|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 60.65 SEK | -0.57% |
|
-31.47% | -66.48% |
| 12-08 | Pareto Values Coffee Stain Shares at SEK 31.50 | FW |
| 12-08 | U.S. Futures, European Stocks Mixed as Markets Look Ahead to Central Bank Decisions | DJ |
Company Valuation: Embracer Group AB
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 103,447 | 89,815 | 61,035 | 31,272 | 23,819 | 13,615 | - | - |
| Change | - | -13.18% | -32.04% | -48.76% | -23.83% | -42.84% | - | - |
| Enterprise Value (EV) 1 | 90,642 | 104,224 | 76,633 | 47,707 | 18,386 | 9,599 | 7,399 | 5,078 |
| Change | - | 14.98% | -26.47% | -37.75% | -61.46% | -47.79% | -22.92% | -31.36% |
| P/E ratio | 334x | -19.1x | 11.8x | -1.53x | 8.6x | -34.3x | 14.4x | 11.5x |
| PBR | 3.67x | 2.01x | 0.94x | 0.57x | 0.76x | 0.46x | 0.43x | 0.4x |
| PEG | - | 0x | -0x | 0x | -0x | 0x | -0x | 0.5x |
| Capitalization / Revenue | 11.5x | 5.27x | 1.62x | 0.74x | 1.06x | 0.8x | 0.69x | 0.67x |
| EV / Revenue | 10x | 6.12x | 2.03x | 1.13x | 0.82x | 0.56x | 0.38x | 0.25x |
| EV / EBITDA | 22.7x | 17x | 7.77x | 4.19x | 2.72x | 2.2x | 1.25x | 0.77x |
| EV / EBIT | 31.6x | 23.6x | 12x | 6.75x | 5.5x | 8.16x | 3.24x | 1.89x |
| EV / FCF | 53.8x | 456x | -69x | 90.2x | -73x | 5.58x | 3.24x | 1.79x |
| FCF Yield | 1.86% | 0.22% | -1.45% | 1.11% | -1.37% | 17.9% | 30.9% | 55.8% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 2.16 | -24.96 | 24.72 | -91.68 | 12.31 | -1.78 | 4.244 | 5.292 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 9,024 | 17,037 | 37,665 | 42,206 | 22,370 | 17,071 | 19,665 | 20,470 |
| EBITDA 1 | 3,985 | 6,135 | 9,867 | 11,377 | 6,754 | 4,356 | 5,931 | 6,625 |
| EBIT 1 | 2,871 | 4,416 | 6,366 | 7,063 | 3,344 | 1,176 | 2,285 | 2,689 |
| Net income 1 | 287.1 | -4,276 | 4,454 | -18,177 | 5,963 | -691 | 1,283 | 1,702 |
| Net Debt 1 | -12,806 | 14,408 | 15,598 | 16,435 | -5,433 | -4,016 | -6,216 | -8,536 |
| Reference price 2 | 720.60 | 476.28 | 290.82 | 140.07 | 105.82 | 61.00 | 61.00 | 61.00 |
| Nbr of stocks (in thousands) | 143,557 | 188,577 | 209,874 | 223,257 | 225,092 | 223,191 | - | - |
| Announcement Date | 20/05/21 | 19/05/22 | 24/05/23 | 23/05/24 | 22/05/25 | - | - | - |
1SEK in Million2SEK
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -34.26x | 0.56x | 2.2x | -.--% | 1.46B | |
| 77.6x | 42.77x | 54.4x | -.--% | 245B | |
| 20.81x | 6.03x | 12.18x | -.--% | 144B | |
| 56.49x | 8.85x | 22x | -.--% | 63.63B | |
| 76.65x | 5.73x | 17.71x | -.--% | 58.45B | |
| 560.26x | 14.77x | 60.3x | -.--% | 53.5B | |
| 48.93x | 6.24x | 17.1x | 0.38% | 50.83B | |
| 31.72x | 7.05x | 17.81x | 0.71% | 47.43B | |
| 129.11x | 4.81x | 32.73x | -.--% | 21.05B | |
| 29.76x | 7.49x | 15.2x | -.--% | 20.68B | |
| Average | 99.71x | 10.43x | 25.16x | 0.11% | 70.61B | |
| Weighted average by Cap. | 95.36x | 19.74x | 33.23x | 0.08% |
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
- Equities
- EMBRAC B Stock
- Valuation Embracer Group AB
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition