|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 220.50 SEK | -0.68% |
|
-1.34% | -17.54% |
| 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 |
Company Valuation: Studsvik AB
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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 47.64x | 2.26x | 19.89x | -.--% | 193M | |
| 26.27x | 4.09x | 13.24x | 1.75% | 86.18B | |
| 28.25x | 4.44x | 13.82x | 1.22% | 63.05B | |
| 20.85x | 3.62x | 14.31x | 0.63% | 20.64B | |
| 33.99x | 2.76x | 13.57x | -.--% | 15.25B | |
| 17.51x | - | - | 0.84% | 7.1B | |
| 14.67x | 0.84x | 5.23x | 4.8% | 6.52B | |
| 27.86x | 2.51x | 11.93x | 1.17% | 6.49B | |
| 37.78x | - | - | - | 4.91B | |
| 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% |
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
- SVIK Stock
- Valuation Studsvik AB
Select your edition
All financial news and data tailored to specific country editions
