.01% | 6.13% |
| Dividend per Share 2 | - | - | - | - | - | - | 2 | 2.5 |
| Rate of return | - | - | - | - | - | - | 0.86% | 1.08% |
| EPS 2 | 3.21 | - | - | 6.48 | 6.2 | 8.969 | 11.93 | 13.86 |
| Distribution rate | - | - | - | - | - | - | 16.8% | 18% |
| Net sales 1 | - | 246.4 | 294.9 | 570 | 567.6 | 723.4 | 796.1 | 872.4 |
| EBITDA 1 | - | 42.1 | 62.6 | 100.8 | 113.8 | 146.5 | 178.2 | 206.8 |
| EBIT 1 | - | 32.41 | 48.3 | 70.5 | 73.24 | 110.8 | 139.4 | 164.8 |
| Net income 1 | 16.1 | - | - | 58.21 | 55.7 | 80.59 | 107.2 | 124.5 |
| Net Debt 1 | - | -33.71 | - | -158.5 | -118.7 | -64.54 | -146 | -240.2 |
| Reference price 2 | 150.50 | 112.00 | 151.00 | 208.00 | 196.00 | 232.00 | 232.00 | 232.00 |
| Nbr of stocks (in thousands) | 5,013 | 5,013 | 5,013 | 8,985 | 8,985 | 8,985 | - | - |
| Announcement Date | 2/17/22 | 2/17/23 | 2/16/24 | 2/13/25 | 2/12/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.87x | 2.79x | 13.79x | -.--% | 220M | |
| 27.46x | 4.14x | 13.22x | 4.66% | 15.43B | |
| 12.82x | - | - | 2.81% | 4.66B | |
| 43.99x | - | - | 0.57% | 3.21B | |
| 16.56x | - | - | 3.07% | 2.51B | |
| 8.57x | 0.56x | 2.58x | 5.12% | 2.01B | |
| 19.34x | - | - | - | 1.82B | |
| 22.92x | 1.41x | 9.19x | 1.96% | 1.32B | |
| 21.93x | 2.53x | 9.87x | 0.99% | 1.04B | |
| Average | 22.16x | 2.28x | 9.73x | 2.4% | 3.58B | |
| Weighted average by Cap. | 24.13x | 3.50x | 11.72x | 3.57% |
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
- STIL Stock
- Valuation Stille AB
Select your edition
All financial news and data tailored to specific country editions
