|
Market Closed -
Nasdaq Stockholm
17:00:00 21/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 252.50 SEK | +0.20% |
|
+5.65% | +28.83% |
| 08-18 | Stockholm stocks fell again on Tuesday, the OMXS30 index slipped 0.7 percent | FW |
| 08-18 | Stocks extend losses in Stockholm, OMXS30 index down 0.5 percent | FW |
Company Valuation: Stille AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 754.5 | 561.5 | 757 | 1,869 | 1,761 | 2,269 | - | - |
| Change | - | -25.58% | 34.82% | 146.88% | -5.77% | 28.83% | - | - |
| Enterprise Value (EV) 1 | 754.5 | 527.8 | 757 | 1,710 | 1,642 | 2,204 | 2,123 | 2,029 |
| Change | - | -30.05% | 43.43% | 125.95% | -3.98% | 34.2% | -3.7% | -4.44% |
| P/E | 46.9x | - | - | 32.1x | 31.6x | 28.1x | 21.1x | 18.2x |
| PBR | - | - | - | 2.67x | 2.49x | 2.78x | 2.51x | 2.25x |
| PEG | - | - | - | - | -7.31x | 0.6x | 0.6x | 1.1x |
| Capitalization / Revenue | - | 2.28x | 2.57x | 3.28x | 3.1x | 3.14x | 2.85x | 2.6x |
| EV / Revenue | - | 2.14x | 2.57x | 3x | 2.89x | 3.05x | 2.67x | 2.33x |
| EV / EBITDA | - | 12.5x | 12.1x | 17x | 14.4x | 15x | 11.9x | 9.81x |
| EV / EBIT | - | 16.3x | 15.7x | 24.3x | 22.4x | 19.9x | 15.2x | 12.3x |
| EV / FCF | - | 22.1x | 31.1x | 28.9x | 55.1x | 29.3x | 21.9x | 17.9x |
| FCF Yield | - | 4.53% | 3.22% | 3.46% | 1.81% | 3.41% | 4.57% | 5.58% |
| Dividend per Share 2 | - | - | - | - | - | - | 2 | 2.5 |
| Rate of return | - | - | - | - | - | - | 0.79% | 0.99% |
| EPS 2 | 3.21 | - | - | 6.48 | 6.2 | 8.969 | 11.93 | 13.86 |
| Distribution rate | - | - | - | - | - | - | 16.8% | 18% |
| Net sales 1 | - | 246.4 | 294.9 | 570 | 567.6 | 723.4 | 796.1 | 872.4 |
| EBITDA 1 | - | 42.1 | 62.6 | 100.8 | 113.8 | 146.5 | 178.2 | 206.8 |
| EBIT 1 | - | 32.41 | 48.3 | 70.5 | 73.24 | 110.8 | 139.4 | 164.8 |
| Net income 1 | 16.1 | - | - | 58.21 | 55.7 | 80.59 | 107.2 | 124.5 |
| Net Debt 1 | - | -33.71 | - | -158.5 | -118.7 | -64.54 | -146 | -240.2 |
| Reference price 2 | 150.50 | 112.00 | 151.00 | 208.00 | 196.00 | 252.00 | 252.00 | 252.00 |
| Nbr of stocks (in thousands) | 5,013 | 5,013 | 5,013 | 8,985 | 8,985 | 8,985 | - | - |
| Announcement Date | 17/02/22 | 17/02/23 | 16/02/24 | 13/02/25 | 12/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.1x | 3.04x | 15.02x | -.--% | 230M | |
| 27.05x | 3.97x | 12.71x | 4.87% | 14.45B | |
| 13.72x | - | - | 2.63% | 5.01B | |
| 44.07x | - | - | 0.57% | 3.23B | |
| 17.53x | - | - | 2.87% | 2.47B | |
| 8.3x | 0.49x | 2.35x | 5.38% | 1.83B | |
| 18.42x | - | - | - | 1.73B | |
| 26.71x | 1.62x | 10.6x | 1.68% | 1.52B | |
| Average | 22.99x | 2.28x | 10.17x | 2.57% | 3.81B | |
| Weighted average by Cap. | 24.27x | 3.41x | 11.51x | 3.65% |
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
- STIL Stock
- Valuation Stille AB
Select your edition
All financial news and data tailored to specific country editions
