Valuation Studsvik AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 17:00:00 15/07/2026 BST			5-day change	1st Jan Change
199.80 ^SEK	-0.10%		+2.99%	-25.45%

07-14	Studsvik calls extraordinary meeting to elect new board member	FW
07-13	Qube Research & Technologies no longer a public short seller in Studsvik	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	856.4	907.3	1,063	966.5	2,203	1,667	-	-
Change	-	5.95%	17.21%	-9.12%	127.89%	-24.31%	-	-
Enterprise Value (EV) ¹	811.5	888.4	1,094	1,099	2,268	1,826	1,766	1,738
Change	-	9.48%	23.19%	0.39%	106.4%	-19.48%	-3.29%	-1.59%
P/E	13.6x	19x	21.9x	101x	59x	45.3x	33.9x	30.6x
PBR	2.21x	2.08x	2.73x	2.4x	5.69x	3.6x	3.25x	3.03x
PEG	-	-0.8x	14.16x	-1.3x	0x	-15.82x	1x	2.9x
Capitalization / Revenue	1.07x	1.11x	1.29x	1.08x	2.49x	1.85x	1.77x	1.72x
EV / Revenue	1.02x	1.09x	1.33x	1.23x	2.57x	2.03x	1.87x	1.79x
EV / EBITDA	8.17x	8.84x	10.7x	-	21.9x	18.6x	15.5x	14.1x
EV / EBIT	10.8x	11.9x	14.9x	24x	33.1x	27.3x	21.5x	20.2x
EV / FCF	13.3x	-36.4x	21.3x	-24x	24.5x	-18.8x	23.9x	29x
FCF Yield	7.52%	-2.75%	4.7%	-4.16%	4.08%	-5.31%	4.19%	3.45%
Dividend per Share ²	2	-	2	2	-	-	2	2
Rate of return	1.92%	-	1.55%	1.7%	-	-	1%	1%
EPS ²	7.69	5.82	5.91	1.17	4.54	4.41	5.9	6.53
Distribution rate	26%	-	33.8%	171%	-	-	33.9%	30.6%
Net sales ¹	798.3	814.8	826	893.1	883.3	899	942	970
EBITDA ¹	99.36	100.4	102.4	-	103.7	98	114	123
EBIT ¹	75.3	74.9	73.4	45.7	68.6	67	82	86
Net income ¹	63.2	47.9	48.6	9.6	37.3	37	50	55
Net Debt ¹	-44.9	-18.9	31	132.2	65.1	159	99	71
Reference price ²	104.20	110.40	129.40	117.60	268.00	199.80	199.80	199.80
Nbr of stocks (in thousands)	8,219	8,219	8,219	8,219	8,219	8,344	-	-
Announcement Date	10/02/22	10/02/23	08/02/24	10/02/25	05/02/26	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
STUDSVIK AB	45.35x	2.03x	18.65x	-.--%	173M
WASTE MANAGEMENT, INC.	28.67x	4.39x	14.2x	1.6%	93.49B
REPUBLIC SERVICES, INC.	30.31x	4.71x	14.66x	1.14%	66.87B
VERALTO CORPORATION	22.88x	3.95x	15.63x	0.56%	22.35B
CLEAN HARBORS, INC.	35.34x	2.9x	14.18x	-.--%	16.03B
TETRA TECH, INC.	19.91x	-	-	0.74%	8.13B
FOMENTO DE CONSTRUCCIONES Y CONTRATAS, S.A.	15.1x	0.83x	5.22x	4.62%	6.6B
KURITA WATER INDUSTRIES LTD.	22.57x	2.36x	11.15x	1.51%	6.22B
INFORE ENVIRONMENT TECHNOLOGY GROUP CO., LTD.	30.59x	-	-	-	3.97B
FUJIAN LONGKING CO., LTD.	13.78x	-	-	-	3.15B
Average	26.45x	3.02x	13.38x	1.27%	22.7B
Weighted average by Cap.	28.02x	4.16x	14.13x	1.29%