Company Valuation: Advenica AB

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 146.9 454.5 457.5 369.5 439 866.5
Change - 209.46% 0.65% -19.23% 18.81% 97.39%
Enterprise Value (EV) 1 142.6 462.7 377.1 315.9 340.5 784.3
Change - 224.53% -18.51% -16.23% 7.8% 130.31%
P/E -6.12x -25.5x -211x -89.8x 54.5x 52.3x
PBR 4.82x 11.5x 4.68x 3.94x 4.32x 7.57x
PEG - 0.8x 2.3x -1x -0x 0x
Capitalization / Revenue 1.74x 4.49x 3.86x 2.48x 2.71x 4.26x
EV / Revenue 1.69x 4.57x 3.18x 2.12x 2.1x 3.86x
EV / EBITDA -7.81x -37.3x -312x -69.5x 47.5x 38.7x
EV / EBIT -7.68x -29.8x -200x -58.3x 56.5x 41.9x
EV / FCF 99.3x -14.4x 13.4x -71.1x 8.7x -36.9x
FCF Yield 1.01% -6.95% 7.45% -1.41% 11.5% -2.71%
Dividend per Share 2 - - - - 0.09 0.14
Rate of return - - - - 0.9% 0.71%
EPS 2 -0.7236 -0.4865 -0.0493 -0.0936 0.183 0.3767
Distribution rate - - - - 49.2% 37.2%
Net sales 1 84.36 101.3 118.4 148.9 162.2 203.3
EBITDA 1 -18.25 -12.41 -1.21 -4.545 7.164 20.28
EBIT 1 -18.56 -15.54 -1.881 -5.417 6.025 18.72
Net income 1 -19.99 -17.02 -1.987 -4.115 8.049 16.57
Net Debt 1 -4.299 8.189 -80.37 -53.59 -98.44 -82.24
Reference price 2 4.43 12.40 10.40 8.40 9.98 19.70
Nbr of stocks (in thousands) 33,155 36,655 43,986 43,986 43,986 43,986
Announcement Date 08/04/21 17/06/22 30/03/23 04/04/24 02/04/25 27/03/26
1SEK in Million2SEK
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 76.2M
25.46x5.7x14.76x1.63% 411B
44.26x15.58x31.23x-.--% 213B
15.43x0.59x10.48x3.03% 134B
18.31x5.86x13.69x0.78% 97.36B
39.35x11.65x25.98x-.--% 76.15B
35.57x6.88x19.95x0.98% 81.35B
26.33x6.23x19.69x1.51% 52.54B
42.62x1.97x12.41x1.95% 48.94B
55.3x7.16x31.68x-.--% 45.48B
Average 33.63x 6.85x 19.99x 1.1% 116.05B
Weighted average by Cap. 30.70x 7.33x 19.09x 1.21%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Advenica AB

Historical PBR trend

Valuation ratios - PBR - Advenica AB

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Advenica AB

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Advenica AB

  1. Stock Market
  2. Stocks
  3. ADVE Stock
  4. Valuation Advenica AB