Valuation Sweco AB Nasdaq Stockholm

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 20:00:00 18/06/2026 +04			5-day change	1st Jan Change
132.50 ^SEK	-0.38%		+1.53%	-11.96%

06-17	Sweco AB Receives Contract from Region Skåne for Planning and Designing New Emergency Hospital Campus in Helsingborg with Estimated Order Value of SEK 225 Million	CI
06-17	Stockholm Stock Exchange trades near flat at the open, OMXS30 unchanged	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	60,838	35,813	48,548	59,218	54,412	47,311	-	-
Change	-	-41.13%	35.56%	21.98%	-8.12%	-13.05%	-	-
Enterprise Value (EV) ¹	61,751	36,888	54,085	64,340	59,505	51,229	49,653	47,734
Change	-	-40.26%	46.62%	18.96%	-7.52%	-13.91%	-3.08%	-3.86%
P/E	40.7x	21.7x	29.1x	28.6x	24.5x	19x	16.7x	15.4x
PBR	7.08x	3.6x	4.6x	5x	2.77x	3.47x	3.14x	2.84x
PEG	-	2.1x	33.54x	1.2x	3.44x	1.6x	1.2x	1.85x
Capitalization / Revenue	2.79x	1.47x	1.7x	1.93x	1.72x	1.4x	1.33x	1.27x
EV / Revenue	2.83x	1.52x	1.9x	2.1x	1.88x	1.52x	1.39x	1.28x
EV / EBITDA	26.9x	14.9x	19.2x	19x	16.3x	11x	9.79x	8.85x
EV / EBIT	31.3x	16.4x	22.4x	21.3x	18.6x	14.5x	12.6x	11.3x
EV / FCF	31.4x	16.7x	25.2x	17.4x	16.6x	21.2x	18.1x	16.6x
FCF Yield	3.19%	6%	3.97%	5.73%	6.04%	4.71%	5.54%	6.03%
Dividend per Share ²	2.45	2.7	2.95	3.3	3.7	3.964	4.318	4.692
Rate of return	1.44%	2.7%	2.18%	2%	2.45%	3.03%	3.3%	3.58%
EPS ²	4.18	4.61	4.65	5.75	6.16	6.905	7.855	8.507
Distribution rate	58.6%	58.6%	63.4%	57.4%	60.1%	57.4%	55%	55.2%
Net sales ¹	21,792	24,296	28,523	30,676	31,586	33,694	35,607	37,299
EBITDA ¹	2,294	2,481	2,811	3,384	3,661	4,668	5,073	5,394
EBIT ¹	1,974	2,245	2,416	3,015	3,203	3,521	3,925	4,228
Net income ¹	1,492	1,652	1,667	2,071	2,226	2,508	2,857	3,098
Net Debt ¹	913	1,075	5,537	5,122	5,093	3,919	2,342	423.6
Reference price ²	170.20	99.85	135.10	164.70	150.90	131.00	131.00	131.00
Nbr of stocks (in thousands)	357,485	358,619	359,141	359,778	360,664	360,796	-	-
Announcement Date	11/02/22	09/02/23	09/02/24	07/02/25	11/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HUI LYU ECOLOGICAL TECHNOLOGY GROUPS CO.,LTD.	219.84x	-	-	0.27%	6.39B
KUMAGAI GUMI CO.,LTD.	11.74x	0.44x	7.94x	3.17%	1.51B
NORCONSULT ASA	17.01x	1.07x	7.21x	4.48%	1.13B
GUANGZHOU METRO DESIGN & RESEARCH INSTITUTE CO., LTD.	14.87x	-	-	-	1.09B
Average	65.86x	0.76x	7.57x	2.64%	2.53B
Weighted average by Cap.	143.86x	0.71x	7.62x	1.29%