|
Real-time Estimate
Cboe Europe
16:19:52 15/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 262.50 SEK | -2.99% |
|
+4.82% | +36.15% |
| 09-24 | Sdiptech AB Announces Executive Changes | CI |
| 09-24 | Sdiptech appoints Anders Petré as business area head | FW |
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 | 10,281 | - | - |
| Change | - | -48.76% | 19.98% | -11.86% | -19.39% | 41.16% | - | - |
| Enterprise Value (EV) 1 | 18,801 | 11,746 | 13,760 | 13,163 | 10,884 | 13,426 | 12,876 | 12,273 |
| Change | - | -37.53% | 17.15% | -4.34% | -17.32% | 23.36% | -4.09% | -4.69% |
| P/E | 72x | 19.7x | 23.8x | 26.6x | -87.9x | 27.4x | 17.3x | 15.3x |
| PBR | 6.55x | 2.3x | 2.59x | 2.03x | 1.78x | 2.34x | 2.06x | 1.82x |
| PEG | - | 0.3x | -18.21x | -1.3x | 1x | -0x | 0.3x | 1.2x |
| Capitalization / Revenue | 6.13x | 2.38x | 2.13x | 1.75x | 1.4x | 2.03x | 1.89x | 1.77x |
| EV / Revenue | 6.92x | 3.28x | 2.86x | 2.55x | 2.09x | 2.65x | 2.37x | 2.11x |
| EV / EBITDA | 37.2x | 13.7x | 12x | 10.6x | 8.32x | 11.5x | 9.24x | 8.21x |
| EV / EBIT | 51.6x | 18.3x | 16.5x | 14.7x | 24x | 15.9x | 12.4x | 10.9x |
| EV / FCF | 56.3x | 32.9x | 32.1x | 22.1x | 14.6x | 28.9x | 20.6x | 16.9x |
| FCF Yield | 1.78% | 3.04% | 3.12% | 4.53% | 6.84% | 3.47% | 4.86% | 5.92% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 6.55 | 11.48 | 11.33 | 8.93 | -2.18 | 9.872 | 15.68 | 17.67 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 2,719 | 3,585 | 4,818 | 5,166 | 5,196 | 5,076 | 5,443 | 5,804 |
| EBITDA 1 | 506 | 858.3 | 1,146 | 1,240 | 1,308 | 1,164 | 1,394 | 1,494 |
| EBIT 1 | 364.4 | 641.2 | 835.5 | 895 | 454 | 843.1 | 1,040 | 1,130 |
| Net income 1 | 245.9 | 427.1 | 444.2 | 432 | -31 | 382.7 | 599.8 | 679.2 |
| Net Debt 1 | 2,127 | 3,203 | 3,510 | 4,129 | 3,601 | 3,146 | 2,596 | 1,992 |
| Reference price 2 | 471.50 | 226.00 | 269.80 | 237.80 | 191.70 | 270.60 | 270.60 | 270.60 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 27.41x | 2.65x | 11.53x | -.--% | 1.02B | |
| 23.4x | - | - | -.--% | 1,127B | |
| 26.81x | 2.16x | 13.45x | 1.03% | 164B | |
| 21.79x | 3.68x | 12.66x | 1.89% | 84.82B | |
| 28.28x | 2.08x | 15.6x | 0.8% | 78.85B | |
| 23.55x | 5.06x | 17.24x | 2.43% | 76.75B | |
| 19.61x | 1.58x | 11.17x | 1.25% | 66.8B | |
| 30.42x | 3.8x | 17.34x | 2.91% | 65.8B | |
| 51.49x | 3.15x | 16.14x | 2.42% | 28.67B | |
| Average | 28.09x | 3.02x | 14.39x | 1.41% | 188.16B | |
| Weighted average by Cap. | 24.49x | 2.94x | 14.46x | 0.55% |
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
- SDIP B Stock
- Valuation Sdiptech AB
Select your edition
All financial news and data tailored to specific country editions
