|
Real-time
CBOE
13:17:19 07/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 35.00 SEK | -3.31% |
|
+2.26% | +14.74% |
| 08-18 | Investment firm Pamir reportedly planning IPO this fall - Breakit | FW |
| 07-20 | Pareto Securities raises C-Rad price target to 45 kronor (36), reiterates buy | FW |
Company Valuation: C-Rad AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,880 | 1,287 | 1,421 | 1,007 | 1,073 | 1,226 | - | - |
| Change | - | -31.57% | 10.47% | -29.12% | 6.5% | 14.25% | - | - |
| Enterprise Value (EV) 1 | 1,758 | 1,165 | 1,292 | 856.5 | 901.6 | 1,055 | 1,017 | 958.7 |
| Change | - | -33.74% | 10.92% | -33.7% | 5.28% | 17% | -3.59% | -5.74% |
| P/E | 75.3x | 173x | 31x | 18x | 103x | 18.3x | 15.4x | 12.8x |
| PBR | 8.13x | 5.31x | 5.06x | 3.12x | 3.11x | 3.08x | 2.69x | 2.35x |
| PEG | - | -2.5x | 0x | 0.8x | -1.3x | 0x | 0.8x | 0.6x |
| Capitalization / Revenue | 7.2x | 4.27x | 3.35x | 2.15x | 2.43x | 2.64x | 2.33x | 2.16x |
| EV / Revenue | 6.73x | 3.87x | 3.04x | 1.83x | 2.04x | 2.27x | 1.93x | 1.69x |
| EV / EBITDA | 38.5x | 32.2x | 19.5x | 10.7x | 16.3x | 11.4x | 9.02x | 7.22x |
| EV / EBIT | 48.8x | 44.6x | 22.5x | 12.2x | 20x | 11.9x | 10.3x | 8.06x |
| EV / FCF | 143x | -760x | 78.8x | 36.6x | 17.9x | 19.6x | 17.3x | 11.2x |
| FCF Yield | 0.7% | -0.13% | 1.27% | 2.73% | 5.58% | 5.11% | 5.78% | 8.94% |
| Dividend per Share 2 | - | - | - | - | 0.1 | 0.45 | 0.65 | 0.85 |
| Rate of return | - | - | - | - | 0.31% | 1.24% | 1.79% | 2.34% |
| EPS 2 | 0.74 | 0.22 | 1.36 | 1.67 | 0.31 | 1.983 | 2.363 | 2.842 |
| Distribution rate | - | - | - | - | 32.3% | 22.7% | 27.5% | 29.9% |
| Net sales 1 | 261.2 | 301.3 | 424.6 | 469 | 441.9 | 463.9 | 527 | 568.1 |
| EBITDA 1 | 45.7 | 36.2 | 66.4 | 79.9 | 55.4 | 92.24 | 112.8 | 132.9 |
| EBIT 1 | 36 | 26.1 | 57.5 | 70 | 45.1 | 89 | 99.04 | 119 |
| Net income 1 | 25.1 | 7.5 | 46.1 | 56.5 | 10.5 | 66.84 | 79.63 | 95.76 |
| Net Debt 1 | -122.4 | -121.9 | -129.4 | -150.9 | -171.2 | -170.8 | -208.6 | -267 |
| Reference price 2 | 55.70 | 38.10 | 42.20 | 30.00 | 31.95 | 36.30 | 36.30 | 36.30 |
| Nbr of stocks (in thousands) | 33,752 | 33,767 | 33,678 | 33,578 | 33,578 | 33,767 | - | - |
| Announcement Date | 27/01/22 | 26/01/23 | 08/02/24 | 07/02/25 | 12/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 30.5x | 5.4x | 20.72x | 0.3% | 227B | |
| 35.03x | 6.31x | 20.02x | 0.69% | 146B | |
| 40.22x | 10.44x | 23.09x | -.--% | 130B | |
| 17.84x | 3.65x | 11.85x | -.--% | 69.27B | |
| 35.52x | 7.13x | 22.55x | -.--% | 51.82B | |
| 19.37x | 2.33x | 11.69x | 2.63% | 50.45B | |
| 29.39x | 5.8x | 19.69x | 0.68% | 42.53B | |
| 71.67x | 6.84x | 20.83x | -.--% | 40.22B | |
| 44.12x | 7.18x | 25.33x | -.--% | 32.95B | |
| Average | 35.96x | 6.12x | 19.53x | 0.48% | 87.75B | |
| Weighted average by Cap. | 34.05x | 6.33x | 19.89x | 0.42% |
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
- CRAD B Stock
- CRADBs Stock
- Valuation C-Rad AB
Select your edition
All financial news and data tailored to specific country editions
