|
Market Closed -
Nasdaq Stockholm
20:00:00 19/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 253.50 SEK | -0.39% |
|
+1.60% | +29.34% |
| 10-16 | Finserve Micro Cap fell 0.58 percent in September - Nordrest and Lime Technology weighed | FW |
| 10-01 | Pareto's Swedish portfolio beats index, replaces more than half of holdings | FW |
Company Valuation: Stille AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 754.5 | 561.5 | 757 | 1,869 | 1,761 | 2,278 | - | - |
| Change | - | -25.58% | 34.82% | 146.88% | -5.77% | 29.34% | - | - |
| Enterprise Value (EV) 1 | 754.5 | 527.8 | 757 | 1,710 | 1,642 | 2,218 | 2,132 | 2,036 |
| Change | - | -30.05% | 43.43% | 125.95% | -3.98% | 35.04% | -3.9% | -4.49% |
| P/E | 46.9x | - | - | 32.1x | 31.6x | 27.3x | 20.9x | 18x |
| PBR | - | - | - | 2.67x | 2.49x | 2.79x | 2.51x | 2.25x |
| PEG | - | - | - | - | -7.31x | 0.5x | 0.7x | 1.1x |
| Capitalization / Revenue | - | 2.28x | 2.57x | 3.28x | 3.1x | 3.12x | 2.84x | 2.59x |
| EV / Revenue | - | 2.14x | 2.57x | 3x | 2.89x | 3.04x | 2.66x | 2.31x |
| EV / EBITDA | - | 12.5x | 12.1x | 17x | 14.4x | 14.9x | 11.9x | 9.77x |
| EV / EBIT | - | 16.3x | 15.7x | 24.3x | 22.4x | 19.7x | 15.1x | 12.2x |
| EV / FCF | - | 22.1x | 31.1x | 28.9x | 55.1x | 31.4x | 20.9x | 17.7x |
| FCF Yield | - | 4.53% | 3.22% | 3.46% | 1.81% | 3.18% | 4.79% | 5.63% |
| Dividend per Share 2 | - | - | - | - | - | - | 2 | 2.5 |
| Rate of return | - | - | - | - | - | - | 0.79% | 0.99% |
| EPS 2 | 3.21 | - | - | 6.48 | 6.2 | 9.3 | 12.14 | 14.11 |
| Distribution rate | - | - | - | - | - | - | 16.5% | 17.7% |
| Net sales 1 | - | 246.4 | 294.9 | 570 | 567.6 | 729.4 | 802.6 | 879.4 |
| EBITDA 1 | - | 42.1 | 62.6 | 100.8 | 113.8 | 148.4 | 179.5 | 208.3 |
| EBIT 1 | - | 32.41 | 48.3 | 70.5 | 73.24 | 112.7 | 140.7 | 166.3 |
| Net income 1 | 16.1 | - | - | 58.21 | 55.7 | 83.57 | 109.1 | 126.8 |
| Net Debt 1 | - | -33.71 | - | -158.5 | -118.7 | -59.81 | -146.3 | -242.1 |
| Reference price 2 | 150.50 | 112.00 | 151.00 | 208.00 | 196.00 | 253.50 | 253.50 | 253.50 |
| Nbr of stocks (in thousands) | 5,013 | 5,013 | 5,013 | 8,985 | 8,985 | 8,985 | - | - |
| Announcement Date | 17/02/22 | 17/02/23 | 16/02/24 | 13/02/25 | 12/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.36x | 3.05x | 15.01x | -.--% | 231M | |
| 30.95x | 4.09x | 15.82x | 2.45% | 181B | |
| 20.26x | 3.52x | 12.59x | 2.99% | 116B | |
| 22.98x | 4.5x | 15.69x | 1.22% | 113B | |
| 27.35x | 2.68x | 10.75x | 2.64% | 79.83B | |
| 18.7x | 0.22x | 13.49x | 0.7% | 65.06B | |
| 31.17x | 7.75x | 19.98x | 1.28% | 54.35B | |
| 36.95x | 3.53x | 12.1x | 2.05% | 52.23B | |
| 37.95x | 9.42x | 26.36x | -.--% | 44.15B | |
| 34.57x | 6.06x | 19.03x | -.--% | 32.47B | |
| Average | 28.82x | 4.48x | 16.08x | 1.33% | 73.88B | |
| Weighted average by Cap. | 27.60x | 4.20x | 15.35x | 1.84% |
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
- STIL Stock
- Valuation Stille AB
Select your edition
All financial news and data tailored to specific country editions
