Valuation Sweco AB BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 16:43:43 2026-07-31 EDT			5-day change	1st Jan Change
12.28 ^EUR	+0.82%		+2.53%	-12.02%

07-23	Sweco Group Announces Appointment of Alex Lane as Business Area President for Sweco UK and Member of Sweco Group's Executive Team, Effective October 1, 2026	CI
07-23	Sweco appoints Alex Lane as head in the UK	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	60,838	35,813	48,548	59,218	54,412	48,439	-	-
Change	-	-41.13%	35.56%	21.98%	-8.12%	-10.98%	-	-
Enterprise Value (EV) ¹	61,751	36,888	54,085	64,340	59,505	52,293	50,578	48,819
Change	-	-40.26%	46.62%	18.96%	-7.52%	-12.12%	-3.28%	-3.48%
P/E	40.7x	21.7x	29.1x	28.6x	24.5x	19x	16.8x	15.6x
PBR	7.08x	3.6x	4.6x	5x	2.77x	3.48x	3.15x	2.86x
PEG	-	2.1x	33.54x	1.2x	3.44x	1.3x	1.3x	1.97x
Capitalization / Revenue	2.79x	1.47x	1.7x	1.93x	1.72x	1.42x	1.35x	1.29x
EV / Revenue	2.83x	1.52x	1.9x	2.1x	1.88x	1.53x	1.41x	1.3x
EV / EBITDA	26.9x	14.9x	19.2x	19x	16.3x	10.8x	9.61x	8.95x
EV / EBIT	31.3x	16.4x	22.4x	21.3x	18.6x	14.6x	12.7x	11.4x
EV / FCF	31.4x	16.7x	25.2x	17.4x	16.6x	17.2x	15.8x	14.6x
FCF Yield	3.19%	6%	3.97%	5.73%	6.04%	5.81%	6.32%	6.85%
Dividend per Share ²	2.45	2.7	2.95	3.3	3.7	3.937	4.332	4.692
Rate of return	1.44%	2.7%	2.18%	2%	2.45%	2.94%	3.23%	3.5%
EPS ²	4.18	4.61	4.65	5.75	6.16	7.065	7.98	8.612
Distribution rate	58.6%	58.6%	63.4%	57.4%	60.1%	55.7%	54.3%	54.5%
Net sales ¹	21,792	24,296	28,523	30,676	31,586	34,098	35,985	37,677
EBITDA ¹	2,294	2,481	2,811	3,384	3,661	4,834	5,262	5,457
EBIT ¹	1,974	2,245	2,416	3,015	3,203	3,581	3,980	4,265
Net income ¹	1,492	1,652	1,667	2,071	2,226	2,569	2,901	3,137
Net Debt ¹	913	1,075	5,537	5,122	5,093	3,853	2,139	379.5
Reference price ²	170.20	99.85	135.10	164.70	150.90	134.10	134.10	134.10
Nbr of stocks (in thousands)	357,485	358,619	359,141	359,778	360,664	361,241	-	-
Announcement Date	2/11/22	2/9/23	2/9/24	2/7/25	2/11/26	-	-	-

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.($)
KUMAGAI GUMI CO.,LTD.	10.9x	0.43x	6.32x	3.69%	1.52B
NORCONSULT ASA	18.81x	1.16x	8.17x	4.3%	1.26B
GUANGZHOU METRO DESIGN & RESEARCH INSTITUTE CO., LTD.	14.81x	-	-	-	1.09B
Average	14.84x	0.79x	7.25x	4%	1.29B
Weighted average by Cap.	14.58x	0.76x	7.16x	3.97%