|
Real-time Estimate
Cboe Europe
11:38:40 20/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 338.50 SEK | +1.04% |
|
+2.11% | -25.02% |
| 10-19 | Catena Plans SEK131 Million Logistics Facility in Finland | MT |
| 10-19 | Catena invests SEK131m in logistics facility in Finland | FW |
Company Valuation: Catena AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 23,252 | 17,623 | 23,670 | 28,550 | 27,210 | 22,243 | - | - |
| Change | - | -24.21% | 34.32% | 20.62% | -4.69% | -18.26% | - | - |
| Enterprise Value (EV) 1 | 33,801 | 26,238 | 35,222 | 44,504 | 44,538 | 46,901 | 46,980 | 47,086 |
| Change | - | -22.38% | 34.24% | 26.35% | 0.08% | 5.3% | 0.17% | 0.23% |
| P/E | 8.46x | 8.7x | 23.9x | 24.4x | - | 10.9x | 10.6x | 10.3x |
| PBR | 2.07x | 1.16x | 1.36x | 1.24x | 1.14x | 0.78x | 0.74x | 0.7x |
| PEG | - | -0.3x | -0.4x | -12.68x | - | - | 4.19x | 3.51x |
| Capitalization / Revenue | 16.8x | 11.4x | 13.1x | 13x | 10.3x | 7x | 6.42x | 6.22x |
| EV / Revenue | 24.4x | 17x | 19.5x | 20.3x | 16.8x | 14.8x | 13.6x | 13.2x |
| EV / EBITDA | 31.7x | 22.3x | 25.1x | 25.7x | 20.8x | 18.1x | 16.4x | 15.9x |
| EV / EBIT | 31.8x | 22.3x | 24.4x | 25.7x | 20.8x | 18x | 16.5x | 16x |
| EV / FCF | -43.1x | -82.8x | -36.8x | -14.2x | - | -14.9x | 37.8x | 36.7x |
| FCF Yield | -2.32% | -1.21% | -2.72% | -7.03% | - | -6.73% | 2.65% | 2.72% |
| Dividend per Share 2 | 8 | 8.26 | 8.5 | 9 | 9.5 | 10.25 | 10.7 | 11.22 |
| Rate of return | 1.42% | 2.13% | 1.8% | 1.9% | 2.11% | 3.06% | 3.2% | 3.35% |
| EPS 2 | 66.63 | 44.68 | 19.74 | 19.36 | - | 30.69 | 31.46 | 32.39 |
| Distribution rate | 12% | 18.5% | 43.1% | 46.5% | - | 33.4% | 34% | 34.6% |
| Net sales 1 | 1,387 | 1,544 | 1,808 | 2,193 | 2,651 | 3,176 | 3,464 | 3,576 |
| EBITDA 1 | 1,065 | 1,178 | 1,404 | 1,731 | 2,141 | 2,597 | 2,861 | 2,956 |
| EBIT 1 | 1,062 | 1,178 | 1,443 | 1,731 | 2,141 | 2,600 | 2,850 | 2,934 |
| Net income 1 | 2,692 | 1,996 | 986 | 1,080 | 1,644 | 1,902 | 1,645 | 2,016 |
| Net Debt 1 | 10,549 | 8,615 | 11,552 | 15,954 | 17,328 | 24,658 | 24,737 | 24,843 |
| Reference price 2 | 564.00 | 388.60 | 471.40 | 473.00 | 450.80 | 335.00 | 335.00 | 335.00 |
| Nbr of stocks (in thousands) | 41,227 | 45,349 | 50,212 | 60,360 | 60,360 | 66,396 | - | - |
| Announcement Date | 22/02/22 | 22/02/23 | 22/02/24 | 20/02/25 | 20/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 14.77x | 18.06x | 3.06% | 2.25B | |
| 55.96x | - | - | - | 59.94B | |
| 12.5x | 4.38x | 11.24x | 3.85% | 39.58B | |
| 8.47x | 1.51x | 8.48x | 4.18% | 28.22B | |
| 18.39x | 4.02x | 16.15x | 1.33% | 28.27B | |
| 5.69x | 0.76x | 1.57x | 8.7% | 27.67B | |
| 14.1x | 3.11x | 14.9x | 2.48% | 25.92B | |
| 9.88x | 1.93x | 7.95x | 4.25% | 19.84B | |
| 8.09x | 2.89x | 6.75x | -.--% | 19.13B | |
| 7.45x | 0.82x | 3x | 3% | 19.05B | |
| Average | 15.61x | 3.80x | 9.79x | 3.43% | 26.99B | |
| Weighted average by Cap. | 21.01x | 2.73x | 9.31x | 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
- CATE Stock
- Valuation Catena AB
Select your edition
All financial news and data tailored to specific country editions
