Company Valuation: Electrolux Professional AB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 18,034 12,594 15,807 19,687 18,738 13,048 - -
Change - -30.17% 25.51% 24.55% -4.82% -30.37% - -
Enterprise Value (EV) 1 19,784 14,644 17,197 22,168 20,276 13,971 13,003 11,931
Change - -25.98% 17.43% 28.91% -8.53% -31.1% -6.93% -8.25%
P/E 37.1x 18.3x 20.4x 24.6x 25.5x 14.6x 11.2x 10.8x
PBR 5.12x 2.95x 3.36x 3.46x 3.39x 2.13x 1.76x 1.68x
PEG - 0.4x 1.6x 7.38x -3.09x 0.7x 0.4x 3.09x
Capitalization / Revenue 2.29x 1.14x 1.33x 1.56x 1.54x 1.1x 1x 1.01x
EV / Revenue 2.52x 1.33x 1.45x 1.76x 1.67x 1.17x 1x 0.93x
EV / EBITDA 22.3x 10.4x 10.9x 12.3x 13.1x 7.69x 5.99x 5.35x
EV / EBIT 33.4x 14.8x 14.9x 19.2x 16.2x 11.3x 8.18x 7.26x
EV / FCF 20.9x 42.4x 17x -452x 22.3x 10.5x 10x 8.25x
FCF Yield 4.78% 2.36% 5.88% -0.22% 4.48% 9.48% 9.98% 12.1%
Dividend per Share 2 0.5 0.7 0.8 0.85 0.95 1.05 1.3 1.3
Rate of return 0.8% 1.6% 1.45% 1.24% 1.46% 2.31% 2.86% 2.86%
EPS 2 1.69 2.39 2.7 2.79 2.56 3.115 4.049 4.19
Distribution rate 29.6% 29.3% 29.6% 30.5% 37.1% 33.7% 32.1% 31%
Net sales 1 7,862 11,037 11,848 12,583 12,169 11,900 13,034 12,878
EBITDA 1 887 1,403 1,581 1,796 1,550 1,816 2,169 2,229
EBIT 1 592 990 1,154 1,156 1,251 1,236 1,590 1,643
Net income 1 487 686 775 803 736 895.5 1,164 1,204
Net Debt 1 1,750 2,050 1,390 2,481 1,538 923.5 -44.5 -1,117
Reference price 2 62.75 43.82 55.00 68.50 65.20 45.40 45.40 45.40
Nbr of stocks (in thousands) 287,397 287,397 287,397 287,397 287,397 287,397 - -
Announcement Date 28/01/22 31/01/23 01/02/24 31/01/25 29/01/26 - - -
1SEK in Million2SEK
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.57x1.17x7.69x2.31% 1.31B
30.61x5.34x19.37x0.84% 120B
34.36x5.4x20.49x1.56% 96.45B
42.65x8.64x25.3x-.--% 61.98B
26.86x3.07x17.77x0.78% 58.68B
39.24x6.1x26.94x1.98% 56.84B
26.91x4.95x17.32x2.23% 35.29B
29.71x3.96x14.96x0.11% 29.14B
20.65x1.76x12.72x2.27% 30.04B
20.66x3.57x11.42x1.48% 28.85B
Average 28.62x 4.40x 17.40x 1.36% 51.91B
Weighted average by Cap. 31.79x 5.15x 19.69x 1.17%

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

  1. Stock Market
  2. Stocks
  3. EPRO B Stock
  4. Valuation Electrolux Professional AB