Valuation Sweco AB Nasdaq Stockholm

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-06-12 EDT			5-day change	1st Jan Change
134.00 ^SEK	+2.68%		-0.74%	-10.96%

06-10	Odin Sverige gains 1.93 percent in May - trims Addtech and Lagercrantz in favor of Lifco	FW
06-09	Skanska secures top ranking in Adda's new framework agreement for school buildings	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	47,984	-	-
Change	-	-41.13%	35.56%	21.98%	-8.12%	-11.81%	-	-
Enterprise Value (EV) ¹	61,751	36,888	54,085	64,340	59,505	51,903	50,326	48,407
Change	-	-40.26%	46.62%	18.96%	-7.52%	-12.78%	-3.04%	-3.81%
P/E Ratio	40.7x	21.7x	29.1x	28.6x	24.5x	19.1x	16.8x	15.6x
PBR	7.08x	3.6x	4.6x	5x	2.77x	3.51x	3.17x	2.87x
PEG	-	2.1x	33.54x	1.2x	3.44x	1.5x	1.2x	1.89x
Capitalization / Revenue	2.79x	1.47x	1.7x	1.93x	1.72x	1.43x	1.35x	1.29x
EV / Revenue	2.83x	1.52x	1.9x	2.1x	1.88x	1.54x	1.42x	1.3x
EV / EBITDA	26.9x	14.9x	19.2x	19x	16.3x	11.1x	9.89x	8.95x
EV / EBIT	31.3x	16.4x	22.4x	21.3x	18.6x	14.7x	12.8x	11.4x
EV / FCF	31.4x	16.7x	25.2x	17.4x	16.6x	21.3x	18.1x	16.7x
FCF Yield	3.19%	6%	3.97%	5.73%	6.04%	4.71%	5.52%	6%
Dividend per Share ²	2.45	2.7	2.95	3.3	3.7	3.964	4.318	4.692
Rate of return	1.44%	2.7%	2.18%	2%	2.45%	2.98%	3.25%	3.53%
EPS ²	4.18	4.61	4.65	5.75	6.16	6.949	7.889	8.541
Distribution rate	58.6%	58.6%	63.4%	57.4%	60.1%	57%	54.7%	54.9%
Net sales ¹	21,792	24,296	28,523	30,676	31,586	33,667	35,512	37,200
EBITDA ¹	2,294	2,481	2,811	3,384	3,661	4,689	5,089	5,411
EBIT ¹	1,974	2,245	2,416	3,015	3,203	3,542	3,941	4,245
Net income ¹	1,492	1,652	1,667	2,071	2,226	2,524	2,870	3,111
Net Debt ¹	913	1,075	5,537	5,122	5,093	3,919	2,342	423.6
Reference price ²	170.20	99.85	135.10	164.70	150.90	132.90	132.90	132.90
Nbr of stocks (in thousands)	357,485	358,619	359,141	359,778	360,664	360,796	-	-
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.($)
HUI LYU ECOLOGICAL TECHNOLOGY GROUPS CO.,LTD.	196.2x	-	-	0.31%	5.68B
KUMAGAI GUMI CO.,LTD.	11.08x	0.42x	7.45x	3.35%	1.43B
SHANGHAI GEOHARBOUR CONSTRUCTION GROUP CO., LTD.	116.29x	-	-	-	1.29B
NORCONSULT ASA	16.54x	1.04x	7.03x	4.61%	1.1B
GUANGZHOU METRO DESIGN & RESEARCH INSTITUTE CO., LTD.	13.9x	-	-	-	1.02B
Average	70.80x	0.73x	7.24x	2.75%	2.11B
Weighted average by Cap.	124.80x	0.69x	7.27x	1.41%