Valuation Sweco AB Nasdaq Stockholm

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-07-28 EDT			5-day change	1st Jan Change
134.00 ^SEK	0.00%		+2.29%	-10.96%

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	48,737	-	-
Change	-	-41.13%	35.56%	21.98%	-8.12%	-10.43%	-	-
Enterprise Value (EV) ¹	61,751	36,888	54,085	64,340	59,505	52,590	50,875	49,116
Change	-	-40.26%	46.62%	18.96%	-7.52%	-11.62%	-3.26%	-3.46%
P/E	40.7x	21.7x	29.1x	28.6x	24.5x	19.1x	16.9x	15.7x
PBR	7.08x	3.6x	4.6x	5x	2.77x	3.51x	3.17x	2.88x
PEG	-	2.1x	33.54x	1.2x	3.44x	1.3x	1.3x	1.98x
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	1.41x	1.3x
EV / EBITDA	26.9x	14.9x	19.2x	19x	16.3x	10.9x	9.67x	9x
EV / EBIT	31.3x	16.4x	22.4x	21.3x	18.6x	14.7x	12.8x	11.5x
EV / FCF	31.4x	16.7x	25.2x	17.4x	16.6x	17.3x	15.9x	14.7x
FCF Yield	3.19%	6%	3.97%	5.73%	6.04%	5.78%	6.28%	6.81%
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%	2.92%	3.21%	3.48%
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	135.00	135.00	135.00
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.	11.44x	0.44x	6.55x	3.54%	1.53B
NORCONSULT ASA	19.25x	1.14x	8.09x	4.27%	1.24B
GUANGZHOU METRO DESIGN & RESEARCH INSTITUTE CO., LTD.	16.14x	-	-	-	1.19B
Average	15.61x	0.79x	7.32x	3.9%	1.32B
Weighted average by Cap.	15.30x	0.75x	7.24x	3.87%