|
Delayed
Liquidnet
12:35:04 17/09/2018 BST
|
5-day change | 1st Jan Change | ||
| 193.75 SEK | -10.71% |
|
-.--% | - |
| 10-01 | SB1 reiterates buy on Electrolux, target price SEK 40 | FW |
| 10-01 | Barclays cuts price target for Electrolux, sees challenging conditions continuing | FW |
Company Valuation: Electrolux
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 63,263 | 38,229 | 29,296 | 24,907 | 17,279 | 20,522 | - | - |
| Change | - | -39.57% | -23.37% | -14.98% | -30.63% | 18.77% | - | - |
| Enterprise Value (EV) 1 | 71,854 | 62,077 | 55,522 | 52,760 | 45,455 | 42,833 | 41,697 | 39,027 |
| Change | - | -13.61% | -10.56% | -4.97% | -13.85% | -5.77% | -2.65% | -6.4% |
| P/E | 13.5x | -29.3x | -5.58x | -17.8x | 20x | -11x | 5.81x | 5.97x |
| PBR | 3.34x | 2.31x | 2.59x | 2.55x | 1.98x | 1.07x | 0.87x | 0.9x |
| PEG | - | 0x | -0x | 0.2x | -0x | 0x | -0x | -2.14x |
| Capitalization / Revenue | 0.5x | 0.28x | 0.22x | 0.18x | 0.13x | 0.16x | 0.15x | 0.15x |
| EV / Revenue | 0.57x | 0.46x | 0.41x | 0.39x | 0.35x | 0.33x | 0.3x | 0.28x |
| EV / EBITDA | 5.98x | 9.98x | 8.3x | 6.52x | 4.86x | 5.34x | 3.89x | 3.22x |
| EV / EBIT | 9.54x | 74.7x | 134x | 31.7x | 12.4x | 11x | 7.41x | 5.9x |
| EV / FCF | 57.5x | -7x | -156x | -117x | -20.8x | -17.3x | 17.6x | 11.7x |
| FCF Yield | 1.74% | -14.3% | -0.64% | -0.85% | -4.8% | -5.77% | 5.67% | 8.54% |
| Dividend per Share 2 | 9.2 | - | - | - | - | - | 1.081 | 2.403 |
| Rate of return | 4.19% | - | - | - | - | - | 4.28% | 9.52% |
| EPS 2 | 16.21 | -4.81 | -19.36 | -5.16 | 3.19 | -2.296 | 4.345 | 4.224 |
| Distribution rate | 56.8% | - | - | - | - | - | 24.9% | 56.9% |
| Net sales 1 | 125,631 | 134,880 | 134,451 | 136,150 | 131,282 | 131,724 | 137,383 | 140,937 |
| EBITDA 1 | 12,017 | 6,221 | 6,691 | 8,086 | 9,344 | 8,027 | 10,706 | 12,134 |
| EBIT 1 | 7,528 | 831 | 414 | 1,666 | 3,657 | 3,893 | 5,628 | 6,618 |
| Net income 1 | 4,677 | -1,320 | -5,227 | -1,396 | 878 | -1,372 | 2,493 | 3,459 |
| Net Debt 1 | 8,591 | 23,848 | 26,226 | 27,853 | 28,176 | 22,311 | 21,175 | 18,505 |
| Reference price 2 | 219.50 | 140.78 | 108.10 | 91.90 | 63.78 | 25.23 | 25.23 | 25.23 |
| Nbr of stocks (in thousands) | 287,153 | 270,028 | 270,028 | 270,028 | 270,496 | 811,489 | - | - |
| Announcement Date | 28/01/22 | 02/02/23 | 02/02/24 | 30/01/25 | 30/01/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.12x | 1.27x | 10.24x | 5.59% | 96.49B | |
| 7.65x | 1.14x | 5.34x | 7.44% | 31.85B | |
| 9.87x | 0.52x | 5.13x | 5.81% | 26.56B | |
| 29.58x | 3.27x | 17.96x | 1.08% | 25.33B | |
| 51.19x | 3.98x | 34.85x | 0.66% | 12.14B | |
| 23.38x | 4.41x | 15.33x | 3.13% | 7.18B | |
| 15.77x | 1.21x | 7.12x | 2.64% | 6.51B | |
| 10.06x | 1.65x | 6.52x | 3.42% | 5.11B | |
| 12.09x | 0.28x | 4.8x | 4.48% | 4.96B | |
| Average | 19.19x | 1.97x | 11.92x | 3.81% | 24.01B | |
| Weighted average by Cap. | 16.31x | 1.63x | 11.04x | 4.84% |
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
- ELUX B Stock
- OXELUX Stock
- Valuation Electrolux
Select your edition
All financial news and data tailored to specific country editions
