|
Real-time Estimate
Cboe Europe
16:25:00 23/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 158.20 SEK | +1.02% |
|
+5.87% | +40.53% |
| 08-05 | 21 stocks have so far today hit a new 52-week high on the Stockholm Stock Exchange | FW |
| 07-16 | Four stocks have so far today hit new 52-week highs on the Stockholm Stock Exchange | FW |
Company Valuation: Ependion AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,244 | 3,184 | 3,635 | 2,821 | 3,633 | 5,049 | - | - |
| Change | - | 41.88% | 14.18% | -22.4% | 28.8% | 38.98% | - | - |
| Enterprise Value (EV) 1 | 2,875 | 3,918 | 4,348 | 3,503 | 4,325 | 5,689 | 5,542 | 5,292 |
| Change | - | 36.26% | 10.99% | -19.44% | 23.48% | 31.53% | -2.58% | -4.5% |
| P/E | 62.9x | 21.8x | 18.1x | 17.8x | 24x | 25.6x | 18.8x | 15.4x |
| PBR | 3.08x | 3.22x | 3.14x | 2.12x | 2.23x | 2.8x | 2.52x | 2.25x |
| PEG | - | 0x | 0.5x | -0.8x | -1.7x | 0.8x | 0.5x | 0.7x |
| Capitalization / Revenue | 1.39x | 1.5x | 1.47x | 1.25x | 1.63x | 1.96x | 1.76x | 1.6x |
| EV / Revenue | 1.78x | 1.84x | 1.76x | 1.55x | 1.94x | 2.21x | 1.93x | 1.68x |
| EV / EBITDA | 13.2x | 11x | 9.17x | 8.19x | 10x | 10.5x | 8.6x | 7.27x |
| EV / EBIT | 42.1x | 19.5x | 13.5x | 14x | 18.6x | 18.4x | 14.1x | 11.4x |
| EV / FCF | -30.8x | 51.3x | 42.5x | 14.9x | 22.2x | 29.9x | 21.8x | 17.5x |
| FCF Yield | -3.25% | 1.95% | 2.36% | 6.72% | 4.5% | 3.34% | 4.59% | 5.73% |
| Dividend per Share 2 | 0.5 | 0.5 | 1 | 1.25 | 1.5 | 2 | 2.5 | 3.035 |
| Rate of return | 0.64% | 0.45% | 0.8% | 1.29% | 1.33% | 1.28% | 1.6% | 1.94% |
| EPS 2 | 1.24 | 5.07 | 6.93 | 5.45 | 4.7 | 6.12 | 8.32 | 10.2 |
| Distribution rate | 40.3% | 9.86% | 14.4% | 22.9% | 31.9% | 32.7% | 30% | 29.8% |
| Net sales 1 | 1,619 | 2,128 | 2,471 | 2,258 | 2,232 | 2,573 | 2,865 | 3,153 |
| EBITDA 1 | 218 | 354.8 | 474 | 427.5 | 432.5 | 543.6 | 644.3 | 728.3 |
| EBIT 1 | 68.27 | 201.1 | 321.7 | 250.9 | 232.1 | 308.4 | 393.3 | 464 |
| Net income 1 | 35.76 | 146.1 | 200.4 | 157 | 146.7 | 212.1 | 275.6 | 333.7 |
| Net Debt 1 | 631.2 | 734 | 713 | 682 | 692 | 639.5 | 492.5 | 243 |
| Reference price 2 | 78.00 | 110.40 | 125.60 | 97.10 | 113.00 | 156.60 | 156.60 | 156.60 |
| Nbr of stocks (in thousands) | 28,768 | 28,837 | 28,941 | 29,050 | 32,152 | 32,243 | - | - |
| Announcement Date | 27/01/22 | 25/01/23 | 25/01/24 | 31/01/25 | 26/01/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.59x | 2.21x | 10.47x | 1.28% | 512M | |
| -48.71x | 51.31x | 1499.94x | - | 50.46B | |
| 16.95x | 0.98x | 10.72x | 1.73% | 18.43B | |
| 28.62x | 0.98x | 20.75x | 0.37% | 14.42B | |
| -1.58x | 2.56x | 10.51x | -.--% | 6.53B | |
| 35.74x | 4.08x | 24.29x | 1.91% | 3.04B | |
| Average | 9.44x | 10.35x | 262.78x | 1.06% | 15.56B | |
| Weighted average by Cap. | -17.36x | 28.39x | 817.37x | 1.02% |
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
- BELE Stock
- Valuation Ependion AB
Select your edition
All financial news and data tailored to specific country editions
