Company Valuation: Scandinavian Enviro Systems AB

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,371 1,182 1,063 1,450 1,442 885.4
Change - -13.78% -10.06% 36.43% -0.56% -38.61%
Enterprise Value (EV) 1 1,335 1,059 1,039 1,241 1,371 815.5
Change - -20.65% -1.92% 19.39% 10.54% -40.53%
P/E -26.2x -18x -12.5x -15x 25.5x -2.13x
PBR 9.68x 5.2x 7.4x 4.34x 3.72x 3.92x
PEG - -1.6x -0.4x 1.95x -0x 0x
Capitalization / Revenue 909x 156x 133x 104x 8.45x 28.1x
EV / Revenue 885x 140x 130x 89x 8.03x 25.9x
EV / EBITDA -31.7x -21.8x -13.8x -14.7x 23x -8.98x
EV / EBIT -26.8x -18.6x -12.4x -13.3x 27.5x -8.01x
EV / FCF -44.8x -30.8x -15.5x -19x -26.4x -5.3x
FCF Yield -2.23% -3.25% -6.43% -5.27% -3.79% -18.9%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.09 -0.1 -0.13 -0.12 0.07 -0.38
Distribution rate - - - - - -
Net sales 1 1.508 7.592 7.977 13.94 170.8 31.53
EBITDA 1 -42.09 -48.66 -75.54 -84.68 59.65 -90.78
EBIT 1 -49.79 -56.9 -83.91 -93.61 49.93 -101.8
Net income 1 -50 -57.03 -83.59 -92.32 53.62 -366.6
Net Debt 1 -35.63 -122.5 -23.96 -209.7 -70.91 -69.92
Reference price 2 2.3600 1.8000 1.6190 1.7980 1.7880 0.8080
Nbr of stocks (in thousands) 580,825 656,616 656,616 806,616 806,616 1,095,772
Announcement Date 29/04/21 28/04/22 17/05/23 23/05/24 20/05/25 29/05/26
1SEK in Million2SEK
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 21.58M
29.35x4.46x14.45x1.57% 96.1B
30.67x4.75x14.79x1.13% 68.4B
23.36x4.03x15.95x0.55% 23.04B
35.41x2.91x14.29x-.--% 16.41B
20.22x - - 0.73% 8.2B
14.7x0.81x5.13x4.75% 6.41B
21.35x2.24x10.57x1.6% 5.75B
27.11x - - - 3.6B
13.34x - - - 2.96B
Average 23.95x 3.20x 12.53x 1.47% 23.09B
Weighted average by Cap. 28.41x 4.22x 14.32x 1.27%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. SES Stock
  4. Valuation Scandinavian Enviro Systems AB