Company Valuation: Ortivus AB

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 227.9 232.1 246.2 166.1 64.86 107.8
Change - 1.84% 6.08% -32.54% -60.95% 66.21%
Enterprise Value (EV) 1 206.8 213.3 244.7 170.3 95.61 118.4
Change - 3.15% 14.74% -30.42% -43.85% 23.88%
P/E 20.1x 25.2x 41.5x -9.01x -2.47x -2.86x
PBR 11.6x 7.89x 6.9x 9.5x -8.6x 4.8x
PEG - -1.3x -1.2x 0x -0.1x 0.1x
Capitalization / Revenue 2.12x 2.46x 2.36x 1.98x 0.81x 1.47x
EV / Revenue 1.92x 2.26x 2.34x 2.03x 1.19x 1.61x
EV / EBITDA 27.6x 16x 32.3x -11.1x -5.22x -6.34x
EV / EBIT 29.9x 17x 36.7x -10.4x -5.01x -6.13x
EV / FCF 22.4x -19.5x -21.5x 40.5x -9.82x -5.58x
FCF Yield 4.46% -5.12% -4.64% 2.47% -10.2% -17.9%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.2558 0.2079 0.133 -0.4118 -0.5621 -0.425
Distribution rate - - - - - -
Net sales 1 107.6 94.27 104.5 84.08 80.41 73.4
EBITDA 1 7.498 13.34 7.571 -15.34 -18.3 -18.68
EBIT 1 6.922 12.57 6.66 -16.4 -19.07 -19.33
Net income 1 11.33 9.211 5.892 -18.24 -24.9 -21.88
Net Debt 1 -21.12 -18.8 -1.458 4.192 30.75 10.64
Reference price 2 5.150 5.240 5.520 3.710 1.390 1.215
Nbr of stocks (in thousands) 44,307 44,307 44,307 44,307 44,307 88,615
Announcement Date 13/04/21 03/04/22 31/03/23 28/03/24 07/04/25 31/03/26
1SEK in Million2SEK
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 16.01M
26.66x4.79x18.41x0.35% 198B
32.98x6.37x20.04x0.7% 144B
37.55x9.83x21.78x-.--% 122B
16.19x3.34x10.77x-.--% 65.44B
30.57x6.83x21.8x-.--% 49.36B
18.62x2.14x11.1x2.82% 44.74B
25.56x5.09x17.4x0.78% 37.13B
44.72x6.25x19.21x-.--% 36.23B
18.8x4.94x12.74x1.22% 28.7B
Average 27.96x 5.51x 17.03x 0.65% 72.61B
Weighted average by Cap. 29.11x 5.89x 18.16x 0.5%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA