|
Real-time Estimate
Cboe Europe
11:00:34 07/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 151.30 SEK | +0.07% |
|
-1.95% | -25.52% |
| 10-05 | SB1 Markets lowers price target for Pandox to SEK 190 (215), reiterates buy | FW |
| 10-05 | 23 stocks have so far today hit new 52-week lows on the Stockholm Stock Exchange | FW |
Company Valuation: Pandox AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 26,842 | 21,400 | 27,651 | 37,325 | 39,504 | 29,424 | - | - |
| Change | - | -20.27% | 29.21% | 34.99% | 5.84% | -25.52% | - | - |
| Enterprise Value (EV) 1 | 57,872 | 56,864 | 62,508 | 74,738 | 91,364 | 77,738 | 77,838 | 77,962 |
| Change | - | -1.74% | 9.93% | 19.57% | 22.25% | -14.91% | 0.13% | 0.16% |
| P/E | 44x | 5.07x | -47.3x | 21.2x | 12.6x | 11.8x | 10.8x | 9.88x |
| PBR | 1.06x | 0.7x | 0.94x | 1.11x | 1.17x | 0.82x | 0.77x | 0.73x |
| PEG | - | 0x | 0x | -0x | 0.2x | -0.6x | 1.28x | 1.01x |
| Capitalization / Revenue | 8.2x | 3.78x | 4.04x | 5.23x | 5.29x | 3.5x | 3.39x | 3.3x |
| EV / Revenue | 17.7x | 10.1x | 9.13x | 10.5x | 12.2x | 9.24x | 8.96x | 8.75x |
| EV / EBITDA | 31x | 17.2x | 16.9x | 18.9x | 22.4x | 15x | 14.5x | 14.2x |
| EV / EBIT | 36.9x | 19.3x | 17.1x | 20.4x | 22.9x | 15.7x | 15.2x | 14.8x |
| EV / FCF | -53x | 76.8x | 87.8x | 93.2x | 45.4x | 6.4x | 43.3x | 47.6x |
| FCF Yield | -1.89% | 1.3% | 1.14% | 1.07% | 2.2% | 15.6% | 2.31% | 2.1% |
| Dividend per Share 2 | - | 2.5 | 4 | 4.25 | 4.5 | 4.75 | 5.114 | 5.458 |
| Rate of return | - | 2.15% | 2.66% | 2.22% | 2.22% | 3.14% | 3.38% | 3.61% |
| EPS 2 | 3.32 | 22.94 | -3.18 | 9.04 | 16.13 | 12.86 | 13.95 | 15.31 |
| Distribution rate | - | 10.9% | -126% | 47% | 27.9% | 36.9% | 36.7% | 35.7% |
| Net sales 1 | 3,273 | 5,654 | 6,849 | 7,136 | 7,469 | 8,418 | 8,689 | 8,910 |
| EBITDA 1 | 1,868 | 3,304 | 3,696 | 3,961 | 4,086 | 5,191 | 5,366 | 5,494 |
| EBIT 1 | 1,570 | 2,951 | 3,660 | 3,655 | 3,986 | 4,955 | 5,131 | 5,254 |
| Net income 1 | 610 | 4,217 | -585 | 1,689 | 3,139 | 2,293 | 2,611 | 2,695 |
| Net Debt 1 | 31,030 | 35,464 | 34,857 | 37,413 | 51,860 | 48,314 | 48,414 | 48,538 |
| Reference price 2 | 146.00 | 116.40 | 150.40 | 191.80 | 203.00 | 151.20 | 151.20 | 151.20 |
| Nbr of stocks (in thousands) | 183,850 | 183,850 | 183,850 | 194,603 | 194,603 | 194,603 | - | - |
| Announcement Date | 10/02/22 | 09/02/23 | 08/02/24 | 06/02/25 | 05/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.76x | 9.24x | 14.98x | 3.14% | 2.95B | |
| 62.72x | - | - | - | 66.92B | |
| 5.64x | 0.74x | 1.53x | 8.73% | 27.58B | |
| 17.17x | 3.87x | 15.55x | 1.43% | 26.45B | |
| 13.13x | 3.01x | 14.41x | 2.66% | 24.18B | |
| 9.26x | 3.39x | 7.76x | -.--% | 21.81B | |
| 7.91x | 0.88x | 3.19x | 2.82% | 20.24B | |
| 12.51x | 6.28x | 16.51x | 1.74% | 17.89B | |
| 7.77x | 1.88x | 5.74x | 2.65% | 17.62B | |
| 33.01x | 15.34x | 53.06x | 1.3% | 17.1B | |
| Average | 18.09x | 4.96x | 14.75x | 2.72% | 24.28B | |
| Weighted average by Cap. | 26.56x | 4.11x | 13.56x | 2.9% |
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
- PNDX B Stock
- Valuation Pandox AB
Select your edition
All financial news and data tailored to specific country editions
