Valuation Swedencare AB OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 12:23:29 2026-06-12 EDT			5-day change	1st Jan Change
3.130 ^USD	+12.59%		-.--%	-19.12%

07-23	Handelsbanken cuts Swedencare target price, reiterates buy	FW
07-23	Handelsbanken cuts Swedencare price target to 36 kronor (40), reiterates buy	FW

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	3,524	-	-
Change	-	-73.26%	99.02%	-20.8%	-19.91%	-42.58%	-	-
Enterprise Value (EV) ¹	18,664	6,519	11,098	8,942	7,839	4,913	4,891	4,351
Change	-	-65.07%	70.23%	-19.42%	-12.34%	-37.33%	-0.46%	-11.03%
P/E	314x	50.4x	165x	77.8x	110x	23.5x	15.2x	11.8x
PBR	7.51x	0.65x	1.34x	0.95x	0.92x	0.5x	0.49x	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	1.23x	1.13x	1.03x
EV / Revenue	24.2x	3.56x	4.77x	3.53x	2.92x	1.72x	1.56x	1.27x
EV / EBITDA	144x	17.1x	22.2x	15.9x	15.3x	8.27x	7.08x	5.45x
EV / EBIT	289x	54.3x	60.2x	39.7x	38.6x	17.1x	13.3x	9.7x
EV / FCF	-10.7x	-1.48x	41.5x	31.1x	28.4x	13.3x	10.5x	8.32x
FCF Yield	-9.34%	-67.6%	2.41%	3.22%	3.52%	7.5%	9.48%	12%
Dividend per Share ²	0.2	0.22	0.23	0.25	0.28	0.425	0.6933	0.9367
Rate of return	0.13%	0.72%	0.38%	0.52%	0.73%	1.93%	3.14%	4.25%
EPS ²	0.49	0.61	0.37	0.62	0.35	0.939	1.453	1.872
Distribution rate	40.8%	36.1%	62.2%	40.3%	80%	45.3%	47.7%	50%
Net sales ¹	770.4	1,829	2,325	2,530	2,683	2,858	3,125	3,413
EBITDA ¹	129.7	380.7	499.3	560.7	511	594.3	690.6	798.4
EBIT ¹	64.56	120	184.2	225	203.2	287.6	366.4	448.6
Net income ¹	54.62	94.45	58.6	98.9	55.5	149.4	215.1	285.2
Net Debt ¹	480.9	1,657	1,421	1,278	1,701	1,389	1,366	826.7
Reference price ²	153.90	30.75	60.96	48.24	38.40	22.05	22.05	22.05
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

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.($)
ZOETIS INC.	11.79x	3.93x	8.98x	2.85%	31.59B
ELANCO ANIMAL HEALTH INCORPORATED	254.18x	3.05x	15.39x	-.--%	12.44B
BLUESTAR ADISSEO COMPANY	7.34x	1.05x	3.88x	3.58%	3.63B
VIRBAC	16.29x	1.88x	9.23x	0.52%	3.17B
VIMIAN GROUP AB	33.32x	3.82x	13.63x	-.--%	1.84B
JINYU BIO-TECHNOLOGY CO., LTD.	47.33x	-	-	0.76%	1.81B
PHIBRO ANIMAL HEALTH CORPORATION	13.75x	1.29x	7.65x	1.4%	1.38B
TIANJIN RINGPU BIO-TECHNOLOGY CO.,LTD.	15.91x	2.01x	9.27x	1.93%	1.04B
VETOQUINOL SA	15.1x	1.07x	5.09x	1.29%	946M
Average	46.11x	2.26x	9.14x	1.37%	6.43B
Weighted average by Cap.	65.87x	3.28x	10.14x	1.92%