Company Valuation: Plejd AB

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 1,867 4,136 8,127 10,595 - -
Change - 121.56% 96.49% 30.37% - -
Enterprise Value (EV) 1 1,867 4,144 8,095 10,431 10,213 9,903
Change - 121.96% 95.36% 28.85% -2.08% -3.04%
P/E 40.6x 39.5x 45.4x 37.9x 28.4x 22.6x
PBR - 7.53x 11.2x 10.3x 7.52x 5.6x
PEG - 0x 0.6x 0.7x 0.8x 0.9x
Capitalization / Revenue - 6.24x 8.69x 8.59x 6.96x 5.79x
EV / Revenue - 6.26x 8.66x 8.45x 6.7x 5.41x
EV / EBITDA - 20.4x 25.5x 22.3x 16.8x 13.2x
EV / EBIT - 30.8x 35.2x 29.2x 21.4x 16.5x
EV / FCF - 86.9x 101x 70.4x 42.3x 29.6x
FCF Yield - 1.15% 0.99% 1.42% 2.36% 3.38%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 4.11 9.36 16.02 24.67 32.93 41.33
Distribution rate - - - - - -
Net sales 1 - 662.3 934.8 1,234 1,523 1,829
EBITDA 1 - 202.6 317.8 467.9 607.5 752
EBIT 1 - 134.5 229.7 357.1 476.8 598.7
Net income 1 44.96 104.7 180.2 280.2 374.1 469.4
Net Debt 1 - 7.502 -31.78 -164.2 -381.6 -691.7
Reference price 2 167.00 370.00 727.00 935.00 935.00 935.00
Nbr of stocks (in thousands) 11,179 11,179 11,179 11,331 - -
Announcement Date 02/04/24 07/02/25 22/01/26 - - -
1SEK in Million2SEK
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
37.91x8.45x22.29x - 1.07B
23.61x2.83x15.44x2.17% 221B
12.29x1.33x6.25x4.08% 166B
23.89x3.15x14.43x2.01% 146B
32.53x4.87x20.44x1.21% 142B
38.44x5.1x22.93x1.3% 124B
29.47x4.23x20.73x0.92% 97.89B
32.96x5.32x18.52x1.37% 90.13B
30.2x3.76x20.19x1.13% 87.2B
84.16x10.41x59.51x0.37% 86.44B
Average 34.54x 4.94x 22.07x 1.62% 116.21B
Weighted average by Cap. 30.94x 4.10x 19.74x 1.83%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Plejd AB

Historical PBR trend

Valuation ratios - PBR - Plejd AB

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Plejd AB

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Plejd AB