Valuation Traction London S.E.

Stocks

Market Closed - London S.E. 19:58:49 21/05/2018 +04			5-day change	1st Jan Change
157.50 ^SEK	-0.32%		-39.42%	-37.25%

09-01	Traction has repurchased shares equivalent to 0.4 percent of its capital	FW
07-24	Trimco Group (UK) Limited completed the acquisition of Nilörngruppen AB (OM:NIL B) from AB Traction (OM:TRAC B), Protector Forsikring ASA (OB:PROT), Kavaljer Fonder, Krister Magnusson, and others.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,766	4,097	3,121	3,579	3,890	3,742
Change	-	48.13%	-23.83%	14.69%	8.68%	-3.8%
Enterprise Value (EV) ¹	1,049	1,985	964.9	1,346	1,512	761
Change	-	89.26%	-51.4%	39.48%	12.39%	-49.68%
P/E	-149x	3.05x	-8.26x	13.3x	8.15x	19.2x
PBR	0.95x	0.97x	0.82x	0.91x	0.92x	0.87x
PEG	-	-0x	0x	-0x	0.1x	-0.3x
Capitalization / Revenue	-369x	3.03x	-8.62x	12.6x	7.93x	17.7x
EV / Revenue	-140x	1.47x	-2.66x	4.73x	3.08x	3.61x
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	-56.7x	1.48x	-2.59x	4.92x	3.16x	3.89x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	2	4.85	8.8	10.45	9	8.3
Rate of return	1.07%	1.75%	4.17%	4.32%	3.42%	3.28%
EPS ²	-1.251	90.85	-25.54	18.24	32.26	13.19
Distribution rate	-160%	5.34%	-34.4%	57.3%	27.9%	62.9%
Net sales ¹	-7.5	1,354	-362.1	284.4	490.4	211.1
EBITDA	-	-	-	-	-	-
EBIT ¹	-18.5	1,344	-373.1	273.6	479.3	195.7
Net income ¹	-18.5	1,344	-377.8	269.8	477.1	195.1
Net Debt ¹	-1,717	-2,112	-2,156	-2,233	-2,377	-2,981
Reference price ²	187.00	277.00	211.00	242.00	263.00	253.00
Nbr of stocks (in thousands)	14,790	14,790	14,790	14,790	14,790	14,790
Announcement Date	17/03/21	30/03/22	31/03/23	28/03/24	21/03/25	27/03/26

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.($)
HAL TRUST	11.86x	1.23x	5.32x	2.45%	16.61B
MERITZ FINANCIAL GROUP INC.	7.86x	14.91x	-	-.--%	15.39B
WASHINGTON H. SOUL PATTINSON AND COMPANY LIMITED	28.3x	6.94x	13.99x	2.56%	11.93B
Average	16.01x	7.69x	9.65x	1.67%	14.64B
Weighted average by Cap.	14.93x	7.57x	8.94x	1.62%