Valuation Traction London S.E.

Stocks

Market Closed - London S.E. Other stock markets 11:58:49 2018-05-21 EDT			5-day change	1st Jan Change
157.50 ^SEK	-0.32%		-33.82%	-37.25%

06-04	Portmeirion increases equity raise to GBP19 million amid strong demand	AN
05-08	20 Nasdaq Stockholm listings, including Investor, trade ex-dividend today	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,766	4,097	3,121	3,579	3,890	3,742
Change	-	48.13%	-23.83%	14.69%	8.68%	-3.8%
Enterprise Value (EV) ¹	1,049	1,985	964.9	1,346	1,512	761
Change	-	89.26%	-51.4%	39.48%	12.39%	-49.68%
P/E	-149x	3.05x	-8.26x	13.3x	8.15x	19.2x
PBR	0.95x	0.97x	0.82x	0.91x	0.92x	0.87x
PEG	-	-0x	0x	-0x	0.1x	-0.3x
Capitalization / Revenue	-369x	3.03x	-8.62x	12.6x	7.93x	17.7x
EV / Revenue	-140x	1.47x	-2.66x	4.73x	3.08x	3.61x
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	-56.7x	1.48x	-2.59x	4.92x	3.16x	3.89x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	2	4.85	8.8	10.45	9	8.3
Rate of return	1.07%	1.75%	4.17%	4.32%	3.42%	3.28%
EPS ²	-1.251	90.85	-25.54	18.24	32.26	13.19
Distribution rate	-160%	5.34%	-34.4%	57.3%	27.9%	62.9%
Net sales ¹	-7.5	1,354	-362.1	284.4	490.4	211.1
EBITDA	-	-	-	-	-	-
EBIT ¹	-18.5	1,344	-373.1	273.6	479.3	195.7
Net income ¹	-18.5	1,344	-377.8	269.8	477.1	195.1
Net Debt ¹	-1,717	-2,112	-2,156	-2,233	-2,377	-2,981
Reference price ²	187.00	277.00	211.00	242.00	263.00	253.00
Nbr of stocks (in thousands)	14,790	14,790	14,790	14,790	14,790	14,790
Announcement Date	3/17/21	3/30/22	3/31/23	3/28/24	3/21/25	3/27/26

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HAL TRUST	12.38x	1.16x	5.43x	2.38%	17.13B
MERITZ FINANCIAL GROUP INC.	7.15x	13.73x	-	0.54%	11.97B
WHSP HOLDINGS LIMITED	6.32x	9.79x	28.58x	2.51%	11.86B
Average	8.61x	8.23x	17.00x	1.81%	13.66B
Weighted average by Cap.	9.09x	7.33x	14.90x	1.88%