|
Market Closed -
OTC Markets
19:59:35 22/06/2022 +04
|
5-day change | 1st Jan Change | ||
| 6.380 USD | -9.89% |
|
-.--% | - |
| 04:39pm | Arctic Securities Starts Wihlborgs Fastigheter Coverage at Buy | MT |
| 02:39pm | Stockholm stocks stay upbeat at midday, OMXS30 index rises 0.9 percent | FW |
Company Valuation: Wihlborgs AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 31,573 | 24,133 | 28,975 | 32,218 | 28,053 | 22,996 | - | - |
| Change | - | -23.56% | 20.06% | 11.19% | -12.93% | -18.03% | - | - |
| Enterprise Value (EV) 1 | 54,873 | 50,780 | 56,578 | 61,897 | 61,040 | 70,691 | 70,827 | 70,618 |
| Change | - | -7.46% | 11.42% | 9.4% | -1.39% | 15.81% | 0.19% | -0.3% |
| P/E | 9.43x | 10.6x | -1,047x | 18.9x | 12.6x | 12.1x | 8.95x | 8.28x |
| PBR | 1.44x | 1.03x | 1.29x | 1.39x | 1.15x | 1.05x | 0.97x | 0.9x |
| PEG | - | -0.3x | 10x | -0x | 0.4x | -0.9x | 0.3x | 1.02x |
| Capitalization / Revenue | 10.3x | 7.24x | 7.47x | 7.72x | 6.44x | 4.69x | 3.97x | 3.81x |
| EV / Revenue | 17.9x | 15.2x | 14.6x | 14.8x | 14x | 14.4x | 12.2x | 11.7x |
| EV / EBITDA | 25.8x | 22.5x | 21.1x | 21.3x | 20.2x | 20.8x | 17.6x | 16.8x |
| EV / EBIT | 26x | 22.6x | 21.2x | 21.3x | 20.2x | 20.8x | 17.6x | 16.7x |
| EV / FCF | 131x | 120x | -857x | -88.4x | -20.2x | 102x | 50.5x | 38.3x |
| FCF Yield | 0.76% | 0.83% | -0.12% | -1.13% | -4.94% | 0.98% | 1.98% | 2.61% |
| Dividend per Share 2 | 3 | 3.1 | 3.15 | 3.2 | 3.3 | 3.417 | 3.533 | 3.642 |
| Rate of return | 2.92% | 3.95% | 3.34% | 3.05% | 3.62% | 4.57% | 4.72% | 4.87% |
| EPS 2 | 10.89 | 7.44 | -0.09 | 5.55 | 7.22 | 6.205 | 8.354 | 9.03 |
| Distribution rate | 27.5% | 41.7% | -3,500% | 57.7% | 45.7% | 55.1% | 42.3% | 40.3% |
| Net sales 1 | 3,060 | 3,335 | 3,881 | 4,174 | 4,354 | 4,905 | 5,794 | 6,032 |
| EBITDA 1 | 2,128 | 2,259 | 2,686 | 2,902 | 3,020 | 3,399 | 4,025 | 4,206 |
| EBIT 1 | 2,112 | 2,243 | 2,671 | 2,902 | 3,020 | 3,399 | 4,033 | 4,229 |
| Net income 1 | 3,348 | 2,288 | -27 | 1,706 | 2,220 | 1,876 | 2,361 | 2,384 |
| Net Debt 1 | 23,300 | 26,647 | 27,603 | 29,679 | 32,987 | 47,695 | 47,831 | 47,622 |
| Reference price 2 | 102.70 | 78.50 | 94.25 | 104.80 | 91.25 | 74.80 | 74.80 | 74.80 |
| Nbr of stocks (in thousands) | 307,427 | 307,427 | 307,427 | 307,427 | 307,427 | 307,427 | - | - |
| Announcement Date | 15/02/22 | 14/02/23 | 13/02/24 | 11/02/25 | 10/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.13x | 4.58x | 12.31x | 3.58% | 40.23B | |
| 17.54x | 3.91x | 15.73x | 1.4% | 27.53B | |
| 5.65x | 0.73x | 1.53x | 8.8% | 27.34B | |
| 7.75x | 1.41x | 7.77x | 4.57% | 25.89B | |
| 13.6x | 3.06x | 14.65x | 2.57% | 25.53B | |
| 10.3x | 2.08x | 8.84x | 4.08% | 20.7B | |
| 8x | 0.89x | 3.23x | 2.79% | 20.46B | |
| 12.92x | 6.37x | 16.74x | 1.68% | 18.84B | |
| 36.56x | 13.51x | 34x | 3.25% | 17.71B | |
| Average | 14.05x | 4.06x | 12.76x | 3.64% | 24.92B | |
| Weighted average by Cap. | 13.47x | 3.78x | 12.09x | 3.74% |
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
- WIHL Stock
- WIHLY Stock
- Valuation Wihlborgs AB
Select your edition
All financial news and data tailored to specific country editions
