|
Market Closed -
Nasdaq Stockholm
13:00:00 2026-10-28 EDT
|
5-day change | 1st Jan Change | ||
| 143.50 SEK | +1.85% |
|
+7.73% | -4.90% |
| 10-28 | Calendar Thursday, October 29 | FW |
| 10-27 | Sweco expected to report SEK 769 million in EBITA - FactSet | 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 | 51,792 | - | - |
| Change | - | -41.13% | 35.56% | 21.98% | -8.12% | -4.82% | - | - |
| Enterprise Value (EV) 1 | 61,751 | 36,888 | 54,085 | 64,340 | 59,505 | 55,656 | 53,952 | 52,177 |
| Change | - | -40.26% | 46.62% | 18.96% | -7.52% | -6.47% | -3.06% | -3.29% |
| P/E | 40.7x | 21.7x | 29.1x | 28.6x | 24.5x | 20.6x | 18.1x | 16.7x |
| PBR | 7.08x | 3.6x | 4.6x | 5x | 2.77x | 3.76x | 3.41x | 3.12x |
| PEG | - | 2.1x | 33.54x | 1.2x | 3.44x | 1.6x | 1.3x | 1.99x |
| Capitalization / Revenue | 2.79x | 1.47x | 1.7x | 1.93x | 1.72x | 1.52x | 1.43x | 1.36x |
| EV / Revenue | 2.83x | 1.52x | 1.9x | 2.1x | 1.88x | 1.63x | 1.49x | 1.37x |
| EV / EBITDA | 26.9x | 14.9x | 19.2x | 19x | 16.3x | 10.7x | 10.2x | 9.38x |
| EV / EBIT | 31.3x | 16.4x | 22.4x | 21.3x | 18.6x | 15.7x | 13.6x | 12.2x |
| EV / FCF | 31.4x | 16.7x | 25.2x | 17.4x | 16.6x | 18.4x | 15.9x | 14.7x |
| FCF Yield | 3.19% | 6% | 3.97% | 5.73% | 6.04% | 5.45% | 6.28% | 6.79% |
| Dividend per Share 2 | 2.45 | 2.7 | 2.95 | 3.3 | 3.7 | 3.947 | 4.328 | 4.7 |
| Rate of return | 1.44% | 2.7% | 2.18% | 2% | 2.45% | 2.75% | 3.02% | 3.28% |
| EPS 2 | 4.18 | 4.61 | 4.65 | 5.75 | 6.16 | 6.977 | 7.931 | 8.598 |
| Distribution rate | 58.6% | 58.6% | 63.4% | 57.4% | 60.1% | 56.6% | 54.6% | 54.7% |
| Net sales 1 | 21,792 | 24,296 | 28,523 | 30,676 | 31,586 | 34,095 | 36,309 | 38,056 |
| EBITDA 1 | 2,294 | 2,481 | 2,811 | 3,384 | 3,661 | 5,185 | 5,307 | 5,561 |
| EBIT 1 | 1,974 | 2,245 | 2,416 | 3,015 | 3,203 | 3,544 | 3,965 | 4,273 |
| Net income 1 | 1,492 | 1,652 | 1,667 | 2,071 | 2,226 | 2,531 | 2,880 | 3,128 |
| Net Debt 1 | 913 | 1,075 | 5,537 | 5,122 | 5,093 | 3,864 | 2,161 | 385.9 |
| Reference price 2 | 170.20 | 99.85 | 135.10 | 164.70 | 150.90 | 143.50 | 143.50 | 143.50 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 20.2x | 1.6x | 10.55x | 2.8% | 5.12B | |
| 49.96x | 2.32x | 22.11x | 0.08% | 87.02B | |
| 12.07x | 1.03x | 5.68x | 4.83% | 67.08B | |
| 24.64x | 1.92x | 19.21x | 1.16% | 53.16B | |
| 25.35x | 3.1x | 17.2x | 0.26% | 45.01B | |
| 51.08x | 4.06x | 25.61x | 1.9% | 39.24B | |
| 26.32x | 0.66x | 10.8x | 2.36% | 31.96B | |
| 19.96x | 1.39x | 12.85x | 0.23% | 29.39B | |
| 5.28x | 0.34x | 6.68x | 5.33% | 28.38B | |
| 21.83x | 0.41x | 6.5x | 2.81% | 27.2B | |
| Average | 25.67x | 1.68x | 13.72x | 2.18% | 41.36B | |
| Weighted average by Cap. | 28.74x | 1.84x | 15.11x | 1.94% |
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
- Valuation Sweco AB
Select your edition
All financial news and data tailored to specific country editions
