|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-08-31 EDT
|
5-day change | 1st Jan Change | ||
| 16.56 SEK | -0.12% |
|
+1.10% | +86.70% |
| 07-24 | Vestum trades today on Nasdaq Stockholm under its new name Cynca Nordic | FW |
| 07-24 | Calendar Friday, July 24 | FW |
Company Valuation: Vestum AB
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 | 6,223 | - | - |
| Change | - | -65.16% | -57.07% | 54.48% | -20.8% | 86.7% | - | - |
| Enterprise Value (EV) 1 | 18,218 | 6,347 | 4,830 | 5,617 | 5,247 | 6,247 | 6,186 | 6,105 |
| Change | - | -65.16% | -23.91% | 16.3% | -6.58% | 19.06% | -0.98% | -1.31% |
| P/E | 2,589x | 44.3x | -7.25x | -21.5x | -24x | 1.98x | -415x | 553x |
| PBR | - | - | 0.67x | 1.08x | 0.94x | 3.82x | 3.86x | 3.83x |
| PEG | - | 0x | 0x | 0.4x | 0.8x | -0x | 4x | -3x |
| Capitalization / Revenue | 13.8x | 0.92x | 0.47x | 0.99x | 0.88x | 2.73x | 2.6x | 2.47x |
| EV / Revenue | 13.8x | 0.92x | 0.84x | 1.32x | 1.39x | 2.74x | 2.58x | 2.43x |
| EV / EBITDA | - | 6.88x | 5.77x | 9.38x | 9.34x | 23.1x | 20.2x | 18x |
| EV / EBIT | - | 16.8x | 15.2x | 34.3x | 57.7x | -284x | 126x | 75.4x |
| EV / FCF | - | 17.5x | 11.5x | 27.5x | 22.7x | 12.6x | 99.8x | 75.4x |
| FCF Yield | - | 5.72% | 8.72% | 3.63% | 4.4% | 7.91% | 1% | 1.33% |
| 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 | 16.58 | 16.58 | 16.58 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 1.98x | 2.74x | 23.08x | - | 650M | |
| 52.61x | 2.41x | 23.03x | 0.07% | 90.61B | |
| 12.58x | 1.07x | 5.88x | 4.65% | 73.54B | |
| 27.06x | 2.07x | 20.34x | 1.12% | 58.17B | |
| 31.27x | 3.92x | 21.26x | 0.22% | 53.36B | |
| 52.3x | 4.2x | 26.71x | 1.7% | 42.45B | |
| 29.64x | 0.73x | 12.09x | 2.09% | 37.23B | |
| 24.15x | 0.49x | 7.79x | 2.44% | 33.25B | |
| 22.6x | 1.54x | 14.21x | 0.2% | 32.65B | |
| 5.54x | 0.33x | 5.1x | 5.2% | 27.39B | |
| Average | 25.97x | 1.95x | 15.95x | 1.97% | 44.93B | |
| Weighted average by Cap. | 31.05x | 2.03x | 16.24x | 1.79% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- CYNCA Stock
- Valuation Vestum AB
Select your edition
All financial news and data tailored to specific country editions
