Company Valuation: Zaplox AB

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 46 74.4 41.04 20.49 37.46 32.56
Change - 61.74% -44.85% -50.08% 82.86% -13.08%
Enterprise Value (EV) 1 42.82 53.71 29.67 13.71 26.74 31.68
Change - 25.43% -44.77% -53.8% 95.11% 18.46%
P/E -1.14x -1.44x -0.9x -0.78x -1.79x -3.09x
PBR 4.35x 3.47x 4.38x 3.15x 3.59x -68.7x
PEG - 0x 0x 0x 0x 0.1x
Capitalization / Revenue 7.07x 19.9x 7.91x 1.34x 1.99x 1.69x
EV / Revenue 6.58x 14.4x 5.72x 0.9x 1.42x 1.65x
EV / EBITDA -1.65x -1.68x -0.93x -0.74x -1.7x -3.65x
EV / EBIT -1.65x -1.42x -0.93x -0.74x -1.7x -3.64x
EV / FCF -3.01x -3.13x -1.73x -1.01x -2.69x -7.08x
FCF Yield -33.2% -32% -57.7% -99% -37.1% -14.1%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -34 -18 -8 -1.6 -0.58 -0.2928
Distribution rate - - - - - -
Net sales 1 6.509 3.739 5.185 15.27 18.82 19.22
EBITDA 1 -25.92 -31.94 -31.78 -18.46 -15.7 -8.684
EBIT 1 -25.94 -37.95 -31.82 -18.52 -15.73 -8.699
Net income 1 -26.82 -38.48 -32.74 -20.52 -17.26 -10.54
Net Debt 1 -3.179 -20.69 -11.37 -6.78 -10.72 -0.884
Reference price 2 38.6000 26.0000 7.1700 1.2500 1.0400 0.9040
Nbr of stocks (in thousands) 1,192 2,862 5,723 16,389 36,020 36,020
Announcement Date 5/5/21 4/28/22 5/3/23 5/2/24 5/6/25 4/8/26
1SEK in Million2SEK
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.42M
27.93x18.11x21.49x-.--% 151B
12.2x3.28x6.87x-.--% 87.76B
36.69x6.04x16.81x0.37% 51.82B
24.27x5.19x12.59x-.--% 43.48B
20.92x5.11x12.98x0.98% 34.98B
33.71x3.03x9.1x-.--% 34.53B
37.52x2.54x14.65x-.--% 15.54B
13.75x5.55x11.22x-.--% 14.15B
32.25x - - 3.48% 10.56B
Average 26.58x 6.11x 13.21x 0.54% 44.37B
Weighted average by Cap. 25.37x 9.14x 14.82x 0.2%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA