|
Market Closed -
Nasdaq Stockholm
16:30:00 30/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 3.375 SEK | 0.00% |
|
+1.05% | -70.24% |
| 10-22 | Linc increased net asset value per share to 79.7 kronor | FW |
| 10-21 | 14 stocks have so far today posted new 52-week lows on the Stockholm Stock Exchange | FW |
Company Valuation: OssDsign AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 496.5 | 415.2 | 781.3 | 962.9 | 1,254 | 373.4 | - | - |
| Change | - | -16.38% | 88.16% | 23.25% | 30.25% | -70.23% | - | - |
| Enterprise Value (EV) 1 | 347.1 | 291.8 | 621.1 | 865.2 | 1,064 | 258.4 | 321.4 | 365.4 |
| Change | - | -15.92% | 112.84% | 39.31% | 23% | -75.72% | 24.38% | 13.69% |
| P/E | -4.58x | -3.42x | -5x | -19.7x | -22.7x | -7.42x | -8.54x | -17.8x |
| PBR | 1.89x | 1.83x | 3.33x | 4.5x | 4.05x | 1.42x | 1.7x | 1.88x |
| PEG | - | 0.3x | 0.85x | 0.3x | - | 0.82x | 0.6x | 0.3x |
| Capitalization / Revenue | 15.7x | 7.29x | 6.97x | 7.19x | 6.96x | 2.4x | 1.67x | 1.29x |
| EV / Revenue | 10.9x | 5.12x | 5.54x | 6.46x | 5.91x | 1.66x | 1.44x | 1.26x |
| EV / EBITDA | -4.37x | -3.61x | - | - | -47x | -5.33x | -8.57x | -19.2x |
| EV / EBIT | -3.89x | -3.22x | -6.75x | -17.5x | -40.2x | -4.98x | -7.69x | -16.1x |
| EV / FCF | -3.87x | -3.27x | -6.6x | -13.9x | -16.4x | -4.07x | -6.43x | -11.6x |
| FCF Yield | -25.8% | -30.5% | -15.1% | -7.21% | -6.08% | -24.6% | -15.6% | -8.62% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -1.9 | -1.7 | -1.6 | -0.5 | -0.5 | -0.455 | -0.395 | -0.19 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 31.73 | 56.98 | 112.2 | 133.9 | 180.2 | 155.8 | 223 | 289.8 |
| EBITDA 1 | -79.45 | -80.85 | - | - | -22.66 | -48.5 | -37.5 | -19 |
| EBIT 1 | -89.18 | -90.57 | -91.96 | -49.43 | -26.5 | -51.9 | -41.8 | -22.7 |
| Net income 1 | -93.92 | -99.39 | -130.5 | -49.66 | -50.99 | -49.9 | -43.3 | -20.95 |
| Net Debt 1 | -149.5 | -123.4 | -160.2 | -97.71 | -190 | -115 | -52 | -8 |
| Reference price 2 | 8.700 | 5.820 | 8.000 | 9.860 | 11.340 | 3.375 | 3.375 | 3.375 |
| Nbr of stocks (in thousands) | 57,075 | 71,343 | 97,659 | 97,659 | 110,597 | 110,626 | - | - |
| Announcement Date | 22/02/22 | 21/02/23 | 06/02/24 | 04/02/25 | 03/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -7.42x | 1.66x | -5.33x | - | 38M | |
| 35.13x | 4.15x | 15.59x | 2.44% | 184B | |
| 24.35x | 4.53x | 15.49x | 1.24% | 112B | |
| 20.76x | 3.57x | 12.79x | 2.94% | 118B | |
| 32.34x | 3.11x | 12.55x | 2.2% | 94.58B | |
| 18.14x | 0.21x | 13.15x | 0.72% | 63.13B | |
| 31.66x | 7.9x | 20.3x | 1.25% | 55.66B | |
| 39.25x | 3.62x | 12.32x | 2.11% | 53.9B | |
| 37.34x | 9.27x | 25.93x | -.--% | 43.42B | |
| 44.54x | 3.36x | 12.49x | 0.52% | 34.68B | |
| Average | 27.61x | 4.14x | 13.53x | 1.49% | 75.93B | |
| Weighted average by Cap. | 30.14x | 4.15x | 15.12x | 1.83% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- OSSD Stock
- Valuation OssDsign AB
Select your edition
All financial news and data tailored to specific country editions
