Valuation Actic Group AB

Stocks

Delayed Nasdaq Stockholm Other stock markets 18:46:41 11/08/2026 +04			5-day change	1st Jan Change
29.05 ^SEK	-0.51%		-4.44%	-18.63%

05-20	Actic Group to buy all shares in Ego Hälsostudio Aktiebolag	RE
05-20	Actic acquires eight-gym chain in Sundsvall	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	276.6	187.6	137.5	108.4	131.5	812.4
Change	-	-32.18%	-26.68%	-21.2%	21.35%	517.65%
Enterprise Value (EV) ¹	1,339	1,270	1,108	997.4	966.9	1,547
Change	-	-5.14%	-12.73%	-9.99%	-3.06%	60.04%
P/E	33.5x	-1.99x	-3.39x	-2.91x	-14.8x	10.6x
PBR	0.99x	0.99x	0.67x	0.65x	0.82x	3.48x
PEG	-	0x	0x	0.35x	0.2x	-0x
Capitalization / Revenue	0.36x	0.29x	0.17x	0.15x	0.18x	1.07x
EV / Revenue	1.73x	1.94x	1.39x	1.38x	1.34x	2.05x
EV / EBITDA	19.5x	-30.3x	20x	18.2x	11.3x	10.3x
EV / EBIT	76.3x	-14.2x	-552x	-116x	21.4x	12.9x
EV / FCF	7.21x	11.9x	9.33x	7.32x	5.51x	11.9x
FCF Yield	13.9%	8.4%	10.7%	13.7%	18.2%	8.37%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.52	-5.922	-1.823	-1.671	-0.39	3.37
Distribution rate	-	-	-	-	-	-
Net sales ¹	771.6	653.5	796.7	722.4	723.6	756.1
EBITDA ¹	68.69	-41.86	55.29	54.85	85.92	149.5
EBIT ¹	17.54	-89.25	-2.009	-8.58	45.18	119.6
Net income ¹	8.273	-94.15	-36.12	-37.19	-8.764	77.89
Net Debt ¹	1,062	1,082	970.7	889	835.4	735.1
Reference price ²	17.40	11.80	6.18	4.87	5.78	35.70
Nbr of stocks (in thousands)	15,897	15,897	22,256	22,256	22,756	22,756
Announcement Date	15/04/21	07/04/22	06/04/23	16/04/24	11/04/25	15/04/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ACTIC GROUP AB	-	-	-	-	70.03M
LIFE TIME GROUP HOLDINGS, INC.	26.58x	3.21x	11.35x	-.--%	9.49B
PLANET FITNESS, INC.	16.38x	4.11x	9.97x	-.--%	3.68B
ONESPAWORLD HOLDINGS LIMITED	28.67x	2.6x	19.62x	0.78%	2.62B
BASIC-FIT N.V.	27.42x	3.12x	6.8x	-.--%	2.53B
SMARTFIT ESCOLA DE GINÁSTICA E DANÇA S.A.	11.52x	2.58x	6.1x	4.69%	2.16B
LEEJAM SPORTS COMPANY	14.34x	3.69x	8.61x	4.25%	1.11B
SATS ASA	14.67x	2.38x	6.13x	4.65%	850M
CURVES HOLDINGS CO., LTD.	16.56x	1.96x	8.24x	3.18%	546M
THE GYM GROUP PLC	49.13x	2.99x	7.51x	-.--%	493M
Average	22.81x	2.96x	9.37x	1.95%	2.36B
Weighted average by Cap.	23.15x	3.17x	10.61x	0.96%