Company Valuation: engcon AB

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 10,101 14,162 15,877 12,687 9,530 - -
Change - 40.2% 12.11% -20.09% -24.88% - -
Enterprise Value (EV) 1 10,335 14,199 15,867 12,906 9,648 9,556 9,413
Change - 37.38% 11.75% -18.66% -25.24% -0.95% -1.5%
P/E 33.1x 51.5x 73.7x 58.2x 33.4x 24.1x 20.1x
PBR 21.7x 23.1x 22.9x 18.5x 11.5x 9.16x 7.35x
PEG 9.17x -5.18x -3.4x 82.64x 1.1x 0.6x 1x
Capitalization / Revenue 5.21x 7.46x 9.63x 6.72x 4.38x 3.75x 3.29x
EV / Revenue 5.33x 7.48x 9.62x 6.83x 4.43x 3.76x 3.25x
EV / EBITDA 22.4x 33.8x 46.3x 34.4x 22.2x 16.7x 13.9x
EV / EBIT 24.9x 37.8x 53.8x 40.2x 25.8x 19x 15.6x
EV / FCF 50.7x 30.9x 72.1x 174x 35.3x 31.3x 24.2x
FCF Yield 1.97% 3.23% 1.39% 0.57% 2.83% 3.2% 4.13%
Dividend per Share 2 0.85 0.94 1 1 1.227 1.64 1.89
Rate of return 1.28% 1.01% 0.96% 1.2% 1.96% 2.62% 3.02%
EPS 2 2.01 1.81 1.42 1.43 1.87 2.59 3.107
Distribution rate 42.3% 51.9% 70.4% 69.9% 65.6% 63.3% 60.8%
Net sales 1 1,938 1,898 1,649 1,889 2,177 2,545 2,898
EBITDA 1 462 420 343 375 433.7 570.6 677.8
EBIT 1 415 376 295 321 373.7 503.9 604.4
Net income 1 305 275 216 218 285.5 395 473.8
Net Debt 1 234 37 -10 219 117.6 25.87 -117.6
Reference price 2 66.55 93.30 104.60 83.20 62.50 62.50 62.50
Nbr of stocks (in thousands) 151,788 151,788 151,788 152,483 152,483 - -
Announcement Date 22/02/23 21/02/24 21/02/25 17/02/26 - - -
1SEK in Million2SEK
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
33.42x4.43x22.24x1.96% 984M
34.93x6x22.27x0.77% 120B
32.52x6.04x20.77x1.86% 39.99B
32.8x4.2x15.53x0.11% 30.74B
25.49x4.02x13.48x1.43% 28.59B
20.35x1.67x12.33x2.39% 28.9B
23.69x3.47x14.94x1% 28.85B
26.5x3.18x13.87x1.42% 28.81B
96.81x6.63x34.92x - 23.68B
25.88x3.34x16x1.75% 23.87B
Average 35.24x 4.30x 18.63x 1.41% 35.44B
Weighted average by Cap. 34.44x 4.76x 19.14x 1.19%

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