|
Real-time Estimate
Cboe Europe
05:47:00 2026-08-24 EDT
|
5-day change | 1st Jan Change | ||
| 83.65 SEK | -1.36% |
|
+5.36% | -2.99% |
| 08-20 | Adrigo Small & Midcap L/S fell 3.3 percent in July, portfolio changes weighed on returns | FW |
| 08-20 | Madison Air to buy EBM-Papst, future of Systemair stake unclear | FW |
Company Valuation: Systemair AB
Data adjusted to current consolidation scope
| Fiscal Period: April | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 12,979 | 18,491 | 15,600 | 17,098 | 14,734 | 17,598 | - | - |
| Change | - | 42.47% | -15.64% | 9.6% | -13.82% | 19.44% | - | - |
| Enterprise Value (EV) 1 | 15,022 | 19,994 | 16,648 | 17,999 | 15,622 | 18,086 | 17,534 | 16,967 |
| Change | - | 33.09% | -16.73% | 8.11% | -13.2% | 15.77% | -3.05% | -3.23% |
| P/E | 23.9x | 17.8x | 24.2x | 25.1x | 19.3x | 18.7x | 16.3x | 14.9x |
| PBR | 3.4x | 3.51x | 2.76x | 2.97x | 2.41x | 2.6x | 2.36x | 2.16x |
| PEG | - | 0.2x | -0.6x | 4.58x | 1.6x | 0.8x | 1.1x | 1.62x |
| Capitalization / Revenue | 1.35x | 1.53x | 1.27x | 1.39x | 1.18x | 1.32x | 1.25x | 1.18x |
| EV / Revenue | 1.56x | 1.66x | 1.36x | 1.46x | 1.25x | 1.36x | 1.24x | 1.14x |
| EV / EBITDA | 12.2x | 11.9x | 11x | 11.3x | 9.58x | 10x | 8.89x | 8.02x |
| EV / EBIT | 18.3x | 18x | 15.3x | 16x | 13.4x | 13.6x | 11.6x | 10.4x |
| EV / FCF | -165x | 76.3x | 17.6x | 24.9x | 22.2x | 23.7x | 18.7x | 16.7x |
| FCF Yield | -0.61% | 1.31% | 5.69% | 4.02% | 4.51% | 4.23% | 5.36% | 5.97% |
| Dividend per Share 2 | 0.9 | 1.1 | 1.2 | 1.35 | 1.45 | 1.765 | 2.048 | 2.222 |
| Rate of return | 1.44% | 1.24% | 1.6% | 1.64% | 2.04% | 2.08% | 2.41% | 2.62% |
| EPS 2 | 2.61 | 5 | 3.1 | 3.27 | 3.67 | 4.542 | 5.204 | 5.684 |
| Distribution rate | 34.5% | 22% | 38.7% | 41.3% | 39.5% | 38.9% | 39.3% | 39.1% |
| Net sales 1 | 9,634 | 12,058 | 12,257 | 12,302 | 12,503 | 13,314 | 14,103 | 14,863 |
| EBITDA 1 | 1,229 | 1,678 | 1,507 | 1,586 | 1,630 | 1,803 | 1,972 | 2,116 |
| EBIT 1 | 821 | 1,110 | 1,085 | 1,125 | 1,170 | 1,333 | 1,505 | 1,633 |
| Net income 1 | 543.9 | 1,040 | 645.6 | 680.7 | 760.8 | 939.6 | 1,075 | 1,173 |
| Net Debt 1 | 2,043 | 1,502 | 1,048 | 901 | 888.1 | 487.7 | -64.45 | -630.8 |
| Reference price 2 | 62.40 | 88.90 | 75.00 | 82.20 | 71.00 | 84.80 | 84.80 | 84.80 |
| Nbr of stocks (in thousands) | 208,000 | 208,000 | 208,000 | 208,000 | 207,525 | 207,525 | - | - |
| Announcement Date | 6/8/22 | 6/8/23 | 6/4/24 | 6/5/25 | 6/10/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.67x | 1.36x | 10.03x | 2.08% | 1.86B | |
| 29.99x | 4.31x | 21.1x | 0.9% | 99.77B | |
| 29.98x | 3.74x | 20.05x | 1.13% | 86.65B | |
| 29.73x | 2.59x | 12.6x | 1.6% | 49.76B | |
| 20.78x | 1.12x | 8.05x | 1.73% | 36.24B | |
| 17x | 2.66x | 12.12x | 1.27% | 13.92B | |
| 25.6x | 1.49x | 14.56x | 4.01% | 12.02B | |
| 25.87x | 2.29x | 13.05x | 1.12% | 8.94B | |
| 17.4x | 2.3x | 11.2x | 2.29% | 8.57B | |
| 24.82x | 1.89x | 14.54x | 1.28% | 6.98B | |
| Average | 23.98x | 2.38x | 13.73x | 1.74% | 32.47B | |
| Weighted average by Cap. | 27.58x | 3.19x | 16.75x | 1.35% |
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
- SYSR Stock
- Valuation Systemair AB
Select your edition
All financial news and data tailored to specific country editions
