|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 169.00 SEK | +0.12% |
|
-2.42% | -16.75% |
| 07-15 | Pandox AB Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
| 07-15 | SEB raises Pandox target price to 207 kronor (205), reiterates buy | FW |
Company Valuation: Pandox AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 26,842 | 21,400 | 27,651 | 37,325 | 39,504 | 32,849 | - | - |
| Change | - | -20.27% | 29.21% | 34.99% | 5.84% | -16.85% | - | - |
| Enterprise Value (EV) 1 | 57,872 | 56,864 | 62,508 | 74,738 | 91,364 | 81,056 | 81,149 | 81,238 |
| Change | - | -1.74% | 9.93% | 19.57% | 22.25% | -11.28% | 0.11% | 0.11% |
| P/E | 44x | 5.07x | -47.3x | 21.2x | 12.6x | 13.9x | 12.1x | 11.6x |
| PBR | 1.06x | 0.7x | 0.94x | 1.11x | 1.17x | 0.92x | 0.86x | 0.81x |
| PEG | - | 0x | 0x | -0x | 0.2x | -0.6x | 0.8x | 2.82x |
| Capitalization / Revenue | 8.2x | 3.78x | 4.04x | 5.23x | 5.29x | 3.92x | 3.82x | 3.73x |
| EV / Revenue | 17.7x | 10.1x | 9.13x | 10.5x | 12.2x | 9.68x | 9.44x | 9.23x |
| EV / EBITDA | 31x | 17.2x | 16.9x | 18.9x | 22.4x | 15.7x | 15.2x | 14.9x |
| EV / EBIT | 36.9x | 19.3x | 17.1x | 20.4x | 22.9x | 16.4x | 16x | 15.6x |
| EV / FCF | -53x | 76.8x | 87.8x | 93.2x | 45.4x | 6.67x | 44.4x | 47.9x |
| FCF Yield | -1.89% | 1.3% | 1.14% | 1.07% | 2.2% | 15% | 2.25% | 2.09% |
| Dividend per Share 2 | - | 2.5 | 4 | 4.25 | 4.5 | 4.75 | 5.114 | 5.458 |
| Rate of return | - | 2.15% | 2.66% | 2.22% | 2.22% | 2.81% | 3.03% | 3.23% |
| EPS 2 | 3.32 | 22.94 | -3.18 | 9.04 | 16.13 | 12.17 | 14 | 14.58 |
| Distribution rate | - | 10.9% | -126% | 47% | 27.9% | 39% | 36.5% | 37.4% |
| Net sales 1 | 3,273 | 5,654 | 6,849 | 7,136 | 7,469 | 8,373 | 8,595 | 8,797 |
| EBITDA 1 | 1,868 | 3,304 | 3,696 | 3,961 | 4,086 | 5,170 | 5,342 | 5,460 |
| EBIT 1 | 1,570 | 2,951 | 3,660 | 3,655 | 3,986 | 4,932 | 5,085 | 5,200 |
| Net income 1 | 610 | 4,217 | -585 | 1,689 | 3,139 | 2,161 | 2,619 | 2,729 |
| Net Debt 1 | 31,030 | 35,464 | 34,857 | 37,413 | 51,860 | 48,207 | 48,300 | 48,389 |
| Reference price 2 | 146.00 | 116.40 | 150.40 | 191.80 | 203.00 | 168.80 | 168.80 | 168.80 |
| Nbr of stocks (in thousands) | 183,850 | 183,850 | 183,850 | 194,603 | 194,603 | 194,603 | - | - |
| Announcement Date | 10/02/22 | 09/02/23 | 08/02/24 | 06/02/25 | 05/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.87x | 9.68x | 15.68x | 2.81% | 3.39B | |
| 15.91x | 5x | 13.46x | 3.19% | 45.28B | |
| 21.05x | 4.29x | 17.61x | 1.19% | 31.01B | |
| 8.63x | 1.5x | 7.64x | 4.09% | 30.36B | |
| 5.65x | 0.62x | 1.28x | 8.91% | 27B | |
| 14.4x | 3.12x | 14.94x | 2.44% | 25.69B | |
| 15.25x | 6.85x | 18.39x | 1.4% | 21.48B | |
| 9.06x | 2.34x | 7.19x | 3.85% | 21.36B | |
| Average | 12.98x | 4.17x | 12.02x | 3.49% | 25.7B | |
| Weighted average by Cap. | 13.26x | 3.56x | 11.71x | 3.55% |
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
- PNDX B Stock
- Valuation Pandox AB
Select your edition
All financial news and data tailored to specific country editions
