|
Real-time Estimate
Cboe Europe
14:21:31 01/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 84.50 SEK | -0.94% |
|
-1.64% | -3.33% |
| 09-29 | Stockholm exchange loses momentum, OMXS30 index up 0.2 percent | FW |
| 09-29 | Systemair to Stop Production at Facility in Waalwijk, Netherlands; 70 Jobs Affected | MT |
Company Valuation: Systemair AB
Data adjusted to current consolidation scope
| Fiscal Period: April | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 12,979 | 18,491 | 15,600 | 17,098 | 14,734 | 17,702 | - | - |
| Change | - | 42.47% | -15.64% | 9.6% | -13.82% | 20.14% | - | - |
| Enterprise Value (EV) 1 | 15,022 | 19,994 | 16,648 | 17,999 | 15,622 | 18,436 | 17,724 | 17,137 |
| Change | - | 33.09% | -16.73% | 8.11% | -13.2% | 18.01% | -3.86% | -3.32% |
| P/E | 23.9x | 17.8x | 24.2x | 25.1x | 19.3x | 18.6x | 16.1x | 14.7x |
| PBR | 3.4x | 3.51x | 2.76x | 2.97x | 2.41x | 2.61x | 2.36x | 2.14x |
| PEG | - | 0.2x | -0.6x | 4.58x | 1.6x | 0.7x | 1x | 1.59x |
| Capitalization / Revenue | 1.35x | 1.53x | 1.27x | 1.39x | 1.18x | 1.32x | 1.24x | 1.18x |
| EV / Revenue | 1.56x | 1.66x | 1.36x | 1.46x | 1.25x | 1.38x | 1.25x | 1.14x |
| EV / EBITDA | 12.2x | 11.9x | 11x | 11.3x | 9.58x | 10.1x | 8.76x | 7.89x |
| EV / EBIT | 18.3x | 18x | 15.3x | 16x | 13.4x | 13.6x | 11.5x | 10.3x |
| EV / FCF | -165x | 76.3x | 17.6x | 24.9x | 22.2x | 27.5x | 17.4x | 16.5x |
| FCF Yield | -0.61% | 1.31% | 5.69% | 4.02% | 4.51% | 3.63% | 5.74% | 6.08% |
| Dividend per Share 2 | 0.9 | 1.1 | 1.2 | 1.35 | 1.45 | 1.78 | 2.08 | 2.26 |
| Rate of return | 1.44% | 1.24% | 1.6% | 1.64% | 2.04% | 2.09% | 2.44% | 2.65% |
| EPS 2 | 2.61 | 5 | 3.1 | 3.27 | 3.67 | 4.588 | 5.314 | 5.806 |
| Distribution rate | 34.5% | 22% | 38.7% | 41.3% | 39.5% | 38.8% | 39.1% | 38.9% |
| Net sales 1 | 9,634 | 12,058 | 12,257 | 12,302 | 12,503 | 13,400 | 14,227 | 15,001 |
| EBITDA 1 | 1,229 | 1,678 | 1,507 | 1,586 | 1,630 | 1,819 | 2,023 | 2,172 |
| EBIT 1 | 821 | 1,110 | 1,085 | 1,125 | 1,170 | 1,353 | 1,535 | 1,669 |
| Net income 1 | 543.9 | 1,040 | 645.6 | 680.7 | 760.8 | 951 | 1,105 | 1,208 |
| Net Debt 1 | 2,043 | 1,502 | 1,048 | 901 | 888.1 | 734.4 | 22.58 | -565 |
| Reference price 2 | 62.40 | 88.90 | 75.00 | 82.20 | 71.00 | 85.30 | 85.30 | 85.30 |
| Nbr of stocks (in thousands) | 208,000 | 208,000 | 208,000 | 208,000 | 207,525 | 207,525 | - | - |
| Announcement Date | 08/06/22 | 08/06/23 | 04/06/24 | 05/06/25 | 10/06/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.59x | 1.38x | 10.14x | 2.09% | 1.77B | |
| 25.32x | 3.01x | 16.43x | 2.03% | 240B | |
| 14.05x | 1.74x | 7.85x | 3.64% | 204B | |
| 30.69x | 3.93x | 18.15x | 1.59% | 186B | |
| 38.23x | 5.65x | 23.73x | 1.03% | 167B | |
| 46.12x | 6.19x | 27.68x | 1.07% | 154B | |
| 29.9x | 4.3x | 21.07x | 0.9% | 99.45B | |
| 92.68x | 11.48x | 65.59x | 0.34% | 95.8B | |
| 39.94x | 6.56x | 26.34x | 0.1% | 92.9B | |
| 31.06x | 3.87x | 20.76x | 1.09% | 90.04B | |
| Average | 36.66x | 4.81x | 23.77x | 1.39% | 133.12B | |
| Weighted average by Cap. | 34.96x | 4.65x | 22.44x | 1.58% |
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
- SYSR Stock
- Valuation Systemair AB
Select your edition
All financial news and data tailored to specific country editions
