|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 128.90 SEK | -1.68% |
|
-2.50% | -20.73% |
| 07-01 | Pareto makes two changes to its Swedish monthly portfolio, adding Bilia and Nordrest | FW |
| 06-29 | Handelsbanken Reiterates Buy on Paradox, Raises Forecasts Ahead of Q2 | FW |
Company Valuation: Paradox Interactive AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 18,850 | 22,412 | 23,807 | 21,694 | 17,174 | 13,615 | - | - |
| Change | - | 18.9% | 6.22% | -8.87% | -20.83% | -20.73% | - | - |
| Enterprise Value (EV) 1 | 18,419 | 22,412 | 22,587 | 20,259 | 15,964 | 12,192 | 11,989 | 11,750 |
| Change | - | 21.68% | 0.78% | -10.31% | -21.2% | -23.63% | -1.66% | -1.99% |
| P/E | 76.3x | 31.7x | 45.2x | 37.1x | 138x | 22.4x | 19.3x | 16.9x |
| PBR | 11.3x | - | 9.09x | 7.46x | 6.87x | 5.27x | 4.83x | 4.34x |
| PEG | - | 0x | -1.8x | 3.4x | -1.8x | 0x | 1.2x | 1.2x |
| Capitalization / Revenue | 13x | 11.4x | 9.01x | 9.86x | 7.84x | 6.28x | 5.91x | 5.51x |
| EV / Revenue | 12.7x | 11.4x | 8.55x | 9.2x | 7.28x | 5.62x | 5.2x | 4.76x |
| EV / EBITDA | 20.5x | 16.5x | 13.7x | 14.1x | 12x | 9.03x | 8.34x | 7.51x |
| EV / EBIT | 59.9x | 25.3x | 34.3x | 28.1x | 109x | 16.3x | 13.7x | 11.7x |
| EV / FCF | -1,455x | - | 30.3x | 38.9x | 27.5x | 17.9x | 16.7x | 14.9x |
| FCF Yield | -0.07% | - | 3.3% | 2.57% | 3.64% | 5.59% | 6% | 6.72% |
| Dividend per Share 2 | 1 | - | 3 | 3 | 5 | 5.267 | 5.64 | 5.96 |
| Rate of return | 0.56% | - | 1.33% | 1.46% | 3.08% | 4.09% | 4.38% | 4.62% |
| EPS 2 | 2.34 | 6.7 | 4.99 | 5.53 | 1.18 | 5.744 | 6.692 | 7.639 |
| Distribution rate | 42.7% | - | 60.1% | 54.2% | 424% | 91.7% | 84.3% | 78% |
| Net sales 1 | 1,448 | 1,973 | 2,642 | 2,201 | 2,192 | 2,170 | 2,304 | 2,469 |
| EBITDA 1 | 897.3 | 1,361 | 1,648 | 1,432 | 1,326 | 1,350 | 1,437 | 1,565 |
| EBIT 1 | 307.5 | 887.1 | 657.9 | 721.4 | 146 | 746.2 | 874.6 | 1,000 |
| Net income 1 | 247.8 | 708.7 | 530.6 | 584.6 | 125.5 | 606.7 | 706.5 | 806.9 |
| Net Debt 1 | -430.8 | - | -1,219 | -1,435 | -1,210 | -1,423 | -1,626 | -1,864 |
| Reference price 2 | 178.50 | 212.20 | 225.40 | 205.40 | 162.60 | 128.90 | 128.90 | 128.90 |
| Nbr of stocks (in thousands) | 105,600 | 105,619 | 105,619 | 105,619 | 105,623 | 105,623 | - | - |
| Announcement Date | 22/02/22 | 07/02/23 | 06/02/24 | 06/02/25 | 29/01/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.83x | 5.73x | 9.2x | 4.02% | 1.43B | |
| 32.84x | 21.35x | 25.33x | -.--% | 177B | |
| 12.24x | 3.29x | 6.89x | -.--% | 88.06B | |
| 36.84x | 6.02x | 16.7x | 0.37% | 51.51B | |
| 25.03x | 5.36x | 13x | -.--% | 44.84B | |
| 22.14x | 5.31x | 13.49x | 0.93% | 36.71B | |
| 34.95x | 3.12x | 9.37x | -.--% | 35.48B | |
| 38.42x | 2.67x | 15.4x | -.--% | 16.07B | |
| 14.03x | 5.66x | 11.43x | -.--% | 14.44B | |
| 30.71x | - | - | 3.65% | 10.18B | |
| Average | 27.00x | 6.50x | 13.42x | 0.9% | 47.61B | |
| Weighted average by Cap. | 27.60x | 10.87x | 16.73x | 0.2% |
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
- PDX Stock
- Valuation Paradox Interactive AB
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
