|
Real-time Estimate
Cboe Europe
11:19:13 07/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 130.25 SEK | +0.97% |
|
+1.16% | -13.29% |
| 09:52am | SB1 sees stable quarter for Sweco - reiterates buy | FW |
| 10-05 | Sweco to Lead Heat Pump Project in Denmark | FW |
Company Valuation: Sweco AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 60,838 | 35,813 | 48,548 | 59,218 | 54,412 | 46,996 | - | - |
| Change | - | -41.13% | 35.56% | 21.98% | -8.12% | -13.63% | - | - |
| Enterprise Value (EV) 1 | 61,751 | 36,888 | 54,085 | 64,340 | 59,505 | 50,842 | 49,119 | 47,341 |
| Change | - | -40.26% | 46.62% | 18.96% | -7.52% | -14.56% | -3.39% | -3.62% |
| P/E | 40.7x | 21.7x | 29.1x | 28.6x | 24.5x | 18.6x | 16.4x | 15.2x |
| PBR | 7.08x | 3.6x | 4.6x | 5x | 2.77x | 3.4x | 3.08x | 2.81x |
| PEG | - | 2.1x | 33.54x | 1.2x | 3.44x | 1.4x | 1.2x | 1.84x |
| Capitalization / Revenue | 2.79x | 1.47x | 1.7x | 1.93x | 1.72x | 1.38x | 1.3x | 1.24x |
| EV / Revenue | 2.83x | 1.52x | 1.9x | 2.1x | 1.88x | 1.49x | 1.36x | 1.25x |
| EV / EBITDA | 26.9x | 14.9x | 19.2x | 19x | 16.3x | 9.76x | 9.26x | 8.52x |
| EV / EBIT | 31.3x | 16.4x | 22.4x | 21.3x | 18.6x | 14.3x | 12.4x | 11.1x |
| EV / FCF | 31.4x | 16.7x | 25.2x | 17.4x | 16.6x | 17.8x | 15.3x | 14.1x |
| FCF Yield | 3.19% | 6% | 3.97% | 5.73% | 6.04% | 5.6% | 6.53% | 7.11% |
| Dividend per Share 2 | 2.45 | 2.7 | 2.95 | 3.3 | 3.7 | 3.947 | 4.335 | 4.696 |
| Rate of return | 1.44% | 2.7% | 2.18% | 2% | 2.45% | 3.03% | 3.33% | 3.61% |
| EPS 2 | 4.18 | 4.61 | 4.65 | 5.75 | 6.16 | 6.993 | 7.938 | 8.593 |
| Distribution rate | 58.6% | 58.6% | 63.4% | 57.4% | 60.1% | 56.4% | 54.6% | 54.6% |
| Net sales 1 | 21,792 | 24,296 | 28,523 | 30,676 | 31,586 | 34,025 | 36,214 | 38,012 |
| EBITDA 1 | 2,294 | 2,481 | 2,811 | 3,384 | 3,661 | 5,208 | 5,306 | 5,556 |
| EBIT 1 | 1,974 | 2,245 | 2,416 | 3,015 | 3,203 | 3,553 | 3,969 | 4,270 |
| Net income 1 | 1,492 | 1,652 | 1,667 | 2,071 | 2,226 | 2,536 | 2,883 | 3,126 |
| Net Debt 1 | 913 | 1,075 | 5,537 | 5,122 | 5,093 | 3,845 | 2,123 | 344.9 |
| Reference price 2 | 170.20 | 99.85 | 135.10 | 164.70 | 150.90 | 130.20 | 130.20 | 130.20 |
| Nbr of stocks (in thousands) | 357,485 | 358,619 | 359,141 | 359,778 | 360,664 | 361,241 | - | - |
| Announcement Date | 11/02/22 | 09/02/23 | 09/02/24 | 07/02/25 | 11/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 62.08x | 2.85x | 27.23x | 0.06% | 108B | |
| 12.02x | 1.04x | 5.67x | 4.86% | 68.2B | |
| 37.43x | 4.73x | 25.65x | 0.18% | 63.88B | |
| 25.45x | 1.96x | 19.32x | 1.16% | 53.84B | |
| 47.41x | 3.83x | 24.22x | 2.04% | 37.03B | |
| 25.17x | 1.72x | 15.89x | 0.18% | 36.37B | |
| 28.48x | 0.71x | 11.69x | 2.18% | 34.96B | |
| 22.83x | 0.43x | 6.8x | 2.71% | 28.81B | |
| 5.01x | 0.31x | 5.98x | 5.63% | 26.75B | |
| Average | 29.54x | 1.95x | 15.83x | 2.11% | 50.89B | |
| Weighted average by Cap. | 34.40x | 2.26x | 18.02x | 1.74% |
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
- SWEC B Stock
- SWEC A Stock
- Valuation Sweco AB
Select your edition
All financial news and data tailored to specific country editions
