Valuation Haypp Group AB

Equities

Market Closed - Nasdaq Stockholm Other stock markets 17:00:00 06/03/2026 GMT			5-day change	1st Jan Change
125.00 ^SEK	-0.48%		-5.16%	-12.83%

03-06	Haypp Group CEO bought SEK 1.0 mln of shares	RE
03-06	Haypp Group CEO Gavin O'Dowd Buys Shares Worth 1 Million Kronor	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,438	797.8	1,449	1,802	3,978	3,978	-
Change	-	-44.5%	81.65%	24.36%	120.72%	0%	-
Enterprise Value (EV) ¹	1,460	874.2	1,539	1,868	4,019	3,947	3,868
Change	-	-40.11%	76.11%	21.36%	115.11%	-1.79%	-2%
P/E ratio	-41.5x	40.3x	286x	41.4x	105x	39.6x	21x
PBR	2.53x	1.34x	2.42x	2.75x	5.55x	5.05x	4.06x
PEG	3.3x	-0x	-3.8x	0x	-15.33x	0.7x	0.2x
Capitalization / Revenue	0.63x	0.31x	0.46x	0.49x	1.14x	0.85x	0.71x
EV / Revenue	0.64x	0.34x	0.49x	0.51x	1.05x	0.84x	0.69x
EV / EBITDA	20.6x	8.82x	13x	10.4x	19.7x	15x	10.3x
EV / EBIT	35.2x	57.5x	69x	29.1x	33.5x	30.2x	16.2x
EV / FCF	-29.3x	-	-	-	16.2x	19.4x	18.5x
FCF Yield	-3.41%	-	-	-	6.16%	5.14%	5.4%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-1.19	0.68	0.17	1.46	1.36	3.158	5.957
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	2,267	2,599	3,166	3,680	3,849	4,676	5,571
EBITDA ¹	71	99.1	118.7	180.2	186.1	263.6	377.1
EBIT ¹	41.5	15.2	22.31	64.15	58.37	130.8	238.7
Net income ¹	-27.63	20.08	5.036	44.98	42.48	98.85	186.6
Net Debt ¹	22.07	76.36	90.26	65.99	41	-31	-110
Reference price ²	49.40	27.40	48.60	60.40	125.00	125.00	125.00
Nbr of stocks (in thousands)	29,100	29,117	29,820	29,839	31,823	31,823	-
Announcement Date	23/02/22	15/02/23	15/02/24	13/02/25	13/02/26	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HAYPP GROUP AB	61x	1.05x	19.7x	-.--%	432M
PHILIP MORRIS INTERNATIONAL, INC.	21.49x	6.97x	16.1x	3.53%	265B
BRITISH AMERICAN TOBACCO P.L.C.	12.77x	4.66x	9.86x	5.87%	124B
IMPERIAL BRANDS PLC	11x	3.27x	7.52x	5.34%	33.22B
SMOORE INTERNATIONAL HOLDINGS LIMITED	59.57x	4.15x	29.73x	1.91%	9.19B
PHILIP MORRIS CR	15.51x	2.1x	9.59x	6.43%	2.6B
TURNING POINT BRANDS, INC.	31.18x	-	-	0.35%	1.75B
UNIVERSAL CORPORATION	12.91x	-	-	-	1.32B
Average	28.18x	3.70x	15.42x	3.35%	54.68B
Weighted average by Cap.	19.03x	5.93x	13.91x	4.3%