Valuation Sweco AB London S.E.

Stocks

Market Closed - London S.E. Other stock markets 11:35:46 2018-05-22 EDT			5-day change	1st Jan Change
198.00 ^SEK	+204.62%		+57.46%	+23.75%

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	47,996	-	-
Change	-	-41.13%	35.56%	21.98%	-8.12%	-11.79%	-	-
Enterprise Value (EV) ¹	61,751	36,888	54,085	64,340	59,505	51,850	50,135	48,376
Change	-	-40.26%	46.62%	18.96%	-7.52%	-12.86%	-3.31%	-3.51%
P/E	40.7x	21.7x	29.1x	28.6x	24.5x	18.6x	16.5x	15.4x
PBR	7.08x	3.6x	4.6x	5x	2.77x	3.47x	3.13x	2.83x
PEG	-	2.1x	33.54x	1.2x	3.44x	1.2x	1.3x	2.26x
Capitalization / Revenue	2.79x	1.47x	1.7x	1.93x	1.72x	1.41x	1.34x	1.27x
EV / Revenue	2.83x	1.52x	1.9x	2.1x	1.88x	1.52x	1.4x	1.28x
EV / EBITDA	26.9x	14.9x	19.2x	19x	16.3x	10.9x	9.7x	8.87x
EV / EBIT	31.3x	16.4x	22.4x	21.3x	18.6x	14.3x	12.5x	11.3x
EV / FCF	31.4x	16.7x	25.2x	17.4x	16.6x	17.1x	15.7x	14.5x
FCF Yield	3.19%	6%	3.97%	5.73%	6.04%	5.86%	6.37%	6.91%
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%	2.99%	3.28%	3.53%
EPS ²	4.18	4.61	4.65	5.75	6.16	7.141	8.063	8.612
Distribution rate	58.6%	58.6%	63.4%	57.4%	60.1%	55.7%	54%	54.5%
Net sales ¹	21,792	24,296	28,523	30,676	31,586	34,038	35,916	37,677
EBITDA ¹	2,294	2,481	2,811	3,384	3,661	4,745	5,167	5,457
EBIT ¹	1,974	2,245	2,416	3,015	3,203	3,617	4,010	4,265
Net income ¹	1,492	1,652	1,667	2,071	2,226	2,599	2,934	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	132.90	132.90	132.90
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
KUMAGAI GUMI CO.,LTD.	11.34x	0.44x	6.49x	3.57%	1.51B
NORCONSULT ASA	18.48x	1.1x	7.8x	4.45%	1.2B
GUANGZHOU METRO DESIGN & RESEARCH INSTITUTE CO., LTD.	15.16x	-	-	-	1.11B
Average	14.99x	0.77x	7.14x	4.01%	1.27B
Weighted average by Cap.	14.69x	0.73x	7.07x	3.96%