|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 142.20 SEK | -0.14% |
|
-1.79% | +26.37% |
| 07-01 | July opened with falling prices on the Stockholm stock market, the OMXS30 index fell 0.6 percent | FW |
| 07-01 | Stocks Continue to Slide in Stockholm Early Tuesday Afternoon, OMXS30 Down 0.5% | FW |
Company Valuation: Ependion AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,244 | 3,184 | 3,635 | 2,821 | 3,633 | 4,577 | - | - |
| Change | - | 41.88% | 14.18% | -22.4% | 28.8% | 25.99% | - | - |
| Enterprise Value (EV) 1 | 2,875 | 3,918 | 4,348 | 3,503 | 4,325 | 5,172 | 5,126 | 4,897 |
| Change | - | 36.26% | 10.99% | -19.44% | 23.48% | 19.57% | -0.89% | -4.47% |
| P/E | 62.9x | 21.8x | 18.1x | 17.8x | 24x | 23.9x | 17.1x | 15.2x |
| PBR | 3.08x | 3.22x | 3.14x | 2.12x | 2.23x | 2.57x | 2.33x | 2.09x |
| PEG | - | 0x | 0.5x | -0.8x | -1.7x | 0.9x | 0.4x | 1.2x |
| Capitalization / Revenue | 1.39x | 1.5x | 1.47x | 1.25x | 1.63x | 1.83x | 1.63x | 1.5x |
| EV / Revenue | 1.78x | 1.84x | 1.76x | 1.55x | 1.94x | 2.06x | 1.83x | 1.6x |
| EV / EBITDA | 13.2x | 11x | 9.17x | 8.19x | 10x | 9.84x | 8.44x | 7.18x |
| EV / EBIT | 42.1x | 19.5x | 13.5x | 14x | 18.6x | 17.4x | 13.4x | 11x |
| EV / FCF | -30.8x | 51.3x | 42.5x | 14.9x | 22.2x | 30.9x | 19.6x | 17.1x |
| FCF Yield | -3.25% | 1.95% | 2.36% | 6.72% | 4.5% | 3.24% | 5.1% | 5.86% |
| Dividend per Share 2 | 0.5 | 0.5 | 1 | 1.25 | 1.5 | 2 | 2.5 | 2.945 |
| Rate of return | 0.64% | 0.45% | 0.8% | 1.29% | 1.33% | 1.4% | 1.76% | 2.07% |
| EPS 2 | 1.24 | 5.07 | 6.93 | 5.45 | 4.7 | 5.965 | 8.323 | 9.385 |
| Distribution rate | 40.3% | 9.86% | 14.4% | 22.9% | 31.9% | 33.5% | 30% | 31.4% |
| Net sales 1 | 1,619 | 2,128 | 2,471 | 2,258 | 2,232 | 2,504 | 2,801 | 3,058 |
| EBITDA 1 | 218 | 354.8 | 474 | 427.5 | 432.5 | 525.7 | 607.7 | 681.7 |
| EBIT 1 | 68.27 | 201.1 | 321.7 | 250.9 | 232.1 | 298 | 382 | 445 |
| Net income 1 | 35.76 | 146.1 | 200.4 | 157 | 146.7 | 193 | 269 | 321.7 |
| Net Debt 1 | 631.2 | 734 | 713 | 682 | 692 | 594.3 | 548.5 | 319.5 |
| Reference price 2 | 78.00 | 110.40 | 125.60 | 97.10 | 113.00 | 142.40 | 142.40 | 142.40 |
| Nbr of stocks (in thousands) | 28,768 | 28,837 | 28,941 | 29,050 | 32,152 | 32,145 | - | - |
| Announcement Date | 27/01/22 | 25/01/23 | 25/01/24 | 31/01/25 | 26/01/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.87x | 2.06x | 9.84x | 1.4% | 474M | |
| -54.27x | 48.54x | -749.08x | - | 43.5B | |
| 15.08x | 0.93x | 9.93x | 1.9% | 17.14B | |
| 38.51x | 1x | 23.63x | 0.27% | 14.02B | |
| -1.97x | 3.61x | 24.76x | -.--% | 8.42B | |
| 35.02x | 4.22x | 24.37x | 1.95% | 3.03B | |
| 18.76x | 0.87x | 6.48x | - | 2.91B | |
| Average | 10.71x | 8.75x | -92.87x | 1.11% | 12.79B | |
| Weighted average by Cap. | -15.72x | 24.44x | -355.03x | 1% |
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
- BELE Stock
- Valuation Ependion AB
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
