|
Market Closed -
Nasdaq Stockholm
17:00:00 23/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 112.70 SEK | +0.36% |
|
-3.92% | +37.69% |
| 10-23 | Calendar Monday, October 26 - Friday, October 30 | FW |
| 10-23 | Alleima expected to report adjusted operating profit of SEK244m, FactSet | FW |
Company Valuation: Alleima AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,639 | 19,191 | 18,788 | 20,475 | 28,206 | - | - |
| Change | - | 99.1% | -2.1% | 8.98% | 37.76% | - | - |
| Enterprise Value (EV) 1 | 9,757 | 18,992 | 18,157 | 19,611 | 27,145 | 26,850 | 26,329 |
| Change | - | 94.65% | -4.39% | 8.01% | 38.41% | -1.08% | -1.94% |
| P/E | 6.56x | 12.2x | 15.4x | 30.5x | 20.2x | 18.2x | 16.3x |
| PBR | 0.61x | 1.22x | 1.13x | 1.24x | 1.63x | 1.55x | 1.46x |
| PEG | 0.3x | 1.7x | -0.7x | -0.7x | 0x | 1.6x | 1.5x |
| Capitalization / Revenue | 0.52x | 0.93x | 0.95x | 1.1x | 1.51x | 1.4x | 1.34x |
| EV / Revenue | 0.53x | 0.92x | 0.92x | 1.05x | 1.45x | 1.34x | 1.25x |
| EV / EBITDA | 3.84x | 6.21x | 6.36x | 7.89x | 10.3x | 8.73x | 7.87x |
| EV / EBIT | 5.8x | 8.87x | 9.34x | 12.6x | 16.5x | 13.2x | 11.8x |
| EV / FCF | 315x | 13.4x | 14.3x | 17.8x | 25.8x | 25.9x | 19.1x |
| FCF Yield | 0.32% | 7.47% | 6.97% | 5.61% | 3.88% | 3.86% | 5.24% |
| Dividend per Share 2 | 1.4 | 2 | 2.3 | 2.5 | 2.518 | 2.794 | 3.176 |
| Rate of return | 3.64% | 2.61% | 3.06% | 3.05% | 2.23% | 2.48% | 2.82% |
| EPS 2 | 5.86 | 6.28 | 4.87 | 2.68 | 5.577 | 6.205 | 6.899 |
| Distribution rate | 23.9% | 31.8% | 47.2% | 93.3% | 45.1% | 45% | 46% |
| Net sales 1 | 18,405 | 20,669 | 19,691 | 18,630 | 18,705 | 20,105 | 21,108 |
| EBITDA 1 | 2,540 | 3,056 | 2,856 | 2,485 | 2,646 | 3,075 | 3,346 |
| EBIT 1 | 1,681 | 2,141 | 1,944 | 1,555 | 1,644 | 2,029 | 2,236 |
| Net income 1 | 1,470 | 1,574 | 1,221 | 671 | 1,399 | 1,557 | 1,731 |
| Net Debt 1 | 118 | -199 | -631 | -864 | -1,061 | -1,356 | -1,877 |
| Reference price 2 | 38.42 | 76.62 | 75.10 | 81.85 | 112.70 | 112.70 | 112.70 |
| Nbr of stocks (in thousands) | 250,877 | 250,467 | 250,175 | 250,157 | 250,274 | - | - |
| Announcement Date | 24/01/23 | 23/01/24 | 24/01/25 | 27/01/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.13x | 1.45x | 10.22x | 2.24% | 2.84B | |
| 13.64x | 1.53x | 7.88x | 0.87% | 58.56B | |
| 7.93x | 1.65x | 4.38x | 8.42% | 52.29B | |
| 19.8x | 0.8x | 6.7x | 1.01% | 45.01B | |
| 13.83x | 1.57x | 9.17x | 0.88% | 34.62B | |
| 16.32x | 2.24x | 5.62x | 3.86% | 30.87B | |
| 19.35x | 1.74x | 9.59x | 0.62% | 30.52B | |
| 12.13x | 1.11x | 6.72x | 2.45% | 21.99B | |
| 11.83x | 0.76x | 6.73x | 3.61% | 21.8B | |
| 16.08x | 1.21x | 10.49x | 1.18% | 21.17B | |
| Average | 15.11x | 1.41x | 7.75x | 2.51% | 31.97B | |
| Weighted average by Cap. | 14.39x | 1.44x | 7.26x | 2.72% |
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
- ALLEI Stock
- Valuation Alleima AB
Select your edition
All financial news and data tailored to specific country editions
