|
Real-time Estimate
Cboe Europe
05:45:57 2026-10-08 EDT
|
5-day change | 1st Jan Change | ||
| 67.85 SEK | -1.60% |
|
-3.97% | -25.70% |
| 04:24am | 36 stocks have hit new 52-week lows so far today on the Stockholm Stock Exchange | FW |
| 10-05 | 23 stocks have so far today hit new 52-week lows on the Stockholm Stock Exchange | FW |
Company Valuation: Wihlborgs AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 31,573 | 24,133 | 28,975 | 32,218 | 28,053 | 21,197 | - | - |
| Change | - | -23.56% | 20.06% | 11.19% | -12.93% | -24.44% | - | - |
| Enterprise Value (EV) 1 | 54,873 | 50,780 | 56,578 | 61,897 | 61,040 | 68,829 | 69,053 | 68,924 |
| Change | - | -7.46% | 11.42% | 9.4% | -1.39% | 12.76% | 0.33% | -0.19% |
| P/E | 9.43x | 10.6x | -1,047x | 18.9x | 12.6x | 11.1x | 8.29x | 7.72x |
| PBR | 1.44x | 1.03x | 1.29x | 1.39x | 1.15x | 0.84x | 0.78x | 0.73x |
| PEG | - | -0.3x | 10x | -0x | 0.4x | -0.8x | 0.2x | 1.04x |
| Capitalization / Revenue | 10.3x | 7.24x | 7.47x | 7.72x | 6.44x | 4.32x | 3.66x | 3.51x |
| EV / Revenue | 17.9x | 15.2x | 14.6x | 14.8x | 14x | 14x | 11.9x | 11.4x |
| EV / EBITDA | 25.8x | 22.5x | 21.1x | 21.3x | 20.2x | 20.3x | 17.2x | 16.4x |
| EV / EBIT | 26x | 22.6x | 21.2x | 21.3x | 20.2x | 20.3x | 17.1x | 16.3x |
| EV / FCF | 131x | 120x | -857x | -88.4x | -20.2x | 109x | 52.8x | 34.5x |
| FCF Yield | 0.76% | 0.83% | -0.12% | -1.13% | -4.94% | 0.92% | 1.89% | 2.9% |
| Dividend per Share 2 | 3 | 3.1 | 3.15 | 3.2 | 3.3 | 3.417 | 3.533 | 3.642 |
| Rate of return | 2.92% | 3.95% | 3.34% | 3.05% | 3.62% | 4.96% | 5.12% | 5.28% |
| EPS 2 | 10.89 | 7.44 | -0.09 | 5.55 | 7.22 | 6.209 | 8.312 | 8.929 |
| Distribution rate | 27.5% | 41.7% | -3,500% | 57.7% | 45.7% | 55% | 42.5% | 40.8% |
| Net sales 1 | 3,060 | 3,335 | 3,881 | 4,174 | 4,354 | 4,904 | 5,792 | 6,031 |
| EBITDA 1 | 2,128 | 2,259 | 2,686 | 2,902 | 3,020 | 3,394 | 4,013 | 4,199 |
| EBIT 1 | 2,112 | 2,243 | 2,671 | 2,902 | 3,020 | 3,397 | 4,030 | 4,230 |
| Net income 1 | 3,348 | 2,288 | -27 | 1,706 | 2,220 | 1,874 | 2,330 | 2,332 |
| Net Debt 1 | 23,300 | 26,647 | 27,603 | 29,679 | 32,987 | 47,632 | 47,856 | 47,727 |
| Reference price 2 | 102.70 | 78.50 | 94.25 | 104.80 | 91.25 | 68.95 | 68.95 | 68.95 |
| Nbr of stocks (in thousands) | 307,427 | 307,427 | 307,427 | 307,427 | 307,427 | 307,427 | - | - |
| Announcement Date | 2/15/22 | 2/14/23 | 2/13/24 | 2/11/25 | 2/10/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.11x | 14.03x | 20.28x | 4.96% | 2.12B | |
| 62.18x | - | - | - | 66.39B | |
| 13.85x | 4.5x | 12.11x | 3.66% | 39.4B | |
| 5.64x | 0.74x | 1.53x | 8.73% | 27.58B | |
| 8.14x | 1.45x | 8.09x | 4.36% | 27.04B | |
| 17.19x | 3.87x | 15.55x | 1.43% | 26.47B | |
| 13.08x | 3.01x | 14.39x | 2.67% | 24.08B | |
| 9.12x | 3.35x | 7.67x | -.--% | 21.5B | |
| 7.83x | 0.87x | 3.16x | 2.85% | 20.03B | |
| 10.08x | 1.97x | 8.13x | 4.17% | 20.25B | |
| Average | 15.82x | 3.76x | 10.10x | 3.65% | 27.48B | |
| Weighted average by Cap. | 23.28x | 2.74x | 9.27x | 3.63% |
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
- WIHL Stock
- Valuation Wihlborgs AB
Select your edition
All financial news and data tailored to specific country editions
