Valuation Sweco AB London S.E.

Stocks

Real-time Estimate Cboe Europe Other stock markets 12:26:59 04/08/2026 BST			5-day change	1st Jan Change
133.25 ^SEK	-1.77%		+0.48%	-10.17%

07-23	Sweco Group Announces Appointment of Alex Lane as Business Area President for Sweco UK and Member of Sweco Group's Executive Team, Effective October 1, 2026	CI
07-23	Sweco appoints Alex Lane as head in the UK	FW

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	49,028	-	-
Change	-	-41.13%	35.56%	21.98%	-8.12%	-9.9%	-	-
Enterprise Value (EV) ¹	61,751	36,888	54,085	64,340	59,505	52,881	51,166	49,407
Change	-	-40.26%	46.62%	18.96%	-7.52%	-11.13%	-3.24%	-3.44%
P/E	40.7x	21.7x	29.1x	28.6x	24.5x	19.2x	17x	15.7x
PBR	7.08x	3.6x	4.6x	5x	2.77x	3.52x	3.18x	2.89x
PEG	-	2.1x	33.54x	1.2x	3.44x	1.3x	1.3x	1.98x
Capitalization / Revenue	2.79x	1.47x	1.7x	1.93x	1.72x	1.44x	1.36x	1.3x
EV / Revenue	2.83x	1.52x	1.9x	2.1x	1.88x	1.55x	1.42x	1.31x
EV / EBITDA	26.9x	14.9x	19.2x	19x	16.3x	10.9x	9.72x	9.05x
EV / EBIT	31.3x	16.4x	22.4x	21.3x	18.6x	14.8x	12.9x	11.6x
EV / FCF	31.4x	16.7x	25.2x	17.4x	16.6x	17.4x	16x	14.8x
FCF Yield	3.19%	6%	3.97%	5.73%	6.04%	5.75%	6.25%	6.77%
Dividend per Share ²	2.45	2.7	2.95	3.3	3.7	3.937	4.332	4.692
Rate of return	1.44%	2.7%	2.18%	2%	2.45%	2.9%	3.19%	3.46%
EPS ²	4.18	4.61	4.65	5.75	6.16	7.065	7.98	8.612
Distribution rate	58.6%	58.6%	63.4%	57.4%	60.1%	55.7%	54.3%	54.5%
Net sales ¹	21,792	24,296	28,523	30,676	31,586	34,098	35,985	37,677
EBITDA ¹	2,294	2,481	2,811	3,384	3,661	4,834	5,262	5,457
EBIT ¹	1,974	2,245	2,416	3,015	3,203	3,581	3,980	4,265
Net income ¹	1,492	1,652	1,667	2,071	2,226	2,569	2,901	3,137
Net Debt ¹	913	1,075	5,537	5,122	5,093	3,853	2,139	379.5
Reference price ²	170.20	99.85	135.10	164.70	150.90	135.60	135.60	135.60
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

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.($)
KUMAGAI GUMI CO.,LTD.	10.75x	0.42x	6.22x	3.75%	1.52B
NORCONSULT ASA	18.78x	1.16x	8.18x	4.31%	1.26B
GUANGZHOU METRO DESIGN & RESEARCH INSTITUTE CO., LTD.	16x	-	-	-	1.18B
YOKOGAWA BRIDGE HOLDINGS CORP.	13.27x	0.72x	7.44x	4.44%	736M
Average	14.70x	0.77x	7.28x	4.16%	1.17B
Weighted average by Cap.	14.62x	0.75x	7.18x	4.09%