|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 88.80 SEK | -1.39% |
|
-3.69% | +5.97% |
| 07-08 | Strand Småbolagsfond fell 3.55 percent in June, maintains positive market outlook | FW |
| 07-07 | BookBeat increased revenue by 13 percent | FW |
Company Valuation: Storytel AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 11,273 | 3,409 | 3,104 | 5,308 | 6,478 | 6,866 | - | - |
| Change | - | -69.76% | -8.93% | 70.98% | 22.05% | 5.99% | - | - |
| Enterprise Value (EV) 1 | 10,280 | 3,848 | 2,847 | 5,335 | 6,342 | 6,531 | 5,993 | 5,381 |
| Change | - | -62.56% | -26.01% | 87.36% | 18.87% | 2.99% | -8.24% | -10.22% |
| P/E | -27x | -8.03x | -3.79x | 27.1x | 13.5x | 14.5x | 12.3x | 10.5x |
| PBR | 5.53x | 1.55x | 2.44x | 3.42x | 3.41x | 3.07x | 2.59x | 2.19x |
| PEG | - | 0.82x | -0x | -0x | 0x | -7.76x | 0.7x | 0.6x |
| Capitalization / Revenue | 3.65x | 1.07x | 0.89x | 1.4x | 1.61x | 1.59x | 1.46x | 1.37x |
| EV / Revenue | 3.33x | 1.2x | 0.82x | 1.4x | 1.58x | 1.51x | 1.27x | 1.07x |
| EV / EBITDA | -55.8x | 41.7x | 11.5x | 8.87x | 8.38x | 7.32x | 5.83x | 4.68x |
| EV / EBIT | -28.4x | -9.89x | -40.2x | 17.6x | 14.7x | 11.5x | 8.75x | 6.68x |
| EV / FCF | -18.8x | -10.8x | 58.4x | 13.3x | 15.4x | 10.7x | 7.72x | 6.19x |
| FCF Yield | -5.31% | -9.28% | 1.71% | 7.52% | 6.48% | 9.34% | 12.9% | 16.2% |
| Dividend per Share 2 | - | - | - | - | 1.5 | 2.045 | 2.495 | 2.955 |
| Rate of return | - | - | - | - | 1.79% | 2.3% | 2.81% | 3.33% |
| EPS 2 | -6.11 | -5.51 | -10.63 | 2.54 | 6.22 | 6.104 | 7.193 | 8.489 |
| Distribution rate | - | - | - | - | 24.1% | 33.5% | 34.7% | 34.8% |
| Net sales 1 | 3,088 | 3,200 | 3,489 | 3,798 | 4,023 | 4,329 | 4,708 | 5,030 |
| EBITDA 1 | -184.3 | 92.19 | 247.8 | 601.7 | 756.6 | 892.2 | 1,028 | 1,150 |
| EBIT 1 | -361.8 | -389 | -70.8 | 303.5 | 431.9 | 568.8 | 685.1 | 805.9 |
| Net income 1 | -410.1 | -383 | -819.2 | 196.7 | 483 | 478.6 | 567.3 | 670.9 |
| Net Debt 1 | -993.1 | 439.5 | -257 | 27 | -136.4 | -335.2 | -873.4 | -1,486 |
| Reference price 2 | 165.10 | 44.23 | 40.26 | 68.80 | 83.80 | 88.80 | 88.80 | 88.80 |
| Nbr of stocks (in thousands) | 68,282 | 77,073 | 77,108 | 77,151 | 77,307 | 77,325 | - | - |
| Announcement Date | 2/18/22 | 2/16/23 | 2/15/24 | 2/12/25 | 2/11/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.55x | 1.51x | 7.32x | 2.3% | 712M | |
| 14.42x | 1.65x | 9x | -.--% | 2.54B | |
| 16.36x | - | - | 3.08% | 121M | |
| 4.93x | 0.06x | 0.28x | - | 57.09M | |
| Average | 12.57x | 1.07x | 5.53x | 1.79% | 856.89M | |
| Weighted average by Cap. | 14.36x | 1.59x | 8.49x | 0.6% |
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
- STORY B Stock
- Valuation Storytel AB
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
