Valuation Swedbank AB Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart 23:56:51 02/10/2026 +04			5-day change	1st Jan Change
35.87 ^EUR	+1.79%		-1.75%	+20.69%

10-02	Simplicity Sverige fell 1.7 percent in September, weakness in discretionary goods	FW
10-02	Simplicity Norden fell 0.3 percent in September, increased weighting in Atlas Copco	FW

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	454,205	-	-
Change	-	-2.49%	14.84%	7.43%	46.95%	25.82%	-	-
Enterprise Value (EV)	204,213	199,120	228,671	245,657	360,989	454,205	454,205	454,205
Change	-	-2.49%	14.84%	7.43%	46.95%	25.82%	0%	0%
P/E	9.81x	9.13x	6.72x	7.07x	11.1x	14.9x	13x	12.2x
PBR	1.26x	1.13x	1.15x	1.12x	1.6x	2.02x	1.96x	1.88x
PEG	-	1.95x	0.1x	3.63x	-1.82x	-2.25x	0.9x	1.85x
Capitalization / Revenue	4.36x	3.74x	3.13x	3.32x	5.25x	6.32x	5.98x	5.71x
EV / Revenue	0x	0x	0x	0x	0x	6.32x	5.98x	5.71x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	10.6x	9.26x	8.64x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	9.25	9.75	15.15	21.7	20.45	24.23	25.81	26.79
Rate of return	5.08%	5.5%	7.45%	9.94%	6.37%	5.99%	6.39%	6.63%
EPS ²	18.56	19.43	30.27	30.86	28.98	27.06	31	33.04
Distribution rate	49.8%	50.2%	50%	70.3%	70.6%	89.5%	83.3%	81.1%
Net sales ¹	46,890	53,221	73,057	74,104	68,736	71,861	75,992	79,599
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	26,043	31,806	48,957	48,728	44,203	42,904	49,059	52,560
Net income ¹	20,871	21,877	34,128	34,869	32,759	30,544	34,849	37,343
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	182.10	177.30	203.30	218.30	321.10	404.20	404.20	404.20
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

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.($)
JPMORGAN CHASE & CO.	13.12x	-	-	1.91%	884B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.17x	-	-	5.03%	415B
BANK OF AMERICA CORPORATION	11.69x	-	-	2.22%	376B
AGRICULTURAL BANK OF CHINA LIMITED	6.58x	-	-	4.81%	357B
CHINA CONSTRUCTION BANK CORPORATION	6.14x	-	-	5.02%	328B
HSBC HOLDINGS PLC	11.67x	-	-	4.46%	327B
BANK OF CHINA LIMITED	6.7x	-	-	4.75%	303B
ROYAL BANK OF CANADA	17.18x	-	-	2.45%	271B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	13.93x	-	-	2.82%	253B
Average	10.35x			3.72%	390.29B
Weighted average by Cap.	10.51x			3.49%