|
Real-time
Boerse Muenchen
15:44:30 25/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 36.47 EUR | +0.55% |
|
+1.06% | +22.24% |
| 09-24 | Sweden - compilation of economic forecasts | FW |
| 09-23 | Stockholm stock market flat at the open, Sweco strengthens on buy upgrade | FW |
Company Valuation: Swedbank AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 204,213 | 199,120 | 228,671 | 245,657 | 360,989 | 457,239 | - | - |
| Change | - | -2.49% | 14.84% | 7.43% | 46.95% | 26.66% | - | - |
| Enterprise Value (EV) | 204,213 | 199,120 | 228,671 | 245,657 | 360,989 | 457,239 | 457,239 | 457,239 |
| Change | - | -2.49% | 14.84% | 7.43% | 46.95% | 26.66% | 0% | 0% |
| P/E | 9.81x | 9.13x | 6.72x | 7.07x | 11.1x | 15x | 13.2x | 12.4x |
| PBR | 1.26x | 1.13x | 1.15x | 1.12x | 1.6x | 2.04x | 1.98x | 1.9x |
| PEG | - | 1.95x | 0.1x | 3.63x | -1.82x | -2.29x | 1x | 2.01x |
| Capitalization / Revenue | 4.36x | 3.74x | 3.13x | 3.32x | 5.25x | 6.36x | 6.04x | 5.78x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 6.36x | 6.04x | 5.78x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 10.6x | 9.4x | 8.8x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 9.25 | 9.75 | 15.15 | 21.7 | 20.45 | 24.24 | 25.7 | 26.5 |
| Rate of return | 5.08% | 5.5% | 7.45% | 9.94% | 6.37% | 5.96% | 6.32% | 6.51% |
| EPS 2 | 18.56 | 19.43 | 30.27 | 30.86 | 28.98 | 27.08 | 30.8 | 32.7 |
| Distribution rate | 49.8% | 50.2% | 50% | 70.3% | 70.6% | 89.5% | 83.5% | 81.1% |
| Net sales 1 | 46,890 | 53,221 | 73,057 | 74,104 | 68,736 | 71,857 | 75,677 | 79,081 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 26,043 | 31,806 | 48,957 | 48,728 | 44,203 | 43,227 | 48,642 | 51,952 |
| Net income 1 | 20,871 | 21,877 | 34,128 | 34,869 | 32,759 | 30,569 | 34,597 | 36,867 |
| Net Debt | - | - | - | - | - | - | - | - |
| Reference price 2 | 182.10 | 177.30 | 203.30 | 218.30 | 321.10 | 406.90 | 406.90 | 406.90 |
| Nbr of stocks (in thousands) | 1,121,434 | 1,123,071 | 1,124,796 | 1,125,318 | 1,124,226 | 1,123,715 | - | - |
| Announcement Date | 02/02/22 | 31/01/23 | 24/01/24 | 23/01/25 | 29/01/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.38x | - | - | 1.88% | 900B | |
| 6.35x | - | - | 4.88% | 411B | |
| 12.07x | - | - | 2.13% | 392B | |
| 12.12x | - | - | 4.3% | 339B | |
| 6.24x | - | - | 4.95% | 331B | |
| 6.85x | - | - | 4.64% | 300B | |
| 17.38x | - | - | 2.42% | 276B | |
| 14.28x | - | - | 2.76% | 253B | |
| 11.23x | - | - | 2.32% | 249B | |
| Average | 11.10x | 3.37% | 383.42B | |||
| Weighted average by Cap. | 11.25x | 3.18% |
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
- SWED A Stock
- FRYA Stock
- Valuation Swedbank AB
Select your edition
All financial news and data tailored to specific country editions
