|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 21.60 SEK | -2.92% |
|
-15.62% | -43.75% |
| 07-23 | Handelsbanken cuts Swedencare target price, reiterates buy | FW |
| 07-23 | Handelsbanken cuts Swedencare price target to 36 kronor (40), reiterates buy | FW |
Company Valuation: Swedencare AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 18,183 | 4,862 | 9,676 | 7,664 | 6,138 | 3,453 | - | - |
| Change | - | -73.26% | 99.02% | -20.8% | -19.91% | -43.75% | - | - |
| Enterprise Value (EV) 1 | 18,664 | 6,519 | 11,098 | 8,942 | 7,839 | 4,841 | 4,819 | 4,279 |
| Change | - | -65.07% | 70.23% | -19.42% | -12.34% | -38.24% | -0.46% | -11.2% |
| P/E | 314x | 50.4x | 165x | 77.8x | 110x | 23x | 14.8x | 11.5x |
| PBR | 7.51x | 0.65x | 1.34x | 0.95x | 0.92x | 0.51x | 0.49x | 0.48x |
| PEG | - | 2.1x | -4.2x | 1.2x | -2.5x | 0x | 0.3x | 0.4x |
| Capitalization / Revenue | 23.6x | 2.66x | 4.16x | 3.03x | 2.29x | 1.21x | 1.1x | 1.01x |
| EV / Revenue | 24.2x | 3.56x | 4.77x | 3.53x | 2.92x | 1.69x | 1.54x | 1.25x |
| EV / EBITDA | 144x | 17.1x | 22.2x | 15.9x | 15.3x | 8.15x | 6.98x | 5.36x |
| EV / EBIT | 289x | 54.3x | 60.2x | 39.7x | 38.6x | 16.8x | 13.2x | 9.54x |
| EV / FCF | -10.7x | -1.48x | 41.5x | 31.1x | 28.4x | 13.1x | 10.4x | 8.18x |
| FCF Yield | -9.34% | -67.6% | 2.41% | 3.22% | 3.52% | 7.61% | 9.62% | 12.2% |
| Dividend per Share 2 | 0.2 | 0.22 | 0.23 | 0.25 | 0.28 | 0.425 | 0.6933 | 0.9367 |
| Rate of return | 0.13% | 0.72% | 0.38% | 0.52% | 0.73% | 1.97% | 3.21% | 4.34% |
| EPS 2 | 0.49 | 0.61 | 0.37 | 0.62 | 0.35 | 0.9387 | 1.457 | 1.871 |
| Distribution rate | 40.8% | 36.1% | 62.2% | 40.3% | 80% | 45.3% | 47.6% | 50.1% |
| Net sales 1 | 770.4 | 1,829 | 2,325 | 2,530 | 2,683 | 2,858 | 3,125 | 3,413 |
| EBITDA 1 | 129.7 | 380.7 | 499.3 | 560.7 | 511 | 594.2 | 690.6 | 798.4 |
| EBIT 1 | 64.56 | 120 | 184.2 | 225 | 203.2 | 287.6 | 366.4 | 448.6 |
| Net income 1 | 54.62 | 94.45 | 58.6 | 98.9 | 55.5 | 149.4 | 215.1 | 285.2 |
| Net Debt 1 | 480.9 | 1,657 | 1,421 | 1,278 | 1,701 | 1,388 | 1,366 | 826.6 |
| Reference price 2 | 153.90 | 30.75 | 60.96 | 48.24 | 38.40 | 21.60 | 21.60 | 21.60 |
| Nbr of stocks (in thousands) | 118,150 | 158,112 | 158,732 | 158,863 | 159,841 | 159,841 | - | - |
| Announcement Date | 06/04/22 | 16/02/23 | 15/02/24 | 13/02/25 | 12/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.82x | 1.72x | 8.26x | 1.98% | 367M | |
| 11.61x | 3.88x | 8.86x | 2.9% | 31.1B | |
| 258.57x | 3.09x | 15.6x | -.--% | 12.66B | |
| 7.52x | 1.07x | 3.98x | 3.49% | 3.72B | |
| 17.17x | 1.97x | 9.71x | 0.49% | 3.35B | |
| 35.47x | 3.84x | 13.7x | -.--% | 1.86B | |
| 47.8x | - | - | 0.75% | 1.82B | |
| 13.66x | 1.28x | 7.62x | 1.41% | 1.37B | |
| 16.31x | 2.06x | 9.49x | 1.88% | 1.07B | |
| 32.1x | - | - | 0.47% | 968M | |
| Average | 46.30x | 2.36x | 9.65x | 1.34% | 5.83B | |
| Weighted average by Cap. | 67.74x | 3.28x | 10.26x | 1.91% |
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
- SECARE Stock
- Valuation Swedencare AB
Select your edition
All financial news and data tailored to specific country editions
