|
Real-time
Tradegate
00:03:03 25/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 49.42 EUR | -1.65% |
|
+1.19% | +37.74% |
| 09-23 | 11 stocks have so far today posted new 52-week highs on the Stockholm Stock Exchange | FW |
| 09-18 | Four stocks have so far today posted new 52-week highs on the Stockholm Stock Exchange | FW |
Company Valuation: Loomis AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 17,862 | 20,683 | 19,019 | 23,038 | 26,126 | 37,209 | - | - |
| Change | - | 15.79% | -8.05% | 21.14% | 13.4% | 42.42% | - | - |
| Enterprise Value (EV) 1 | 24,869 | 28,167 | 28,872 | 33,683 | 36,825 | 51,021 | 49,547 | 47,913 |
| Change | - | 13.26% | 2.5% | 16.67% | 9.33% | 38.55% | -2.89% | -3.3% |
| P/E | 16.3x | 13x | 12.8x | 14.3x | 16.8x | 15.1x | 13.1x | 12x |
| PBR | 1.78x | 1.65x | 1.51x | 1.69x | 2.18x | 2.85x | 2.56x | 2.31x |
| PEG | - | 0.3x | -2.92x | 1.2x | -16.42x | 0.3x | 0.9x | 1.34x |
| Capitalization / Revenue | 0.91x | 0.82x | 0.66x | 0.76x | 0.86x | 1.16x | 1.08x | 1.05x |
| EV / Revenue | 1.26x | 1.11x | 1.01x | 1.11x | 1.21x | 1.59x | 1.44x | 1.35x |
| EV / EBITDA | 6.44x | 5.65x | 5.02x | 5.12x | 5.43x | 6.81x | 5.99x | 5.6x |
| EV / EBIT | 13.6x | 11x | 10x | 9.79x | 10.2x | 12.1x | 10.5x | 9.65x |
| EV / FCF | 15.5x | 12.7x | 9.25x | 8.25x | 11.5x | 13.4x | 11x | 10x |
| FCF Yield | 6.44% | 7.88% | 10.8% | 12.1% | 8.7% | 7.45% | 9.12% | 9.97% |
| Dividend per Share 2 | 6 | 8.5 | 12 | 12.5 | 14 | 16.56 | 18.45 | 19.87 |
| Rate of return | 2.49% | 2.97% | 4.48% | 3.72% | 3.59% | 2.98% | 3.32% | 3.57% |
| EPS 2 | 14.73 | 21.92 | 20.96 | 23.45 | 23.21 | 36.76 | 42.42 | 46.22 |
| Distribution rate | 40.7% | 38.8% | 57.3% | 53.3% | 60.3% | 45.1% | 43.5% | 43% |
| Net sales 1 | 19,723 | 25,315 | 28,707 | 30,442 | 30,427 | 31,996 | 34,500 | 35,580 |
| EBITDA 1 | 3,862 | 4,983 | 5,746 | 6,584 | 6,783 | 7,494 | 8,266 | 8,557 |
| EBIT 1 | 1,835 | 2,555 | 2,888 | 3,440 | 3,597 | 4,209 | 4,720 | 4,964 |
| Net income 1 | 1,104 | 1,602 | 1,495 | 1,641 | 1,582 | 2,472 | 2,819 | 3,033 |
| Net Debt 1 | 7,007 | 7,484 | 9,853 | 10,645 | 10,699 | 13,812 | 12,338 | 10,704 |
| Reference price 2 | 240.70 | 286.00 | 267.60 | 336.40 | 390.40 | 556.00 | 556.00 | 556.00 |
| Nbr of stocks (in thousands) | 74,208 | 72,318 | 71,071 | 68,485 | 66,922 | 66,922 | - | - |
| Announcement Date | 03/02/22 | 02/02/23 | 31/01/24 | 05/02/25 | 04/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.64x | 1.66x | 8.74x | 1.87% | 16.02B | |
| 75.92x | 3.2x | 7.07x | 2.58% | 9.28B | |
| 12.4x | 0.76x | 7.62x | 3.99% | 8.69B | |
| 68.27x | - | - | - | 4.67B | |
| 24.71x | 1.84x | 9.97x | - | 4.13B | |
| 15.12x | 1.59x | 6.81x | 2.98% | 3.74B | |
| 11.53x | 0.59x | 5.1x | 6.03% | 1.76B | |
| Average | 32.80x | 1.61x | 7.55x | 3.49% | 6.9B | |
| Weighted average by Cap. | 34.31x | 1.78x | 7.97x | 2.79% |
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
- LOOMIS Stock
- K900 Stock
- Valuation Loomis AB
Select your edition
All financial news and data tailored to specific country editions
