Company Valuation: ABAS Protect AB

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025
Market Cap 1 81.38 70.65 65 63.58
Change - -13.18% -8% -2.17%
Enterprise Value (EV) 1 97.87 93.16 89.27 92.5
Change - -4.81% -4.18% 3.62%
P/E - 13.6x 88.6x -18.7x
PBR 2.74x 1.77x 1.59x 1.69x
PEG - - -1x 0x
Capitalization / Revenue 0.83x 0.68x 0.67x 0.72x
EV / Revenue 1x 0.9x 0.92x 1.05x
EV / EBITDA 9.09x 10.8x 21.6x 995x
EV / EBIT 10.3x 13.8x 45.8x -39x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 - 0.7331 0.1039 -0.4803
Distribution rate - - - -
Net sales 1 98.08 104 96.95 88.04
EBITDA 1 10.76 8.603 4.142 0.093
EBIT 1 9.542 6.753 1.951 -2.369
Net income 1 7.933 5.179 0.734 -3.393
Net Debt 1 16.49 22.51 24.27 28.91
Reference price 2 12.700 10.000 9.200 9.000
Nbr of stocks (in thousands) 6,408 7,065 7,065 7,065
Announcement Date 26/04/23 17/04/24 23/04/25 24/04/26
1SEK in Million2SEK
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 5.3M
13.28x1.03x6.68x2.98% 44.07B
22.23x2.79x13.74x1.99% 39.2B
19.29x2.4x12.63x1.56% 16.08B
19.62x3.31x13.39x1.26% 14.82B
-29.39x1.37x15.06x-.--% 11.47B
38.16x0.88x10.66x-.--% 8.86B
16.39x0.85x5.5x3.12% 8.81B
29.25x1.69x13.49x1.41% 8.66B
21.79x3.22x13.35x0.6% 8.13B
Average 16.74x 1.95x 11.61x 1.43% 16.01B
Weighted average by Cap. 16.45x 1.96x 11.09x 1.86%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. ABAS Stock
  4. Valuation ABAS Protect AB