|
Market Closed -
OTC Markets
13:05:17 2026-08-06 EDT
|
5-day change | 1st Jan Change | ||
| 2.300 USD | -26.52% |
|
-.--% | -40.57% |
| 09-11 | Pareto Securities raises Swedencare price target to 35 kronor (34), reiterates buy | FW |
| 08-05 | Kavaljer Quality Focus rose 4.1 percent in July: strong earnings season and increased M&A activity | FW |
Company Valuation: Swedencare AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 18,183 | 4,862 | 9,676 | 7,664 | 6,138 | 3,564 | - | - |
| Change | - | -73.26% | 99.02% | -20.8% | -19.91% | -41.93% | - | - |
| Enterprise Value (EV) 1 | 18,664 | 6,519 | 11,098 | 8,942 | 7,839 | 5,058 | 4,937 | 4,665 |
| Change | - | -65.07% | 70.23% | -19.42% | -12.34% | -35.48% | -2.39% | -5.5% |
| P/E | 314x | 50.4x | 165x | 77.8x | 110x | 23.7x | 15.2x | 11.8x |
| PBR | 7.51x | 0.65x | 1.34x | 0.95x | 0.92x | 0.51x | 0.5x | 0.48x |
| PEG | - | 2.1x | -4.2x | 1.2x | -2.5x | 0x | 0.3x | 0.4x |
| Capitalization / Revenue | 23.6x | 2.66x | 4.16x | 3.03x | 2.29x | 1.25x | 1.14x | 1.04x |
| EV / Revenue | 24.2x | 3.56x | 4.77x | 3.53x | 2.92x | 1.77x | 1.58x | 1.37x |
| EV / EBITDA | 144x | 17.1x | 22.2x | 15.9x | 15.3x | 8.6x | 7.1x | 5.82x |
| EV / EBIT | 289x | 54.3x | 60.2x | 39.7x | 38.6x | 18.5x | 14.1x | 10.8x |
| EV / FCF | -10.7x | -1.48x | 41.5x | 31.1x | 28.4x | 13.9x | 10.8x | 8.86x |
| FCF Yield | -9.34% | -67.6% | 2.41% | 3.22% | 3.52% | 7.21% | 9.25% | 11.3% |
| Dividend per Share 2 | 0.2 | 0.22 | 0.23 | 0.25 | 0.28 | 0.4433 | 0.6967 | 0.9333 |
| Rate of return | 0.13% | 0.72% | 0.38% | 0.52% | 0.73% | 1.99% | 3.12% | 4.19% |
| EPS 2 | 0.49 | 0.61 | 0.37 | 0.62 | 0.35 | 0.9392 | 1.464 | 1.883 |
| Distribution rate | 40.8% | 36.1% | 62.2% | 40.3% | 80% | 47.2% | 47.6% | 49.6% |
| Net sales 1 | 770.4 | 1,829 | 2,325 | 2,530 | 2,683 | 2,854 | 3,124 | 3,412 |
| EBITDA 1 | 129.7 | 380.7 | 499.3 | 560.7 | 511 | 588.3 | 695.6 | 802.3 |
| EBIT 1 | 64.56 | 120 | 184.2 | 225 | 203.2 | 273.9 | 351.3 | 431.2 |
| Net income 1 | 54.62 | 94.45 | 58.6 | 98.9 | 55.5 | 131.2 | 217.3 | 285.5 |
| Net Debt 1 | 480.9 | 1,657 | 1,421 | 1,278 | 1,701 | 1,494 | 1,373 | 1,101 |
| Reference price 2 | 153.90 | 30.75 | 60.96 | 48.24 | 38.40 | 22.30 | 22.30 | 22.30 |
| Nbr of stocks (in thousands) | 118,150 | 158,112 | 158,732 | 158,863 | 159,841 | 159,841 | - | - |
| Announcement Date | 4/6/22 | 2/16/23 | 2/15/24 | 2/13/25 | 2/12/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.01x | 4.04x | 9.58x | 2.9% | 30.15B | |
| 167.9x | 2.84x | 14.37x | -.--% | 11.58B | |
| 13.43x | 1.1x | 5.42x | 3.31% | 3.88B | |
| 15.22x | 1.76x | 8.65x | 0.55% | 3.03B | |
| 52.4x | - | - | 0.68% | 1.9B | |
| 33.36x | 3.79x | 13.57x | -.--% | 1.87B | |
| 11.56x | 1.27x | 7.69x | 1.35% | 1.45B | |
| 18.68x | 2.23x | 11.66x | 1.99% | 1.17B | |
| 34.15x | - | - | 0.44% | 1.04B | |
| Average | 39.97x | 2.43x | 10.13x | 1.25% | 6.23B | |
| Weighted average by Cap. | 47.63x | 3.31x | 10.40x | 1.93% |
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
- SECARE Stock
- SWDCF Stock
- Valuation Swedencare AB
Select your edition
All financial news and data tailored to specific country editions
