Valuation Sweco AB Nasdaq Stockholm

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-07-03 EDT			5-day change	1st Jan Change
138.00 ^SEK	+4.55%		+10.40%	-8.31%

06-30	Indecap Guide Q30 rose 3.8 percent in May, Sinch posts strong gains	FW
06-30	SB1 reiterates Buy on Sweco ahead of earnings, historically low premium versus Nordic sector peers	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	49,856	-	-
Change	-	-41.13%	35.56%	21.98%	-8.12%	-8.37%	-	-
Enterprise Value (EV) ¹	61,751	36,888	54,085	64,340	59,505	53,607	51,933	50,224
Change	-	-40.26%	46.62%	18.96%	-7.52%	-9.91%	-3.12%	-3.29%
P/E	40.7x	21.7x	29.1x	28.6x	24.5x	19.9x	17.4x	16.3x
PBR	7.08x	3.6x	4.6x	5x	2.77x	3.63x	3.28x	2.97x
PEG	-	2.1x	33.54x	1.2x	3.44x	1.6x	1.2x	2.29x
Capitalization / Revenue	2.79x	1.47x	1.7x	1.93x	1.72x	1.48x	1.4x	1.33x
EV / Revenue	2.83x	1.52x	1.9x	2.1x	1.88x	1.59x	1.45x	1.34x
EV / EBITDA	26.9x	14.9x	19.2x	19x	16.3x	11.4x	10.1x	9.27x
EV / EBIT	31.3x	16.4x	22.4x	21.3x	18.6x	15.2x	13.1x	11.9x
EV / FCF	31.4x	16.7x	25.2x	17.4x	16.6x	18.8x	16.4x	15.2x
FCF Yield	3.19%	6%	3.97%	5.73%	6.04%	5.31%	6.08%	6.59%
Dividend per Share ²	2.45	2.7	2.95	3.3	3.7	3.974	4.358	4.692
Rate of return	1.44%	2.7%	2.18%	2%	2.45%	2.88%	3.15%	3.4%
EPS ²	4.18	4.61	4.65	5.75	6.16	6.942	7.93	8.494
Distribution rate	58.6%	58.6%	63.4%	57.4%	60.1%	57.2%	55%	55.2%
Net sales ¹	21,792	24,296	28,523	30,676	31,586	33,760	35,707	37,425
EBITDA ¹	2,294	2,481	2,811	3,384	3,661	4,704	5,121	5,419
EBIT ¹	1,974	2,245	2,416	3,015	3,203	3,535	3,954	4,217
Net income ¹	1,492	1,652	1,667	2,071	2,226	2,522	2,884	3,094
Net Debt ¹	913	1,075	5,537	5,122	5,093	3,751	2,077	368.3
Reference price ²	170.20	99.85	135.10	164.70	150.90	138.20	138.20	138.20
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.($)
KUMAGAI GUMI CO.,LTD.	11.54x	0.43x	6.64x	3.53%	1.52B
NORCONSULT ASA	18.82x	1.13x	8.07x	4.28%	1.21B
GUANGZHOU METRO DESIGN & RESEARCH INSTITUTE CO., LTD.	13.29x	-	-	-	974M
Average	14.55x	0.78x	7.35x	3.91%	1.24B
Weighted average by Cap.	14.38x	0.74x	7.27x	3.86%