|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-09-22 EDT
|
5-day change | 1st Jan Change | ||
| 21.80 SEK | +2.11% |
|
-1.58% | -43.23% |
| 07:51am | Affärsvärlden slaps a buy label on Swedencare | FW |
| 09-21 | Pareto sees strong European growth for Swedencare, reiterates buy | 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 | 3,413 | - | - |
| Change | - | -73.26% | 99.02% | -20.8% | -19.91% | -44.4% | - | - |
| Enterprise Value (EV) 1 | 18,664 | 6,519 | 11,098 | 8,942 | 7,839 | 4,909 | 4,787 | 4,515 |
| Change | - | -65.07% | 70.23% | -19.42% | -12.34% | -37.38% | -2.49% | -5.68% |
| P/E | 314x | 50.4x | 165x | 77.8x | 110x | 23.2x | 14.6x | 11.3x |
| PBR | 7.51x | 0.65x | 1.34x | 0.95x | 0.92x | 0.5x | 0.49x | 0.47x |
| 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 | 1.2x | 1.09x | 1x |
| EV / Revenue | 24.2x | 3.56x | 4.77x | 3.53x | 2.92x | 1.72x | 1.53x | 1.32x |
| EV / EBITDA | 144x | 17.1x | 22.2x | 15.9x | 15.3x | 8.39x | 6.88x | 5.62x |
| EV / EBIT | 289x | 54.3x | 60.2x | 39.7x | 38.6x | 18.1x | 13.6x | 10.4x |
| EV / FCF | -10.7x | -1.48x | 41.5x | 31.1x | 28.4x | 13.6x | 10.5x | 8.54x |
| FCF Yield | -9.34% | -67.6% | 2.41% | 3.22% | 3.52% | 7.35% | 9.56% | 11.7% |
| Dividend per Share 2 | 0.2 | 0.22 | 0.23 | 0.25 | 0.28 | 0.44 | 0.7 | 0.9367 |
| Rate of return | 0.13% | 0.72% | 0.38% | 0.52% | 0.73% | 2.06% | 3.28% | 4.39% |
| EPS 2 | 0.49 | 0.61 | 0.37 | 0.62 | 0.35 | 0.92 | 1.465 | 1.895 |
| Distribution rate | 40.8% | 36.1% | 62.2% | 40.3% | 80% | 47.8% | 47.8% | 49.4% |
| Net sales 1 | 770.4 | 1,829 | 2,325 | 2,530 | 2,683 | 2,856 | 3,126 | 3,414 |
| EBITDA 1 | 129.7 | 380.7 | 499.3 | 560.7 | 511 | 585.4 | 696 | 804 |
| EBIT 1 | 64.56 | 120 | 184.2 | 225 | 203.2 | 271 | 351.7 | 432.9 |
| Net income 1 | 54.62 | 94.45 | 58.6 | 98.9 | 55.5 | 129.1 | 217.6 | 286.7 |
| Net Debt 1 | 480.9 | 1,657 | 1,421 | 1,278 | 1,701 | 1,496 | 1,374 | 1,102 |
| Reference price 2 | 153.90 | 30.75 | 60.96 | 48.24 | 38.40 | 21.35 | 21.35 | 21.35 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.21x | 1.72x | 8.39x | 2.06% | 347M | |
| 12.71x | 3.96x | 9.41x | 2.97% | 29.48B | |
| 162.54x | 2.77x | 13.98x | -.--% | 11.21B | |
| 13.57x | 1.14x | 4.77x | 2.51% | 3.93B | |
| 14.92x | 1.74x | 8.51x | 0.56% | 2.95B | |
| 52.45x | - | - | 0.68% | 1.9B | |
| 35.26x | 3.95x | 14.16x | -.--% | 1.93B | |
| 11.26x | 1.25x | 7.54x | 1.38% | 1.41B | |
| 18.82x | 2.21x | 12.24x | 2% | 1.16B | |
| 33.9x | - | - | 0.44% | 1.03B | |
| Average | 37.86x | 2.34x | 9.88x | 1.26% | 5.54B | |
| Weighted average by Cap. | 45.93x | 3.24x | 10.17x | 1.91% |
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
