Valuation Ework Group AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 20:00:00 07/08/2026 +04			5-day change	1st Jan Change
58.30 ^SEK	-2.35%		-1.85%	-39.21%

08-07	Ework proposes new incentive programs	FW
07-21	Ework Group AB Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,289	2,103	2,555	2,469	1,658	1,008	-	-
Change	-	-8.13%	21.48%	-3.37%	-32.85%	-39.21%	-	-
Enterprise Value (EV) ¹	2,370	2,233	2,684	2,564	1,787	1,126	1,112	1,095
Change	-	-5.79%	20.22%	-4.49%	-30.3%	-37%	-1.24%	-1.53%
P/E	23.4x	15.2x	19.9x	17.9x	21.7x	15.6x	11.5x	9.4x
PBR	11.5x	8.09x	9.12x	8.22x	6.64x	4.06x	3.66x	3.31x
PEG	-	0.4x	-2.72x	2.43x	-0.5x	-1x	0.3x	0.4x
Capitalization / Revenue	0.17x	0.13x	0.15x	0.16x	0.12x	0.08x	0.08x	0.07x
EV / Revenue	0.18x	0.14x	0.16x	0.16x	0.13x	0.09x	0.09x	0.08x
EV / EBITDA	14.7x	10.5x	11.4x	10.9x	9.57x	8.86x	7.17x	6.08x
EV / EBIT	18.7x	12.2x	13.8x	13.5x	14.5x	11.3x	8.89x	7.3x
EV / FCF	44.5x	27.3x	18.3x	15.5x	16x	15.4x	12.4x	9.86x
FCF Yield	2.25%	3.66%	5.48%	6.43%	6.27%	6.48%	8.09%	10.1%
Dividend per Share ²	5	6.5	7	7	4	3.5	4.5	5
Rate of return	3.77%	5.33%	4.72%	4.89%	4.17%	6%	7.72%	8.58%
EPS ²	5.67	8.05	7.46	8.01	4.41	3.74	5.07	6.2
Distribution rate	88.2%	80.7%	93.8%	87.4%	90.7%	93.6%	88.8%	80.6%
Net sales ¹	13,189	16,070	17,247	15,764	13,741	12,165	12,921	13,517
EBITDA ¹	161.3	213.6	235.9	234.2	186.8	127	155	180
EBIT ¹	126.8	183.1	194.7	190	122.9	100	125	150
Net income ¹	97.99	139.2	129	138.5	76.23	65	87	107
Net Debt ¹	80.56	129.5	129.4	95.13	129.2	118	104	87
Reference price ²	132.80	122.00	148.20	143.20	95.90	58.30	58.30	58.30
Nbr of stocks (in thousands)	17,240	17,240	17,240	17,240	17,287	17,287	-	-
Announcement Date	10/02/22	09/02/23	08/02/24	21/02/25	19/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EWORK GROUP AB	15.59x	0.09x	8.86x	6%	106M
VERISK ANALYTICS, INC.	26.65x	8.96x	15.9x	1.04%	24.97B
SS&C TECHNOLOGIES HOLDINGS, INC.	19.78x	3.69x	9.29x	1.38%	18.59B
SAMSUNG SDS CO., LTD.	23.89x	0.73x	7.25x	1.5%	12.16B
OTSUKA CORPORATION	20.1x	0.77x	9.85x	2.85%	8.28B
REPLY S.P.A.	15.43x	1.38x	7.68x	1.3%	4.95B
NS SOLUTIONS CORPORATION	21.24x	1.46x	9.59x	2.34%	4.39B
POSCO DX COMPANY LTD.	75.18x	2.89x	50.74x	0.63%	2.24B
CHINA TRANSINFO TECHNOLOGY CO., LTD	24.15x	0.98x	11.49x	0.44%	1.83B
Average	26.89x	2.33x	14.52x	1.94%	8.61B
Weighted average by Cap.	24.17x	4.25x	12.32x	1.46%