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 10,079 - -
Change - 40.2% 12.11% -20.09% -20.55% - -
Enterprise Value (EV) 1 10,335 14,199 15,867 12,906 10,125 10,051 9,873
Change - 37.38% 11.75% -18.66% -21.54% -0.74% -1.77%
P/E 33.1x 51.5x 73.7x 58.2x 33.4x 24.4x 20.4x
PBR 21.7x 23.1x 22.9x 18.5x 12.1x 9.48x 7.51x
PEG 9.17x -5.18x -3.4x 82.64x 0.8x 0.7x 1x
Capitalization / Revenue 5.21x 7.46x 9.63x 6.72x 4.6x 3.88x 3.36x
EV / Revenue 5.33x 7.48x 9.62x 6.83x 4.62x 3.87x 3.3x
EV / EBITDA 22.4x 33.8x 46.3x 34.4x 22.4x 16.8x 13.8x
EV / EBIT 24.9x 37.8x 53.8x 40.2x 25.8x 18.9x 15.5x
EV / FCF 50.7x 30.9x 72.1x 174x 34.8x 31.8x 24.5x
FCF Yield 1.97% 3.23% 1.39% 0.57% 2.88% 3.14% 4.08%
Dividend per Share 2 0.85 0.94 1 1 1.31 1.65 1.897
Rate of return 1.28% 1.01% 0.96% 1.2% 1.96% 2.47% 2.84%
EPS 2 2.01 1.81 1.42 1.43 2 2.733 3.273
Distribution rate 42.3% 51.9% 70.4% 69.9% 65.5% 60.4% 57.9%
Net sales 1 1,938 1,898 1,649 1,889 2,192 2,597 2,996
EBITDA 1 462 420 343 375 452.4 599.8 713.4
EBIT 1 415 376 295 321 392.3 531.7 637.3
Net income 1 305 275 216 218 306 416.7 500.3
Net Debt 1 234 37 -10 219 46 -28.5 -206.5
Reference price 2 66.55 93.30 104.60 83.20 66.80 66.80 66.80
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.($)
34.76x5.97x22.21x0.78% 119B
43.62x7.51x28.12x1.4% 43.77B
31.97x4.13x15.22x0.11% 30.16B
24.35x3.56x15.35x0.96% 29.73B
20.67x1.7x12.59x2.34% 29.31B
28.72x4.75x16.98x1.39% 28.61B
24.2x2.9x12.66x1.56% 26.22B
25.64x3.3x15.74x1.78% 24.06B
Average 29.24x 4.23x 17.36x 1.29% 41.39B
Weighted average by Cap. 31.47x 4.87x 19.21x 1.14%

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

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!