Valuation Haypp Group AB

Equities

Market Closed - Nasdaq Stockholm Other stock markets 17:00:00 09/02/2026 GMT			5-day change	1st Jan Change
114.80 ^SEK	+0.35%		+0.17%	-19.94%

01-30	Haypp Group Loses Appeal Against Tobacco License Revocation in Stockholm	MT
01-30	Court upholds revocation of Snubolaget Norden's licence to sell tobacco	RE

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	3,516	3,516	-
Change	-	-44.5%	81.65%	24.36%	95.06%	0%	-
Enterprise Value (EV) ¹	1,460	874.2	1,539	1,868	3,557	3,508	3,498
Change	-	-40.11%	76.11%	21.36%	90.37%	-1.38%	-0.29%
P/E ratio	-41.5x	40.3x	286x	41.4x	56x	29.7x	18x
PBR	2.53x	1.34x	2.42x	2.75x	5.1x	4.34x	3.49x
PEG	3.3x	-0x	-3.8x	0x	1.4x	0.3x	0.3x
Capitalization / Revenue	0.63x	0.31x	0.46x	0.49x	0.91x	0.75x	0.63x
EV / Revenue	0.64x	0.34x	0.49x	0.51x	0.93x	0.75x	0.63x
EV / EBITDA	20.6x	8.82x	13x	10.4x	17.4x	12.8x	9.45x
EV / EBIT	35.2x	57.5x	69x	29.1x	29.7x	20.1x	13x
EV / FCF	-29.3x	-	-	-	14.4x	42.3x	37.2x
FCF Yield	-3.41%	-	-	-	6.96%	2.37%	2.69%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-1.19	0.68	0.17	1.46	2.049	3.863	6.383
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	2,267	2,599	3,166	3,680	3,843	4,670	5,565
EBITDA ¹	71	99.1	118.7	180.2	204	274.9	370.3
EBIT ¹	41.5	15.2	22.31	64.15	119.9	174.2	269.8
Net income ¹	-27.63	20.08	5.036	44.98	64.45	121.2	200.6
Net Debt ¹	22.07	76.36	90.26	65.99	41	-8	-18
Reference price ²	49.40	27.40	48.60	60.40	114.80	114.80	114.80
Nbr of stocks (in thousands)	29,100	29,117	29,820	29,839	30,623	30,623	-
Announcement Date	23/02/22	15/02/23	15/02/24	13/02/25	-	-	-

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	55.83x	0.92x	17.37x	-.--%	389M
PHILIP MORRIS INTERNATIONAL, INC.	23.17x	7.37x	16.98x	3.65%	285B
BRITISH AMERICAN TOBACCO P.L.C.	13.3x	5.1x	10.58x	5.32%	136B
IMPERIAL BRANDS PLC	11.62x	3.42x	7.87x	5.05%	35.83B
SMOORE INTERNATIONAL HOLDINGS LIMITED	62.74x	4.4x	31.5x	1.81%	9.62B
PHILIP MORRIS CR	15.59x	2.11x	9.65x	6.4%	2.68B
TURNING POINT BRANDS, INC.	36.36x	-	-	0.23%	2.48B
UNIVERSAL CORPORATION	12.3x	-	-	-	1.44B
Average	28.86x	3.89x	15.66x	3.21%	59.14B
Weighted average by Cap.	20.28x	6.32x	14.69x	4.2%