Valuation Ratos AB Nasdaq Stockholm
Stocks
RATO A
SE0000191090
Investment Management & Fund Operators
|
Delayed
Nasdaq Stockholm
14:00:03 29/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 40.40 SEK | +0.50% |
|
+9.78% | +4.94% |
| 10-27 | Ratos appoints Klas Elmberg chairman of the board of Speed Group | FW |
| 10-26 | Nordea raises price target for Ratos - Handelsbanken reiterates Buy | FW |
Company Valuation: Ratos AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 19,183 | 13,704 | 11,880 | 10,612 | 12,498 | 13,317 | - | - |
| Change | - | -28.56% | -13.31% | -10.67% | 17.76% | 6.55% | - | - |
| Enterprise Value (EV) 1 | 24,986 | 24,172 | 19,998 | 17,432 | 19,317 | 19,292 | 17,732 | 15,656 |
| Change | - | -3.25% | -17.27% | -12.83% | 10.81% | -0.13% | -8.09% | -11.71% |
| P/E | 20.5x | 24.7x | 9.7x | 41.2x | 5.89x | 7.82x | 10.1x | 9.21x |
| PBR | 1.57x | 1.09x | 0.96x | 0.84x | 0.94x | 0.84x | 0.82x | 0.78x |
| PEG | - | -0.6x | 0x | -0.5x | 0x | -0.4x | -0.4x | 0.9x |
| Capitalization / Revenue | 0.85x | 0.46x | 0.35x | 0.33x | 0.51x | 0.69x | 0.66x | 0.64x |
| EV / Revenue | 1.11x | 0.81x | 0.59x | 0.54x | 0.79x | 1x | 0.88x | 0.75x |
| EV / EBITDA | 9.07x | 8.17x | 3.77x | 4.95x | 2.97x | 5.26x | 4.9x | 4.1x |
| EV / EBIT | 14.1x | 14.9x | 6.64x | 10.4x | 5.8x | 7.59x | 7.59x | 6.2x |
| EV / FCF | - | -7.96x | - | 5.52x | 10.2x | 7.15x | 7.59x | 6.64x |
| FCF Yield | - | -12.6% | - | 18.1% | 9.84% | 14% | 13.2% | 15.1% |
| Dividend per Share 2 | 1.2 | 0.84 | 1.25 | 1.35 | 1.4 | 1.736 | 1.796 | 1.928 |
| Rate of return | 2.07% | 2.02% | 3.46% | 4.31% | 3.68% | 4.25% | 4.4% | 4.72% |
| EPS 2 | 2.83 | 1.68 | 3.72 | 0.76 | 6.46 | 5.222 | 4.022 | 4.432 |
| Distribution rate | 42.4% | 50% | 33.6% | 178% | 21.7% | 33.2% | 44.6% | 43.5% |
| Net sales 1 | 22,551 | 29,875 | 33,748 | 32,125 | 24,382 | 19,376 | 20,087 | 20,769 |
| EBITDA 1 | 2,754 | 2,958 | 5,308 | 3,523 | 6,513 | 3,670 | 3,617 | 3,815 |
| EBIT 1 | 1,772 | 1,618 | 3,010 | 1,670 | 3,331 | 2,540 | 2,336 | 2,524 |
| Net income 1 | 2,637 | 548 | 1,218 | 249 | 2,130 | 1,712 | 1,315 | 1,457 |
| Net Debt 1 | 5,803 | 10,468 | 8,118 | 6,820 | 6,819 | 5,976 | 4,416 | 2,340 |
| Reference price 2 | 57.95 | 41.49 | 36.08 | 31.34 | 38.06 | 40.82 | 40.82 | 40.82 |
| Nbr of stocks (in thousands) | 324,521 | 325,899 | 326,516 | 327,386 | 327,386 | 327,511 | - | - |
| Announcement Date | 14/02/22 | 13/02/23 | 22/01/24 | 17/02/25 | 16/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.99x | 6x | 12.96x | 1.98% | 179B | |
| 13.55x | 3.28x | - | 2.68% | 142B | |
| 15.92x | 7.28x | - | 1.55% | 99.99B | |
| 19.48x | 7.01x | 12.49x | 4.34% | 93.62B | |
| 14.68x | 9.92x | 16.99x | 0.84% | 83.52B | |
| 22.3x | 11.64x | 19.16x | 4.25% | 75.45B | |
| 18.32x | 10.54x | 8.12x | 1.97% | 67B | |
| 12.91x | 4.89x | - | 2.02% | 47.35B | |
| Average | 17.39x | 7.57x | 13.94x | 2.45% | 98.55B | |
| Weighted average by Cap. | 17.80x | 7.06x | 13.83x | 2.43% |
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
- RATO B Stock
- RATO A Stock
- Valuation Ratos AB
Select your edition
All financial news and data tailored to specific country editions
