Valuation Rottneros AB

Stocks

Real-time Estimate Cboe Europe Other stock markets 13:56:20 07/07/2026 +04			5-day change	1st Jan Change
2.188 ^SEK	-0.55%		+2.10%	-24.48%

06-05	Affärsvärlden adopts a neutral stance on Rottneros	FW
05-09	Rottneros AB, Q1 2026 Earnings Call, May 07, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,243	1,590	1,864	1,858	1,367	774.3
Change	-	27.85%	17.27%	-0.33%	-26.44%	-43.36%
Enterprise Value (EV) ¹	1,324	1,574	1,510	1,753	1,760	1,113
Change	-	18.83%	-4.03%	16.08%	0.38%	-36.75%
P/E	-24.9x	8.03x	3.3x	15.4x	68.9x	-1.35x
PBR	0.96x	1.04x	0.83x	1x	0.81x	0.51x
PEG	-	-0x	0x	-0.2x	-0.8x	0x
Capitalization / Revenue	0.59x	0.69x	0.63x	0.67x	0.5x	0.3x
EV / Revenue	0.63x	0.68x	0.51x	0.63x	0.65x	0.44x
EV / EBITDA	18.1x	4.35x	2.32x	6.9x	10.7x	-5.04x
EV / EBIT	-34.9x	6.32x	2.82x	12.9x	40.9x	-3.03x
EV / FCF	45.1x	-741x	-263x	8.28x	-4.59x	-19x
FCF Yield	2.22%	-0.14%	-0.38%	12.1%	-21.8%	-5.27%
Dividend per Share ²	-	0.4	0.5	0.5	-	-
Rate of return	-	3.84%	4.09%	4.11%	-	-
EPS ²	-0.3277	1.298	3.703	0.79	0.13	-2.155
Distribution rate	-	30.8%	13.5%	63.3%	-	-
Net sales ¹	2,093	2,303	2,980	2,763	2,718	2,539
EBITDA ¹	73	362	650	254	164	-221
EBIT ¹	-38	249	535	136	43	-368
Net income ¹	-50	198	565	121	20	-452
Net Debt ¹	81	-16	-354	-105	393	339
Reference price ²	8.150	10.420	12.220	12.180	8.960	2.900
Nbr of stocks (in thousands)	152,572	152,572	152,572	152,572	152,572	267,001
Announcement Date	22/03/21	22/03/22	21/03/23	28/02/24	21/03/25	21/04/26

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ROTTNEROS AB	-	-	-	-	60.83M
PT INDAH KIAT PULP & PAPER TBK	3.81x	1.74x	6.32x	1.03%	2.15B
ALTRI, SGPS, S.A.	17.23x	1.82x	9.96x	5.61%	1.11B
MERCER INTERNATIONAL INC.	-0.34x	0.78x	23.2x	-.--%	50.4M
Average	6.90x	1.45x	13.16x	2.21%	842.2M
Weighted average by Cap.	8.24x	1.75x	7.79x	2.54%