|
Market Closed -
Nasdaq Stockholm
08:30:00 2026-10-30 EDT
|
5-day change | 1st Jan Change | ||
| 140.50 SEK | +1.08% |
|
+3.69% | -6.64% |
| 10-30 | Handelsbanken raises its price target for Sweco to SEK 155 (150), reiterates Buy - BN | FW |
| 10-29 | Stockholm Stock Exchange closed higher after choppy opening | FW |
Company Valuation: Sweco AB
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 | 50,919 | - | - |
| Change | - | -41.13% | 35.56% | 21.98% | -8.12% | -6.42% | - | - |
| Enterprise Value (EV) 1 | 61,751 | 36,888 | 54,085 | 64,340 | 59,505 | 55,238 | 53,110 | 50,934 |
| Change | - | -40.26% | 46.62% | 18.96% | -7.52% | -7.17% | -3.85% | -4.1% |
| P/E | 40.7x | 21.7x | 29.1x | 28.6x | 24.5x | 20.3x | 17.8x | 16.4x |
| PBR | 7.08x | 3.6x | 4.6x | 5x | 2.77x | 3.69x | 3.35x | 3.06x |
| PEG | - | 2.1x | 33.54x | 1.2x | 3.44x | 1.6x | 1.3x | 1.91x |
| Capitalization / Revenue | 2.79x | 1.47x | 1.7x | 1.93x | 1.72x | 1.5x | 1.4x | 1.34x |
| EV / Revenue | 2.83x | 1.52x | 1.9x | 2.1x | 1.88x | 1.63x | 1.47x | 1.34x |
| EV / EBITDA | 26.9x | 14.9x | 19.2x | 19x | 16.3x | 12.6x | 10.5x | 9.69x |
| EV / EBIT | 31.3x | 16.4x | 22.4x | 21.3x | 18.6x | 15.5x | 13.4x | 11.9x |
| EV / FCF | 31.4x | 16.7x | 25.2x | 17.4x | 16.6x | 18x | 15.6x | 14.3x |
| FCF Yield | 3.19% | 6% | 3.97% | 5.73% | 6.04% | 5.56% | 6.4% | 6.97% |
| Dividend per Share 2 | 2.45 | 2.7 | 2.95 | 3.3 | 3.7 | 3.984 | 4.317 | 4.686 |
| Rate of return | 1.44% | 2.7% | 2.18% | 2% | 2.45% | 2.83% | 3.06% | 3.32% |
| EPS 2 | 4.18 | 4.61 | 4.65 | 5.75 | 6.16 | 6.959 | 7.928 | 8.609 |
| Distribution rate | 58.6% | 58.6% | 63.4% | 57.4% | 60.1% | 57.2% | 54.4% | 54.4% |
| Net sales 1 | 21,792 | 24,296 | 28,523 | 30,676 | 31,586 | 33,843 | 36,244 | 37,997 |
| EBITDA 1 | 2,294 | 2,481 | 2,811 | 3,384 | 3,661 | 4,368 | 5,073 | 5,258 |
| EBIT 1 | 1,974 | 2,245 | 2,416 | 3,015 | 3,203 | 3,553 | 3,964 | 4,269 |
| Net income 1 | 1,492 | 1,652 | 1,667 | 2,071 | 2,226 | 2,557 | 2,870 | 3,114 |
| Net Debt 1 | 913 | 1,075 | 5,537 | 5,122 | 5,093 | 4,319 | 2,191 | 14.37 |
| Reference price 2 | 170.20 | 99.85 | 135.10 | 164.70 | 150.90 | 141.00 | 141.00 | 141.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 51.98x | 2.5x | 23.47x | 0.07% | 95.5B | |
| 12.14x | 1.03x | 5.7x | 4.8% | 67.59B | |
| 25.58x | 1.96x | 19.83x | 1.14% | 55.51B | |
| 26.12x | 3.2x | 17.76x | 0.25% | 46.32B | |
| 52.95x | 4.14x | 25.95x | 1.78% | 40.92B | |
| 26.55x | 0.66x | 10.87x | 2.34% | 32.27B | |
| 20.54x | 1.44x | 13.31x | 0.23% | 30.41B | |
| 5.32x | 0.34x | 6.69x | 5.3% | 28.58B | |
| 21.89x | 0.41x | 6.53x | 2.79% | 27.36B | |
| Average | 27.01x | 1.74x | 14.46x | 2.08% | 47.16B | |
| Weighted average by Cap. | 30.19x | 1.93x | 15.87x | 1.86% |
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
- SWEC B Stock
- SWEC A Stock
- Valuation Sweco AB
Select your edition
All financial news and data tailored to specific country editions
