|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 75.10 SEK | -0.40% |
|
-3.96% | -17.70% |
| 07-16 | Länsförsäkringar Real Estate Fund fell 4.72% in June, overweight positions in Logistea and SLP weighed | FW |
| 07-15 | Castellum launches share buyback of 3 billion kronor | 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 | 23,088 | - | - |
| Change | - | -23.56% | 20.06% | 11.19% | -12.93% | -17.7% | - | - |
| Enterprise Value (EV) 1 | 54,873 | 50,780 | 56,578 | 61,897 | 61,040 | 70,783 | 70,919 | 70,710 |
| Change | - | -7.46% | 11.42% | 9.4% | -1.39% | 15.96% | 0.19% | -0.29% |
| P/E | 9.43x | 10.6x | -1,047x | 18.9x | 12.6x | 12.1x | 8.99x | 8.32x |
| PBR | 1.44x | 1.03x | 1.29x | 1.39x | 1.15x | 1.06x | 0.97x | 0.9x |
| PEG | - | -0.3x | 10x | -0x | 0.4x | -0.9x | 0.3x | 1.03x |
| Capitalization / Revenue | 10.3x | 7.24x | 7.47x | 7.72x | 6.44x | 4.71x | 3.98x | 3.83x |
| EV / Revenue | 17.9x | 15.2x | 14.6x | 14.8x | 14x | 14.4x | 12.2x | 11.7x |
| EV / EBITDA | 25.8x | 22.5x | 21.1x | 21.3x | 20.2x | 20.8x | 17.6x | 16.8x |
| EV / EBIT | 26x | 22.6x | 21.2x | 21.3x | 20.2x | 20.8x | 17.6x | 16.7x |
| EV / FCF | 131x | 120x | -857x | -88.4x | -20.2x | 103x | 50.6x | 38.3x |
| FCF Yield | 0.76% | 0.83% | -0.12% | -1.13% | -4.94% | 0.97% | 1.98% | 2.61% |
| 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% | 4.55% | 4.7% | 4.85% |
| EPS 2 | 10.89 | 7.44 | -0.09 | 5.55 | 7.22 | 6.205 | 8.354 | 9.03 |
| Distribution rate | 27.5% | 41.7% | -3,500% | 57.7% | 45.7% | 55.1% | 42.3% | 40.3% |
| Net sales 1 | 3,060 | 3,335 | 3,881 | 4,174 | 4,354 | 4,905 | 5,794 | 6,032 |
| EBITDA 1 | 2,128 | 2,259 | 2,686 | 2,902 | 3,020 | 3,399 | 4,025 | 4,206 |
| EBIT 1 | 2,112 | 2,243 | 2,671 | 2,902 | 3,020 | 3,399 | 4,033 | 4,229 |
| Net income 1 | 3,348 | 2,288 | -27 | 1,706 | 2,220 | 1,876 | 2,361 | 2,384 |
| Net Debt 1 | 23,300 | 26,647 | 27,603 | 29,679 | 32,987 | 47,695 | 47,831 | 47,622 |
| Reference price 2 | 102.70 | 78.50 | 94.25 | 104.80 | 91.25 | 75.10 | 75.10 | 75.10 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 12.15x | 14.45x | 20.85x | 4.53% | 2.37B | |
| 15.98x | 5.02x | 13.5x | 3.17% | 45.46B | |
| 20.26x | 4.18x | 17.08x | 1.23% | 29.81B | |
| 8.79x | 1.51x | 7.72x | 4.01% | 30.92B | |
| 5.6x | 0.6x | 1.24x | 8.99% | 26.76B | |
| 14.34x | 3.11x | 14.91x | 2.45% | 25.46B | |
| 14.86x | 6.78x | 18.19x | 1.44% | 20.83B | |
| 9.15x | 2.36x | 7.27x | 3.81% | 21.57B | |
| Average | 12.64x | 4.75x | 12.60x | 3.71% | 25.4B | |
| Weighted average by Cap. | 13.05x | 3.55x | 11.61x | 3.6% |
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
