Company Valuation: TagMaster AB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 364.7 160.4 341.3 194.1 257.8 416 - -
Change - -56.02% 112.79% -43.13% 32.83% 61.36% - -
Enterprise Value (EV) 364.7 160.4 382.4 272.4 290.8 416 416 416
Change - -56.02% 138.43% -28.77% 6.77% 43.03% 0% 0%
P/E 62.3x 6.64x 25.1x 41.4x - - - -
PBR - - - - - - - -
PEG - 0x -0.6x -0.6x - - - -
Capitalization / Revenue - - 0.84x 0.46x 0.53x 0.85x 0.78x 0.73x
EV / Revenue - - 0x 0x 0x 0.85x 0.78x 0.73x
EV / EBITDA - - 0x 0x 0x 4.66x 4.15x 3.76x
EV / EBIT - - 0x 0x 0x 6.92x 5.87x 5.07x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.4 1.65 0.93 0.32 - - - -
Distribution rate - - - - - - - -
Net sales 1 - - 404.7 420.4 483.3 491 532.9 573.1
EBITDA 1 - - 48.3 42.93 74.89 89.2 100.2 110.6
EBIT 1 - - 15.3 10.3 30.7 60.1 70.9 82
Net income 5.858 24.15 13.68 - - - - -
Net Debt - - 41.13 78.31 33.05 - - -
Reference price 2 24.90 10.95 23.30 13.25 17.60 28.40 28.40 28.40
Nbr of stocks (in thousands) 14,648 14,648 14,648 14,648 14,648 14,648 - -
Announcement Date 2/3/22 2/2/23 2/2/24 2/5/25 3/25/26 - - -
1SEK in Million2SEK
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 41.74M
21.72x12.4x18.7x0.35% 5,245B
22.07x10.83x14.66x1.08% 1,954B
37.21x15.74x23.13x0.75% 1,644B
5.38x3.3x3.67x0.07% 1,054B
98.16x17.78x67.41x-.--% 918B
3.56x2.15x2.6x0.28% 684B
-41.29x8.28x23.06x-.--% 501B
32.78x11.9x22.03x2.06% 255B
Average 22.45x 10.30x 21.91x 0.57% 1,362B
Weighted average by Cap. 24.82x 11.47x 20.35x 0.49%

Y-o-Y evolution of P/E

Valuation ratios - P/E - TagMaster AB

Historical PBR trend

Valuation ratios - PBR - TagMaster AB

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - TagMaster AB

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - TagMaster AB

  1. Stock Market
  2. Stocks
  3. TAGM B Stock
  4. Valuation TagMaster AB