|
Market Closed -
Nasdaq Stockholm
21:00:00 06/11/2026 +04
|
5-day change | 1st Jan Change | ||
| 142.70 SEK | -1.79% |
|
+1.21% | -5.43% |
| 11-06 | PriorNilsson Small Caps rose 1.56 percent in October, Addnode top contributor | FW |
| 11-04 | Sweco board member buys shares for just under SEK 0.3m | FW |
Company Valuation: Sweco AB
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 | 51,558 | - | - |
| Change | - | -41.13% | 35.56% | 21.98% | -8.12% | -5.24% | - | - |
| Enterprise Value (EV) 1 | 61,751 | 36,888 | 54,085 | 64,340 | 59,505 | 55,877 | 52,871 | 51,573 |
| Change | - | -40.26% | 46.62% | 18.96% | -7.52% | -6.1% | -5.38% | -2.46% |
| P/E | 40.7x | 21.7x | 29.1x | 28.6x | 24.5x | 20.6x | 17.9x | 16.5x |
| PBR | 7.08x | 3.6x | 4.6x | 5x | 2.77x | 3.72x | 3.38x | 3.08x |
| PEG | - | 2.1x | 33.54x | 1.2x | 3.44x | 1.7x | 1.2x | 1.96x |
| Capitalization / Revenue | 2.79x | 1.47x | 1.7x | 1.93x | 1.72x | 1.52x | 1.42x | 1.36x |
| EV / Revenue | 2.83x | 1.52x | 1.9x | 2.1x | 1.88x | 1.65x | 1.46x | 1.36x |
| EV / EBITDA | 26.9x | 14.9x | 19.2x | 19x | 16.3x | 12.2x | 10.2x | 9.57x |
| EV / EBIT | 31.3x | 16.4x | 22.4x | 21.3x | 18.6x | 15.7x | 13.3x | 12x |
| EV / FCF | 31.4x | 16.7x | 25.2x | 17.4x | 16.6x | 18x | 15.4x | 14.2x |
| FCF Yield | 3.19% | 6% | 3.97% | 5.73% | 6.04% | 5.55% | 6.5% | 7.03% |
| Dividend per Share 2 | 2.45 | 2.7 | 2.95 | 3.3 | 3.7 | 3.984 | 4.317 | 4.686 |
| Rate of return | 1.44% | 2.7% | 2.18% | 2% | 2.45% | 2.79% | 3.02% | 3.28% |
| EPS 2 | 4.18 | 4.61 | 4.65 | 5.75 | 6.16 | 6.917 | 7.966 | 8.634 |
| Distribution rate | 58.6% | 58.6% | 63.4% | 57.4% | 60.1% | 57.6% | 54.2% | 54.3% |
| Net sales 1 | 21,792 | 24,296 | 28,523 | 30,676 | 31,586 | 33,812 | 36,258 | 38,014 |
| EBITDA 1 | 2,294 | 2,481 | 2,811 | 3,384 | 3,661 | 4,589 | 5,166 | 5,388 |
| EBIT 1 | 1,974 | 2,245 | 2,416 | 3,015 | 3,203 | 3,565 | 3,988 | 4,296 |
| Net income 1 | 1,492 | 1,652 | 1,667 | 2,071 | 2,226 | 2,526 | 2,885 | 3,130 |
| Net Debt 1 | 913 | 1,075 | 5,537 | 5,122 | 5,093 | 4,319 | 1,313 | 14.37 |
| Reference price 2 | 170.20 | 99.85 | 135.10 | 164.70 | 150.90 | 142.70 | 142.70 | 142.70 |
| Nbr of stocks (in thousands) | 357,485 | 358,619 | 359,141 | 359,778 | 360,664 | 361,241 | - | - |
| Announcement Date | 11/02/22 | 09/02/23 | 09/02/24 | 07/02/25 | 11/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.63x | 1.65x | 12.18x | 2.79% | 5.22B | |
| 42.09x | 2.07x | 19.54x | 0.08% | 81.5B | |
| 12.37x | 1.05x | 5.8x | 4.71% | 68.95B | |
| 27.42x | 2.08x | 20.98x | 1.08% | 60.28B | |
| 54.67x | 4.3x | 26.89x | 1.8% | 42.44B | |
| 20.08x | 2.41x | 13.41x | 0.33% | 35.54B | |
| 25.22x | 0.63x | 10.34x | 2.46% | 30.67B | |
| 5.97x | 0.37x | 6.99x | 4.76% | 29.14B | |
| 17.62x | 1.22x | 11.04x | 0.25% | 26.64B | |
| 20.68x | 0.39x | 6.14x | 2.94% | 25.8B | |
| Average | 24.68x | 1.62x | 13.33x | 2.12% | 40.62B | |
| Weighted average by Cap. | 27.15x | 1.76x | 14.55x | 1.96% |
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
- SWEC B Stock
- Valuation Sweco AB
Select your edition
All financial news and data tailored to specific country editions
