Valuation Studsvik AB

Stocks

Delayed Nasdaq Stockholm Other stock markets 20:00:00 22/06/2026 +04			5-day change	1st Jan Change
221.50 ^SEK	-0.23%		-1.12%	-17.35%

06-12	Peace Optimism Lifts Stockholm Exchange: Duni Falls on Profit Warning	FW
06-12	Studsvik Applies for Swedish Government Support to Develop New Nuclear Power	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	856.4	907.3	1,063	966.5	2,203	1,852	-	-
Change	-	5.95%	17.21%	-9.12%	127.89%	-15.9%	-	-
Enterprise Value (EV) ¹	811.5	888.4	1,094	1,099	2,268	2,009	1,948	1,919
Change	-	9.48%	23.19%	0.39%	106.4%	-11.4%	-3.04%	-1.49%
P/E	13.6x	19x	21.9x	101x	59x	47.6x	37.4x	33.8x
PBR	2.21x	2.08x	2.73x	2.4x	5.69x	3.96x	3.58x	3.33x
PEG	-	-0.8x	14.16x	-1.3x	0x	18.01x	1.4x	3.2x
Capitalization / Revenue	1.07x	1.11x	1.29x	1.08x	2.49x	2.09x	2.01x	1.95x
EV / Revenue	1.02x	1.09x	1.33x	1.23x	2.57x	2.26x	2.12x	2.02x
EV / EBITDA	8.17x	8.84x	10.7x	-	21.9x	19.9x	17.2x	15.6x
EV / EBIT	10.8x	11.9x	14.9x	24x	33.1x	29.1x	23.8x	22.3x
EV / FCF	13.3x	-36.4x	21.3x	-24x	24.5x	-21.4x	26.3x	31.5x
FCF Yield	7.52%	-2.75%	4.7%	-4.16%	4.08%	-4.68%	3.8%	3.18%
Dividend per Share ²	2	-	2	2	-	-	2	2
Rate of return	1.92%	-	1.55%	1.7%	-	-	0.9%	0.9%
EPS ²	7.69	5.82	5.91	1.17	4.54	4.66	5.93	6.56
Distribution rate	26%	-	33.8%	171%	-	-	33.7%	30.5%
Net sales ¹	798.3	814.8	826	893.1	883.3	888	920	948
EBITDA ¹	99.36	100.4	102.4	-	103.7	101	113	123
EBIT ¹	75.3	74.9	73.4	45.7	68.6	69	82	86
Net income ¹	63.2	47.9	48.6	9.6	37.3	39	50	55
Net Debt ¹	-44.9	-18.9	31	132.2	65.1	157	96	67
Reference price ²	104.20	110.40	129.40	117.60	268.00	222.00	222.00	222.00
Nbr of stocks (in thousands)	8,219	8,219	8,219	8,219	8,219	8,344	-	-
Announcement Date	10/02/22	10/02/23	08/02/24	10/02/25	05/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
STUDSVIK AB	47.64x	2.26x	19.89x	-.--%	193M
WASTE MANAGEMENT, INC.	26.27x	4.09x	13.24x	1.75%	86.18B
REPUBLIC SERVICES, INC.	28.25x	4.44x	13.82x	1.22%	63.05B
VERALTO CORPORATION	20.85x	3.62x	14.31x	0.63%	20.64B
CLEAN HARBORS, INC.	33.99x	2.76x	13.57x	-.--%	15.25B
TETRA TECH, INC.	17.51x	-	-	0.84%	7.1B
FOMENTO DE CONSTRUCCIONES Y CONTRATAS, S.A.	14.67x	0.84x	5.23x	4.8%	6.52B
KURITA WATER INDUSTRIES LTD.	27.86x	2.51x	11.93x	1.17%	6.49B
INFORE ENVIRONMENT TECHNOLOGY GROUP CO., LTD.	37.78x	-	-	-	4.91B
FUJIAN LONGKING CO., LTD.	13.62x	-	-	-	3.02B
Average	26.84x	2.93x	13.14x	1.3%	21.34B
Weighted average by Cap.	26.39x	3.89x	13.26x	1.39%