|
Delayed
Nasdaq Stockholm
04:21:05 2026-10-15 EDT
|
5-day change | 1st Jan Change | ||
| 22.80 SEK | -0.22% |
|
+6.54% | -40.62% |
| 10-14 | Jefferies cuts price target for Swedencare to SEK 35 (45), reiterates buy | FW |
| 09-30 | Affärsvärlden names 14 stocks worth buying in September | 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 | 3,652 | - | - |
| Change | - | -73.26% | 99.02% | -20.8% | -19.91% | -40.49% | - | - |
| Enterprise Value (EV) 1 | 18,664 | 6,519 | 11,098 | 8,942 | 7,839 | 5,148 | 5,026 | 4,755 |
| Change | - | -65.07% | 70.23% | -19.42% | -12.34% | -34.33% | -2.37% | -5.39% |
| P/E | 314x | 50.4x | 165x | 77.8x | 110x | 28.2x | 16.8x | 12.9x |
| PBR | 7.51x | 0.65x | 1.34x | 0.95x | 0.92x | 0.53x | 0.52x | 0.5x |
| PEG | - | 2.1x | -4.2x | 1.2x | -2.5x | 0x | 0.2x | 0.4x |
| Capitalization / Revenue | 23.6x | 2.66x | 4.16x | 3.03x | 2.29x | 1.28x | 1.17x | 1.08x |
| EV / Revenue | 24.2x | 3.56x | 4.77x | 3.53x | 2.92x | 1.81x | 1.61x | 1.4x |
| EV / EBITDA | 144x | 17.1x | 22.2x | 15.9x | 15.3x | 8.8x | 7.24x | 5.98x |
| EV / EBIT | 289x | 54.3x | 60.2x | 39.7x | 38.6x | 19x | 14.3x | 11.2x |
| EV / FCF | -10.7x | -1.48x | 41.5x | 31.1x | 28.4x | 14.3x | 11x | 9.01x |
| FCF Yield | -9.34% | -67.6% | 2.41% | 3.22% | 3.52% | 6.99% | 9.09% | 11.1% |
| Dividend per Share 2 | 0.2 | 0.22 | 0.23 | 0.25 | 0.28 | 0.44 | 0.7 | 0.9133 |
| Rate of return | 0.13% | 0.72% | 0.38% | 0.52% | 0.73% | 1.93% | 3.06% | 4% |
| EPS 2 | 0.49 | 0.61 | 0.37 | 0.62 | 0.35 | 0.81 | 1.358 | 1.766 |
| Distribution rate | 40.8% | 36.1% | 62.2% | 40.3% | 80% | 54.3% | 51.5% | 51.7% |
| Net sales 1 | 770.4 | 1,829 | 2,325 | 2,530 | 2,683 | 2,852 | 3,119 | 3,394 |
| EBITDA 1 | 129.7 | 380.7 | 499.3 | 560.7 | 511 | 585.1 | 693.7 | 794.7 |
| EBIT 1 | 64.56 | 120 | 184.2 | 225 | 203.2 | 271.2 | 350.3 | 426.1 |
| Net income 1 | 54.62 | 94.45 | 58.6 | 98.9 | 55.5 | 129.1 | 216.6 | 281.6 |
| Net Debt 1 | 480.9 | 1,657 | 1,421 | 1,278 | 1,701 | 1,495 | 1,373 | 1,102 |
| Reference price 2 | 153.90 | 30.75 | 60.96 | 48.24 | 38.40 | 22.85 | 22.85 | 22.85 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 28.21x | 1.81x | 8.8x | 1.93% | 363M | |
| 34.58x | 12.46x | 26.12x | 0.57% | 1,077B | |
| 37.53x | 6.26x | 17.55x | 2.1% | 612B | |
| 36.12x | 8.31x | 17.13x | 2.45% | 501B | |
| 113.84x | 6x | 25.7x | 2.32% | 364B | |
| 20.01x | 4.88x | 12.13x | 2.7% | 353B | |
| 20.46x | 5.37x | 13.21x | 2.96% | 278B | |
| 21.15x | 4.27x | 12.26x | 2.07% | 251B | |
| 27.06x | 6.97x | 12.48x | 2.37% | 230B | |
| -44.86x | 6.85x | 26.64x | 2.14% | 190B | |
| Average | 29.41x | 6.32x | 17.20x | 2.16% | 385.69B | |
| Weighted average by Cap. | 35.12x | 7.99x | 19.65x | 1.87% |
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
