Valuation Unibap AB

Stocks

Delayed Nasdaq Stockholm 14:05:26 28/10/2026 +04			5-day change	1st Jan Change
9.140 ^SEK	-0.11%		+2.93%	+36.42%

10-13	Unibap Space Solutions Books Order for Satellite Edge Computing Platforms	MT
10-13	Unibap Space Solutions AB Signs First Contract to Supply Satellite Edge Computing Platforms for Space-Based Signal Intelligence Mission	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	238.9	532.9	169.5	127.4	251.1	417.4
Change	-	123.09%	-68.19%	-24.87%	97.15%	66.25%
Enterprise Value (EV) ¹	205	491.9	169.1	94.59	191.7	406.7
Change	-	139.97%	-65.63%	-44.06%	102.62%	112.18%
P/E	-9.38x	-18.5x	-4.05x	-2x	52.9x	-18.4x
PBR	5.63x	9.28x	8.87x	1.51x	1.85x	3.64x
PEG	-	-25.4x	-0.1x	0x	-1x	0x
Capitalization / Revenue	26.9x	41.9x	7.68x	2.54x	2.79x	4.17x
EV / Revenue	23.1x	38.6x	7.66x	1.89x	2.13x	4.07x
EV / EBITDA	-8.89x	-19.1x	-4.36x	-4.44x	40.4x	-23.5x
EV / EBIT	-8.63x	-18.6x	-4.3x	-4.29x	55.6x	-22.1x
EV / FCF	-22.5x	-27.4x	-	-1.97x	-8.09x	-9.31x
FCF Yield	-4.44%	-3.65%	-	-50.7%	-12.4%	-10.7%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-3.133	-3.156	-4.251	-1.55	0.0762	-0.365
Distribution rate	-	-	-	-	-	-
Net sales ¹	8.881	12.73	22.07	50.08	89.89	100
EBITDA ¹	-23.06	-25.76	-38.78	-21.28	4.744	-17.3
EBIT ¹	-23.74	-26.48	-39.33	-22.02	3.445	-18.38
Net income ¹	-24.41	-25.64	-39.76	-24.45	4.022	-22.74
Net Debt ¹	-33.91	-41.04	-0.432	-32.77	-59.43	-10.77
Reference price ²	29.400	58.400	17.200	3.100	4.030	6.700
Nbr of stocks (in thousands)	8,126	9,126	9,856	41,084	62,305	62,305
Announcement Date	30/09/20	30/09/21	08/05/23	16/04/24	02/04/25	09/04/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
UNIBAP AB	-	-	-	-	66.58M
AMPHENOL CORPORATION	30.54x	5.72x	17.38x	0.65%	193B
KEYENCE CORPORATION	33.85x	12.06x	21.97x	0.82%	121B
CORNING INCORPORATED	45.83x	5.89x	20.25x	0.89%	109B
HON HAI PRECISION INDUSTRY CO., LTD.	13.28x	0.3x	6.68x	3.79%	107B
MURATA MANUFACTURING CO., LTD.	31.14x	5.07x	16.7x	1.11%	73.41B
SAMSUNG ELECTRO-MECHANICS CO., LTD.	56.66x	6.14x	28.07x	0.24%	66.68B
TE CONNECTIVITY PLC	20.72x	3.48x	13.32x	1.29%	65.24B
LUXSHARE PRECISION INDUSTRY CO., LTD.	17.53x	1.04x	11.66x	0.71%	58.93B
EOPTOLINK TECHNOLOGY INC., LTD.	15.47x	5.45x	11.07x	0.82%	49.67B
Average	29.45x	5.02x	16.34x	1.15%	84.42B
Weighted average by Cap.	30.36x	5.43x	16.75x	1.17%