|
Market Closed -
Nasdaq Stockholm
17:00:00 27/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 117.90 SEK | +0.17% |
|
-1.01% | +43.96% |
| 10-22 | Attendo opens two new care homes in Finland | FW |
| 10-22 | Attendo Opens Two New Care Homes in Kirkkonummi, Finland | CI |
Company Valuation: Attendo AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 6,195 | 3,898 | 5,810 | 7,798 | 11,968 | 16,636 | - | - |
| Change | - | -37.08% | 49.05% | 34.22% | 53.48% | 39.01% | - | - |
| Enterprise Value (EV) 1 | 19,559 | 18,196 | 19,636 | 23,719 | 27,137 | 31,925 | 32,104 | 32,011 |
| Change | - | -6.97% | 7.91% | 20.79% | 14.41% | 17.65% | 0.56% | -0.29% |
| P/E | 110x | -86.5x | 15.5x | 17.9x | 15.1x | 17.8x | 16.8x | 13.6x |
| PBR | 1.26x | 0.78x | 1.08x | 1.51x | 2.26x | 2.99x | 2.75x | 2.46x |
| PEG | - | 0x | -0x | 0.8x | 0.2x | 0.8x | 2.84x | 0.6x |
| Capitalization / Revenue | 0.48x | 0.27x | 0.34x | 0.41x | 0.63x | 0.87x | 0.83x | 0.8x |
| EV / Revenue | 1.52x | 1.26x | 1.14x | 1.25x | 1.43x | 1.67x | 1.6x | 1.53x |
| EV / EBITDA | 9.03x | 8.37x | 6.45x | 6.91x | 7.18x | 7.81x | 7.63x | 7.05x |
| EV / EBIT | 25.9x | 29.5x | 15.4x | 16.6x | 15.3x | 15.9x | 15.6x | 14.1x |
| EV / FCF | 16.2x | 10.1x | - | 10.4x | 26.1x | 17.1x | 14.9x | 14.2x |
| FCF Yield | 6.18% | 9.93% | - | 9.61% | 3.84% | 5.84% | 6.72% | 7.04% |
| Dividend per Share 2 | - | - | 1 | 1.2 | 1.8 | 1.967 | 2.28 | 2.715 |
| Rate of return | - | - | 2.77% | 2.35% | 2.2% | 1.67% | 1.93% | 2.3% |
| EPS 2 | 0.35 | -0.28 | 2.33 | 2.85 | 5.42 | 6.61 | 7.002 | 8.65 |
| Distribution rate | - | - | 42.9% | 42.1% | 33.2% | 29.8% | 32.6% | 31.4% |
| Net sales 1 | 12,867 | 14,496 | 17,287 | 18,980 | 19,019 | 19,074 | 20,004 | 20,923 |
| EBITDA 1 | 2,166 | 2,174 | 3,045 | 3,435 | 3,782 | 4,086 | 4,207 | 4,544 |
| EBIT 1 | 755 | 616 | 1,274 | 1,425 | 1,772 | 2,008 | 2,057 | 2,278 |
| Net income 1 | 56 | -45 | 376 | 450 | 813 | 950 | 987 | 1,167 |
| Net Debt 1 | 13,364 | 14,298 | 13,826 | 15,921 | 15,169 | 15,288 | 15,468 | 15,375 |
| Reference price 2 | 38.50 | 24.22 | 36.10 | 51.00 | 81.90 | 117.90 | 117.90 | 117.90 |
| Nbr of stocks (in thousands) | 160,913 | 160,933 | 160,933 | 152,896 | 146,125 | 141,106 | - | - |
| Announcement Date | 10/02/22 | 10/02/23 | 08/02/24 | 06/02/25 | 05/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.81x | 1.67x | 7.81x | 1.67% | 1.67B | |
| 13.46x | 0.41x | 8.52x | 2.87% | 118B | |
| 15.69x | 1.92x | 9.58x | 0.67% | 101B | |
| -282.1x | 19.68x | -332.74x | -.--% | 58.36B | |
| 14.08x | 1.54x | 9.31x | 2.51% | 29.26B | |
| 23.11x | 2.16x | 12.4x | 0.88% | 26.75B | |
| 23.58x | 2.62x | 13.28x | 1.37% | 26.73B | |
| 8.17x | 1.46x | 6.61x | -.--% | 21.66B | |
| 31x | 5.53x | 22.57x | 2.26% | 20.89B | |
| 16.2x | 1.5x | 7.53x | 4.38% | 14.01B | |
| Average | -11.90x | 3.85x | -23.51x | 1.66% | 41.84B | |
| Weighted average by Cap. | -25.21x | 4.14x | -37.65x | 1.56% |
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
- ATT Stock
- Valuation Attendo AB
Select your edition
All financial news and data tailored to specific country editions
