Valuation Vestum AB OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

07-24	Vestum trades today on Nasdaq Stockholm under its new name Cynca Nordic	FW
07-24	Calendar Friday, July 24	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	18,218	6,347	2,725	4,209	3,333	6,043	-	-
Change	-	-65.16%	-57.07%	54.48%	-20.8%	81.29%	-	-
Enterprise Value (EV) ¹	18,218	6,347	4,830	5,617	5,247	6,067	6,006	5,925
Change	-	-65.16%	-23.91%	16.3%	-6.58%	15.62%	-1.01%	-1.35%
P/E	2,589x	44.3x	-7.25x	-21.5x	-24x	1.92x	-402x	536x
PBR	-	-	0.67x	1.08x	0.94x	3.71x	3.74x	3.71x
PEG	-	0x	0x	0.4x	0.8x	-0x	4x	-3x
Capitalization / Revenue	13.8x	0.92x	0.47x	0.99x	0.88x	2.65x	2.52x	2.4x
EV / Revenue	13.8x	0.92x	0.84x	1.32x	1.39x	2.66x	2.51x	2.36x
EV / EBITDA	-	6.88x	5.77x	9.38x	9.34x	22.4x	19.6x	17.5x
EV / EBIT	-	16.8x	15.2x	34.3x	57.7x	-276x	123x	73.1x
EV / FCF	-	17.5x	11.5x	27.5x	22.7x	12.3x	96.9x	73.1x
FCF Yield	-	5.72%	8.72%	3.63%	4.4%	8.14%	1.03%	1.37%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.02	0.39	-1	-0.52	-0.37	8.38	-0.04	0.03
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,316	6,930	5,762	4,246	3,776	2,281	2,395	2,515
EBITDA ¹	-	923	837	599	562	271	307	339
EBIT ¹	-	378	317	164	91	-22	49	81
Net income ¹	-	142	-374	-197	-137	3,148	-17	12
Net Debt ¹	-	-	2,105	1,408	1,914	24	-37	-118
Reference price ²	51.77	17.26	7.25	11.20	8.87	16.08	16.08	16.08
Nbr of stocks (in thousands)	351,908	367,645	375,809	375,809	375,809	375,809	-	-
Announcement Date	2/24/22	2/17/23	2/15/24	2/13/25	2/12/26	-	-	-

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.($)
QUANTA SERVICES, INC.	59.37x	2.66x	25.42x	0.07%	100B
VINCI	13.56x	1.09x	6x	4.32%	74.48B
COMFORT SYSTEMS USA, INC.	35.69x	4.5x	24.42x	0.19%	60.77B
LARSEN & TOUBRO LIMITED	26.21x	2.02x	19.9x	1.15%	56.76B
FERROVIAL N.V.	53.87x	4.61x	28.88x	1.55%	47.07B
HOCHTIEF AG	30.9x	0.76x	12.55x	2%	38.36B
EMCOR GROUP, INC.	25.07x	1.7x	15.99x	0.19%	35.17B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	25.21x	0.54x	8.37x	2.34%	35.16B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.84x	0.3x	5.82x	5.89%	28.75B
Average	30.52x	2.02x	16.37x	1.97%	52.98B
Weighted average by Cap.	34.08x	2.24x	17.77x	1.71%