|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 240.00 SEK | -0.74% |
|
-1.80% | +25.20% |
| 07-06 | Case All Star Småbolag fell 4.20 percent in June, participated in the Savox listing | FW |
| 07-01 | Sjöson Ab acquired Cliff Models AB from Sdiptech AB (OM:SDIP B). | CI |
Company Valuation: Sdiptech AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 16,674 | 8,543 | 10,250 | 9,034 | 7,283 | 9,186 | - | - |
| Change | - | -48.76% | 19.98% | -11.86% | -19.39% | 26.13% | - | - |
| Enterprise Value (EV) 1 | 18,801 | 11,746 | 13,760 | 13,163 | 10,884 | 12,156 | 11,585 | 10,991 |
| Change | - | -37.53% | 17.15% | -4.34% | -17.32% | 11.68% | -4.7% | -5.12% |
| P/E | 72x | 19.7x | 23.8x | 26.6x | -87.9x | 22.6x | 16.1x | 14.5x |
| PBR | 6.55x | 2.3x | 2.59x | 2.03x | 1.78x | 2.1x | 1.86x | 1.66x |
| PEG | - | 0.3x | -18.21x | -1.3x | 1x | -0x | 0.4x | 1.3x |
| Capitalization / Revenue | 6.13x | 2.38x | 2.13x | 1.75x | 1.4x | 1.88x | 1.78x | 1.67x |
| EV / Revenue | 6.92x | 3.28x | 2.86x | 2.55x | 2.09x | 2.48x | 2.25x | 2x |
| EV / EBITDA | 37.2x | 13.7x | 12x | 10.6x | 8.32x | 10.6x | 8.67x | 7.64x |
| EV / EBIT | 51.6x | 18.3x | 16.5x | 14.7x | 24x | 14.4x | 11.6x | 10.1x |
| EV / FCF | 56.3x | 32.9x | 32.1x | 22.1x | 14.6x | 20.5x | 17.9x | 15.3x |
| FCF Yield | 1.78% | 3.04% | 3.12% | 4.53% | 6.84% | 4.88% | 5.58% | 6.52% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 6.55 | 11.48 | 11.33 | 8.93 | -2.18 | 10.69 | 14.99 | 16.67 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 2,719 | 3,585 | 4,818 | 5,166 | 5,196 | 4,894 | 5,157 | 5,508 |
| EBITDA 1 | 506 | 858.3 | 1,146 | 1,240 | 1,308 | 1,150 | 1,336 | 1,439 |
| EBIT 1 | 364.4 | 641.2 | 835.5 | 895 | 454 | 841.7 | 1,001 | 1,086 |
| Net income 1 | 245.9 | 427.1 | 444.2 | 432 | -31 | 417.2 | 587.4 | 663 |
| Net Debt 1 | 2,127 | 3,203 | 3,510 | 4,129 | 3,601 | 2,969 | 2,398 | 1,805 |
| Reference price 2 | 471.50 | 226.00 | 269.80 | 237.80 | 191.70 | 241.80 | 241.80 | 241.80 |
| Nbr of stocks (in thousands) | 35,364 | 37,801 | 37,992 | 37,992 | 37,992 | 37,992 | - | - |
| Announcement Date | 10/02/22 | 10/02/23 | 09/02/24 | 11/02/25 | 10/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.62x | 2.48x | 10.57x | -.--% | 953M | |
| 23.97x | - | - | -.--% | 1,064B | |
| 22.81x | 1.86x | 11.48x | 1.24% | 130B | |
| 20.37x | 3.63x | 12.42x | 2.04% | 82.16B | |
| 30.67x | 2.17x | 16.09x | 0.79% | 79.44B | |
| 23.69x | 5.15x | 17.55x | 2.44% | 77.34B | |
| 23.78x | 1.83x | 13.34x | 1.14% | 73.84B | |
| 31.29x | 4.02x | 17.91x | 3.8% | 71.74B | |
| 38.09x | 2.6x | 13.44x | 3.02% | 23.57B | |
| Average | 26.37x | 2.97x | 14.10x | 1.61% | 178.22B | |
| Weighted average by Cap. | 24.54x | 2.96x | 14.36x | 0.63% |
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
- SDIP B Stock
- Valuation Sdiptech AB
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
