|
Market Closed -
Nasdaq Stockholm
21:00:00 06/11/2026 +04
|
5-day change | 1st Jan Change | ||
| 283.20 SEK | -1.60% |
|
+2.31% | -19.55% |
| 11-05 | Case Corporate Bond Fund Safe Play declined 0.77 percent in October | FW |
| 11-04 | Broad gains on Stockholm Stock Exchange after midterm elections, OMXS30 index up 0.8 percent | FW |
Company Valuation: Lifco AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 122,956 | 79,102 | 112,282 | 145,622 | 159,884 | 130,723 | - | - |
| Change | - | -35.67% | 41.95% | 29.69% | 9.79% | -18.24% | - | - |
| Enterprise Value (EV) 1 | 130,069 | 87,678 | 122,915 | 157,216 | 171,932 | 140,364 | 137,510 | 136,669 |
| Change | - | -32.59% | 40.19% | 27.91% | 9.36% | -18.36% | -2.03% | -0.61% |
| P/E | 51.5x | 28.4x | 34.3x | 44.1x | 44x | 32.4x | 29.7x | 27.7x |
| PBR | 11.6x | 5.98x | 7.38x | 7.98x | 8.35x | 5.84x | 5.17x | 4.62x |
| PEG | - | 1.7x | 1.9x | 52.99x | 4.4x | 2.9x | 3.31x | 3.71x |
| Capitalization / Revenue | 7.03x | 3.67x | 4.59x | 5.57x | 5.66x | 4.27x | 4.01x | 3.81x |
| EV / Revenue | 7.44x | 4.07x | 5.03x | 6.02x | 6.09x | 4.58x | 4.22x | 3.98x |
| EV / EBITDA | 31.6x | 17.1x | 19.6x | 23.8x | 24.3x | 18x | 16.5x | 15.4x |
| EV / EBIT | 41.4x | 22.2x | 25.9x | 32.1x | 33.3x | 24.3x | 21.6x | 20.1x |
| EV / FCF | 48.7x | 31.1x | 30.2x | 38.9x | 37x | 28.2x | 25.2x | 23.1x |
| FCF Yield | 2.05% | 3.22% | 3.31% | 2.57% | 2.71% | 3.55% | 3.98% | 4.34% |
| Dividend per Share 2 | 1.5 | 1.8 | 2.1 | 2.4 | 2.7 | 2.858 | 3.296 | 3.547 |
| Rate of return | 0.55% | 1.03% | 0.85% | 0.75% | 0.77% | 0.99% | 1.15% | 1.23% |
| EPS 2 | 5.26 | 6.13 | 7.21 | 7.27 | 8 | 8.886 | 9.684 | 10.41 |
| Distribution rate | 28.5% | 29.4% | 29.1% | 33% | 33.8% | 32.2% | 34% | 34.1% |
| Net sales 1 | 17,480 | 21,552 | 24,454 | 26,137 | 28,251 | 30,619 | 32,602 | 34,346 |
| EBITDA 1 | 4,122 | 5,140 | 6,287 | 6,618 | 7,073 | 7,787 | 8,333 | 8,856 |
| EBIT 1 | 3,141 | 3,953 | 4,753 | 4,896 | 5,170 | 5,769 | 6,368 | 6,805 |
| Net income 1 | 2,390 | 2,784 | 3,274 | 3,301 | 3,633 | 4,047 | 4,405 | 4,748 |
| Net Debt 1 | 7,113 | 8,576 | 10,633 | 11,594 | 12,048 | 9,640 | 6,786 | 5,946 |
| Reference price 2 | 270.70 | 174.15 | 247.20 | 320.60 | 352.00 | 287.80 | 287.80 | 287.80 |
| Nbr of stocks (in thousands) | 454,216 | 454,216 | 454,216 | 454,216 | 454,216 | 454,216 | - | - |
| Announcement Date | 02/02/22 | 03/02/23 | 02/02/24 | 31/01/25 | 30/01/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 32.39x | 4.58x | 18.02x | 0.99% | 13.35B | |
| 26.88x | - | - | -.--% | 1,224B | |
| 21.61x | 1.72x | 10.41x | 1.25% | 136B | |
| 24.55x | 4.16x | 14.12x | 1.66% | 97.03B | |
| 24.85x | 5.3x | 18.1x | 2.25% | 81.11B | |
| 9.73x | 3.94x | 17.91x | 2.39% | 68.48B | |
| 22.66x | 1.7x | 12.79x | 0.98% | 64.95B | |
| 17.87x | 1.43x | 9.96x | 1.36% | 61.58B | |
| 55.9x | 3.37x | 17.08x | 2.22% | 31.41B | |
| Average | 26.27x | 3.28x | 14.80x | 1.46% | 197.52B | |
| Weighted average by Cap. | 25.68x | 3.08x | 13.91x | 0.51% |
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
- LIFCO B Stock
- Valuation Lifco AB
Select your edition
All financial news and data tailored to specific country editions
