|
Market Closed -
Nasdaq Stockholm
17:00:00 13/11/2026 GMT
|
5-day change | 1st Jan Change | ||
| 24.90 SEK | +2.47% |
|
+3.75% | -22.07% |
| 10-28 | C-Rad Bags SEK8 Million Order From US Medical Center | MT |
| 10-28 | C-Rad receives US order worth approximately SEK 8m | 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 | 840.8 | - | - |
| Change | - | -31.57% | 10.47% | -29.12% | 6.5% | -21.63% | - | - |
| Enterprise Value (EV) 1 | 1,758 | 1,165 | 1,292 | 856.5 | 901.6 | 682.9 | 639.5 | 593.6 |
| Change | - | -33.74% | 10.92% | -33.7% | 5.28% | -24.26% | -6.36% | -7.18% |
| P/E | 75.3x | 173x | 31x | 18x | 103x | 14.8x | 12.7x | 10.1x |
| PBR | 8.13x | 5.31x | 5.06x | 3.12x | 3.11x | 2.18x | 1.94x | 1.71x |
| PEG | - | -2.5x | 0x | 0.8x | -1.3x | 0x | 0.8x | 0.4x |
| Capitalization / Revenue | 7.2x | 4.27x | 3.35x | 2.15x | 2.43x | 2.03x | 1.85x | 1.7x |
| EV / Revenue | 6.73x | 3.87x | 3.04x | 1.83x | 2.04x | 1.65x | 1.41x | 1.2x |
| EV / EBITDA | 38.5x | 32.2x | 19.5x | 10.7x | 16.3x | 8.73x | 6.48x | 5.06x |
| EV / EBIT | 48.8x | 44.6x | 22.5x | 12.2x | 20x | 10.7x | 7.71x | 5.69x |
| EV / FCF | 143x | -760x | 78.8x | 36.6x | 17.9x | 15.3x | 10.5x | 8.7x |
| FCF Yield | 0.7% | -0.13% | 1.27% | 2.73% | 5.58% | 6.52% | 9.55% | 11.5% |
| Dividend per Share 2 | - | - | - | - | 0.1 | 0.45 | 0.55 | 0.7 |
| Rate of return | - | - | - | - | 0.31% | 1.81% | 2.21% | 2.81% |
| EPS 2 | 0.74 | 0.22 | 1.36 | 1.67 | 0.31 | 1.686 | 1.96 | 2.465 |
| Distribution rate | - | - | - | - | 32.3% | 26.7% | 28.1% | 28.4% |
| Net sales 1 | 261.2 | 301.3 | 424.6 | 469 | 441.9 | 413.7 | 454.6 | 493.9 |
| EBITDA 1 | 45.7 | 36.2 | 66.4 | 79.9 | 55.4 | 78.18 | 98.64 | 117.3 |
| EBIT 1 | 36 | 26.1 | 57.5 | 70 | 45.1 | 63.58 | 82.99 | 104.2 |
| Net income 1 | 25.1 | 7.5 | 46.1 | 56.5 | 10.5 | 56.83 | 66.07 | 83.08 |
| Net Debt 1 | -122.4 | -121.9 | -129.4 | -150.9 | -171.2 | -157.9 | -201.3 | -247.2 |
| Reference price 2 | 55.70 | 38.10 | 42.20 | 30.00 | 31.95 | 24.90 | 24.90 | 24.90 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 14.76x | 1.65x | 8.73x | 1.81% | 83.5M | |
| 35.85x | 6.11x | 23.34x | 0.26% | 259B | |
| 37.05x | 7.03x | 22x | 0.62% | 164B | |
| 51.3x | 12.39x | 26.59x | -.--% | 154B | |
| 18.11x | 3.57x | 11.61x | -.--% | 64.27B | |
| 46.2x | 8.53x | 26.92x | -.--% | 61.61B | |
| 21.52x | 2.56x | 12.91x | 2.35% | 53.98B | |
| 46.16x | 11.32x | 24.94x | -.--% | 48.82B | |
| 33.9x | 6.72x | 22.81x | 0.59% | 49.04B | |
| 133.27x | 7.6x | 23.09x | -.--% | 45.24B | |
| Average | 43.81x | 6.75x | 20.29x | 0.56% | 90B | |
| Weighted average by Cap. | 42.64x | 7.51x | 22.48x | 0.36% |
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
- Valuation C-Rad AB
Select your edition
All financial news and data tailored to specific country editions
