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 10,765 - -
Change - 40.2% 12.11% -20.09% -15.14% - -
Enterprise Value (EV) 1 10,335 14,199 15,867 12,906 10,872 10,773 10,626
Change - 37.38% 11.75% -18.66% -15.76% -0.91% -1.37%
P/E 33.1x 51.5x 73.7x 58.2x 36.4x 26.9x 22.7x
PBR 21.7x 23.1x 22.9x 18.5x 13.5x 10.7x 8.51x
PEG 9.17x -5.18x -3.4x 82.64x 1x 0.8x 1.2x
Capitalization / Revenue 5.21x 7.46x 9.63x 6.72x 5x 4.3x 3.79x
EV / Revenue 5.33x 7.48x 9.62x 6.83x 5.05x 4.31x 3.75x
EV / EBITDA 22.4x 33.8x 46.3x 34.4x 24.6x 18.7x 15.7x
EV / EBIT 24.9x 37.8x 53.8x 40.2x 28.5x 21.1x 17.5x
EV / FCF 50.7x 30.9x 72.1x 174x 37.8x 34.1x 26.9x
FCF Yield 1.97% 3.23% 1.39% 0.57% 2.64% 2.93% 3.72%
Dividend per Share 2 0.85 0.94 1 1 1.25 1.657 1.903
Rate of return 1.28% 1.01% 0.96% 1.2% 1.77% 2.35% 2.7%
EPS 2 2.01 1.81 1.42 1.43 1.94 2.623 3.117
Distribution rate 42.3% 51.9% 70.4% 69.9% 64.4% 63.2% 61.1%
Net sales 1 1,938 1,898 1,649 1,889 2,153 2,501 2,837
EBITDA 1 462 420 343 375 441.7 575.8 677.7
EBIT 1 415 376 295 321 380.8 510.2 606
Net income 1 305 275 216 218 292.4 400.1 475.4
Net Debt 1 234 37 -10 219 106.6 7.933 -139.1
Reference price 2 66.55 93.30 104.60 83.20 70.60 70.60 70.60
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
36.39x5.05x24.61x1.77% 1.12B
30.59x5.23x19.04x0.85% 120B
26.21x4.8x16.83x2.29% 35.08B
21.08x1.8x12.98x2.22% 30.65B
29.64x3.96x14.97x0.11% 29.14B
19.12x3.21x10.34x1.62% 26.77B
21.51x3.12x13.45x1.09% 26.23B
95.95x36.2x78.93x0.39% 25B
23.71x2.9x12.49x1.59% 25.41B
26.24x3.3x16.11x1.72% 24.31B
Average 33.04x 6.96x 21.97x 1.37% 34.42B
Weighted average by Cap. 31.58x 6.40x 20.50x 1.22%

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

40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!