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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 6.21M
20.38x1.46x14.01x1.62% 43.31B
22.63x2.85x13.95x1.94% 39.37B
11.77x0.93x6.01x3.38% 38.69B
28.4x5.68x19.27x2.43% 21.35B
23.69x2.01x14.55x0.62% 20.82B
15.22x2.1x10.48x1.87% 13.43B
17.44x2.91x11.96x1.42% 12.9B
-21.13x1.41x15.84x3.14% 12.06B
20.68x3.26x10.78x0.62% 9.69B
Average 15.46x 2.51x 12.98x 1.89% 21.16B
Weighted average by Cap. 17.50x 2.31x 12.73x 2.03%

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