|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 244.20 SEK | +1.08% |
|
+0.99% | +27.39% |
| 08-06 | Case All Star Småbolag rose 2.33 percent in July, Dynavox and Vimian contributed positively | FW |
| 08-06 | Sdiptech acquires UK supplier of wheels and castors, posts £7m in revenue | FW |
Company Valuation: Sdiptech AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 16,674 | 8,543 | 10,250 | 9,034 | 7,283 | 9,278 | - | - |
| Change | - | -48.76% | 19.98% | -11.86% | -19.39% | 27.39% | - | - |
| Enterprise Value (EV) 1 | 18,801 | 11,746 | 13,760 | 13,163 | 10,884 | 12,283 | 11,725 | 11,135 |
| Change | - | -37.53% | 17.15% | -4.34% | -17.32% | 12.86% | -4.55% | -5.03% |
| P/E | 72x | 19.7x | 23.8x | 26.6x | -87.9x | 24.5x | 16.1x | 14.3x |
| PBR | 6.55x | 2.3x | 2.59x | 2.03x | 1.78x | 2.11x | 1.87x | 1.66x |
| PEG | - | 0.3x | -18.21x | -1.3x | 1x | -0x | 0.3x | 1.1x |
| Capitalization / Revenue | 6.13x | 2.38x | 2.13x | 1.75x | 1.4x | 1.84x | 1.75x | 1.64x |
| EV / Revenue | 6.92x | 3.28x | 2.86x | 2.55x | 2.09x | 2.44x | 2.21x | 1.97x |
| EV / EBITDA | 37.2x | 13.7x | 12x | 10.6x | 8.32x | 10.6x | 8.58x | 7.6x |
| EV / EBIT | 51.6x | 18.3x | 16.5x | 14.7x | 24x | 15x | 11.5x | 10.1x |
| EV / FCF | 56.3x | 32.9x | 32.1x | 22.1x | 14.6x | 23.6x | 18.5x | 15.6x |
| FCF Yield | 1.78% | 3.04% | 3.12% | 4.53% | 6.84% | 4.23% | 5.4% | 6.4% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 6.55 | 11.48 | 11.33 | 8.93 | -2.18 | 9.965 | 15.16 | 17.12 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 2,719 | 3,585 | 4,818 | 5,166 | 5,196 | 5,030 | 5,305 | 5,660 |
| EBITDA 1 | 506 | 858.3 | 1,146 | 1,240 | 1,308 | 1,158 | 1,366 | 1,465 |
| EBIT 1 | 364.4 | 641.2 | 835.5 | 895 | 454 | 820.9 | 1,016 | 1,105 |
| Net income 1 | 245.9 | 427.1 | 444.2 | 432 | -31 | 383.7 | 585.2 | 663 |
| Net Debt 1 | 2,127 | 3,203 | 3,510 | 4,129 | 3,601 | 3,006 | 2,447 | 1,857 |
| Reference price 2 | 471.50 | 226.00 | 269.80 | 237.80 | 191.70 | 244.20 | 244.20 | 244.20 |
| Nbr of stocks (in thousands) | 35,364 | 37,801 | 37,992 | 37,992 | 37,992 | 37,992 | - | - |
| Announcement Date | 10/02/22 | 10/02/23 | 09/02/24 | 11/02/25 | 10/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.51x | 2.44x | 10.61x | -.--% | 979M | |
| 25.28x | - | - | -.--% | 1,124B | |
| 27.17x | 2.22x | 14.24x | 1.06% | 160B | |
| 24.93x | 4.06x | 13.96x | 1.74% | 94.33B | |
| 31.91x | 2.39x | 18.43x | 0.74% | 86.18B | |
| 25.95x | 5.52x | 18.84x | 2.19% | 84.49B | |
| 36.47x | 4.37x | 20.45x | 2.43% | 78.03B | |
| 22.95x | 1.8x | 12.72x | 1.12% | 75.62B | |
| 44.09x | 2.89x | 14.9x | 2.67% | 26.88B | |
| Average | 29.25x | 3.21x | 15.52x | 1.33% | 192.27B | |
| Weighted average by Cap. | 26.49x | 3.24x | 16.07x | 0.54% |
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
- SDIP B Stock
- Valuation Sdiptech AB
Select your edition
All financial news and data tailored to specific country editions
