Company Valuation: John MattsonAB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 7,251 3,149 4,313 4,639 5,306 4,418 - -
Change - -56.57% 36.94% 7.56% 14.38% -16.73% - -
Enterprise Value (EV) 1 16,470 12,025 11,072 11,343 11,960 11,175 11,350 11,486
Change - -26.99% -7.93% 2.45% 5.44% -6.56% 1.57% 1.2%
P/E 5.22x 25.2x -1.79x 10.8x 13.3x 25.1x 24x -
PBR - - - - - - - -
PEG - -0.3x 0x -0x -1.84x -0.5x 5.64x -
Capitalization / Revenue 17.8x - - - 7.88x 6.38x 6.21x 6.04x
EV / Revenue 40.4x - - - 17.8x 16.1x 15.9x 15.7x
EV / EBITDA 85.3x - 25.3x 27.7x 27.6x 24.7x 24.3x 23.8x
EV / EBIT 85.3x - - - 27.6x 24.7x 24.3x 23.8x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - 0.25 0.25 0.25
Rate of return - - - - - 0.42% 0.42% 0.42%
EPS 2 38.21 3.3 -31.75 5.66 5.25 2.35 2.45 -
Distribution rate - - - - - 10.6% 10.2% -
Net sales 1 407.9 - - - 673 693 712 731
EBITDA 1 193 - 437.3 409.3 434 452 468 482
EBIT 1 193 - - - 434 452 468 482
Net income 1 1,322 123.7 -1,256 429 394.8 307 181 183
Net Debt 1 9,219 8,876 6,759 6,705 6,655 6,757 6,932 7,068
Reference price 2 199.40 83.10 56.90 61.20 70.00 58.90 58.90 58.90
Nbr of stocks (in thousands) 36,365 37,897 75,794 75,794 75,794 75,009 - -
Announcement Date 23/02/22 22/02/23 16/02/24 13/02/25 12/02/26 - - -
1SEK in Million2SEK
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
25.06x16.13x24.72x - 458M
15.32x4.85x13.03x3.31% 43.62B
20.93x4.27x17.53x1.2% 31.13B
8.13x1.43x7.17x4.38% 29.27B
5.92x0.69x1.42x8.43% 28.54B
13.98x3.07x14.73x2.51% 25.18B
15.13x6.83x18.32x1.41% 21.51B
8.77x2.22x7.12x4.03% 20.29B
9.75x1.62x13.77x3.88% 18.02B
Average 13.67x 4.57x 13.09x 3.64% 24.22B
Weighted average by Cap. 12.70x 3.27x 11.62x 3.66%

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. JOMA Stock
  4. Valuation John MattsonAB