|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 24.85 SEK | -1.00% |
|
+0.61% | -35.29% |
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 | 4,012 | - | - |
| Change | - | -73.26% | 99.02% | -20.8% | -19.91% | -34.64% | - | - |
| Enterprise Value (EV) 1 | 18,664 | 6,519 | 11,098 | 8,942 | 7,839 | 5,473 | 5,278 | 4,663 |
| Change | - | -65.07% | 70.23% | -19.42% | -12.34% | -30.19% | -3.55% | -11.66% |
| P/E | 314x | 50.4x | 165x | 77.8x | 110x | 24x | 15.9x | 12.1x |
| PBR | 7.51x | 0.65x | 1.34x | 0.95x | 0.92x | 0.58x | 0.56x | 0.55x |
| 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 | 1.41x | 1.28x | 1.18x |
| EV / Revenue | 24.2x | 3.56x | 4.77x | 3.53x | 2.92x | 1.92x | 1.69x | 1.37x |
| EV / EBITDA | 144x | 17.1x | 22.2x | 15.9x | 15.3x | 9.16x | 7.52x | 5.73x |
| EV / EBIT | 289x | 54.3x | 60.2x | 39.7x | 38.6x | 18.2x | 13.6x | 9.52x |
| EV / FCF | -10.7x | -1.48x | 41.5x | 31.1x | 28.4x | 14.1x | 11.1x | 8.4x |
| FCF Yield | -9.34% | -67.6% | 2.41% | 3.22% | 3.52% | 7.07% | 9.02% | 11.9% |
| Dividend per Share 2 | 0.2 | 0.22 | 0.23 | 0.25 | 0.28 | 0.4733 | 0.7233 | 0.9933 |
| Rate of return | 0.13% | 0.72% | 0.38% | 0.52% | 0.73% | 1.89% | 2.88% | 3.96% |
| EPS 2 | 0.49 | 0.61 | 0.37 | 0.62 | 0.35 | 1.047 | 1.576 | 2.078 |
| Distribution rate | 40.8% | 36.1% | 62.2% | 40.3% | 80% | 45.2% | 45.9% | 47.8% |
| Net sales 1 | 770.4 | 1,829 | 2,325 | 2,530 | 2,683 | 2,853 | 3,124 | 3,411 |
| EBITDA 1 | 129.7 | 380.7 | 499.3 | 560.7 | 511 | 597.6 | 701.5 | 813.1 |
| EBIT 1 | 64.56 | 120 | 184.2 | 225 | 203.2 | 300.7 | 387.9 | 489.8 |
| Net income 1 | 54.62 | 94.45 | 58.6 | 98.9 | 55.5 | 145.9 | 227.7 | 306.9 |
| Net Debt 1 | 480.9 | 1,657 | 1,421 | 1,278 | 1,701 | 1,461 | 1,266 | 650.9 |
| Reference price 2 | 153.90 | 30.75 | 60.96 | 48.24 | 38.40 | 25.10 | 25.10 | 25.10 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 23.96x | 1.92x | 9.16x | 1.89% | 414M | |
| 11.13x | 3.77x | 8.62x | 3% | 30.13B | |
| 289.53x | 3.02x | 15.25x | -.--% | 12.29B | |
| 7.22x | 1.03x | 3.82x | 3.63% | 3.56B | |
| 16.6x | 1.88x | 9.36x | 0.52% | 3.18B | |
| 49.28x | - | - | 0.73% | 1.87B | |
| 27.75x | 3.36x | 12.07x | -.--% | 1.59B | |
| 12.69x | 1.22x | 7.23x | 1.52% | 1.27B | |
| 14.78x | 1.88x | 8.66x | 2.08% | 965M | |
| Average | 50.33x | 2.26x | 9.27x | 1.49% | 6.14B | |
| Weighted average by Cap. | 75.07x | 3.18x | 9.94x | 2.01% |
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
- Valuation Swedencare AB
Select your edition
All financial news and data tailored to specific country editions
