Company Valuation: Zaplox AB

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 46 74.4 41.04 20.49 37.46 32.56
Change - 61.74% -44.85% -50.08% 82.86% -13.08%
Enterprise Value (EV) 1 42.82 53.71 29.67 13.71 26.74 31.68
Change - 25.43% -44.77% -53.8% 95.11% 18.46%
P/E -1.14x -1.44x -0.9x -0.78x -1.79x -3.09x
PBR 4.35x 3.47x 4.38x 3.15x 3.59x -68.7x
PEG - 0x 0x 0x 0x 0.1x
Capitalization / Revenue 12.4x 24.9x 7.91x 1.34x 1.99x 1.69x
EV / Revenue 11.6x 18x 5.72x 0.9x 1.42x 1.65x
EV / EBITDA -1.65x -1.68x -0.93x -0.74x -1.7x -3.65x
EV / EBIT -1.65x -1.42x -0.93x -0.74x -1.7x -3.64x
EV / FCF -3.01x -3.13x -1.73x -1.01x -2.69x -7.08x
FCF Yield -33.2% -32% -57.7% -99% -37.1% -14.1%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -34 -18 -8 -1.6 -0.58 -0.2928
Distribution rate - - - - - -
Net sales 1 3.696 2.989 5.185 15.27 18.82 19.22
EBITDA 1 -25.92 -31.94 -31.78 -18.46 -15.7 -8.684
EBIT 1 -25.94 -37.95 -31.82 -18.52 -15.73 -8.699
Net income 1 -26.82 -38.48 -32.74 -20.52 -17.26 -10.54
Net Debt 1 -3.179 -20.69 -11.37 -6.78 -10.72 -0.884
Reference price 2 38.600 26.000 7.170 1.250 1.040 0.904
Nbr of stocks (in thousands) 1,192 2,862 5,723 16,389 36,020 36,020
Announcement Date 05/05/21 28/04/22 03/05/23 02/05/24 06/05/25 08/04/26
1SEK in Million2SEK
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 4.62M
20.06x12.81x15.26x-.--% 105B
13.8x3.7x7.74x-.--% 98.91B
32.31x4.02x12.02x-.--% 44.61B
24.79x5.09x12.31x-.--% 44.23B
15.47x5.6x14.31x0.92% 38.43B
14.46x5.62x11.48x-.--% 13.97B
21.73x2.08x12.01x-.--% 12.28B
26.76x - - 3.63% 10.65B
64.94x3.95x16.13x-.--% 8.42B
Average 26.04x 5.36x 12.66x 0.51% 37.67B
Weighted average by Cap. 20.99x 6.75x 12.14x 0.2%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!