|
Market Closed -
London S.E.
16:35:46 22/05/2018 BST
|
5-day change | 1st Jan Change | ||
| 198.00 SEK | +204.62% |
|
+53.49% | +23.75% |
| 08-12 | Kepler Cheuvreux Begins Kicks Off Sweco Coverage with Hold Rating | MT |
| 08-12 | Kepler Cheuvreux initiates coverage of Sweco with a hold rating and a target price of 133 kronor | 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 | 45,876 | - | - |
| Change | - | -41.13% | 35.56% | 21.98% | -8.12% | -15.69% | - | - |
| Enterprise Value (EV) 1 | 61,751 | 36,888 | 54,085 | 64,340 | 59,505 | 49,729 | 48,014 | 46,255 |
| Change | - | -40.26% | 46.62% | 18.96% | -7.52% | -16.43% | -3.45% | -3.66% |
| P/E | 40.7x | 21.7x | 29.1x | 28.6x | 24.5x | 18.2x | 16.1x | 14.8x |
| PBR | 7.08x | 3.6x | 4.6x | 5x | 2.77x | 3.3x | 2.98x | 2.71x |
| PEG | - | 2.1x | 33.54x | 1.2x | 3.44x | 1.4x | 1.2x | 1.81x |
| Capitalization / Revenue | 2.79x | 1.47x | 1.7x | 1.93x | 1.72x | 1.35x | 1.27x | 1.22x |
| EV / Revenue | 2.83x | 1.52x | 1.9x | 2.1x | 1.88x | 1.46x | 1.33x | 1.23x |
| EV / EBITDA | 26.9x | 14.9x | 19.2x | 19x | 16.3x | 9.56x | 9.09x | 8.37x |
| EV / EBIT | 31.3x | 16.4x | 22.4x | 21.3x | 18.6x | 14x | 12.2x | 10.9x |
| EV / FCF | 31.4x | 16.7x | 25.2x | 17.4x | 16.6x | 17.5x | 15x | 13.8x |
| FCF Yield | 3.19% | 6% | 3.97% | 5.73% | 6.04% | 5.72% | 6.66% | 7.23% |
| 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% | 3.11% | 3.42% | 3.7% |
| EPS 2 | 4.18 | 4.61 | 4.65 | 5.75 | 6.16 | 6.976 | 7.901 | 8.546 |
| Distribution rate | 58.6% | 58.6% | 63.4% | 57.4% | 60.1% | 56.6% | 54.9% | 54.9% |
| Net sales 1 | 21,792 | 24,296 | 28,523 | 30,676 | 31,586 | 33,959 | 36,004 | 37,755 |
| EBITDA 1 | 2,294 | 2,481 | 2,811 | 3,384 | 3,661 | 5,201 | 5,284 | 5,529 |
| EBIT 1 | 1,974 | 2,245 | 2,416 | 3,015 | 3,203 | 3,545 | 3,950 | 4,248 |
| Net income 1 | 1,492 | 1,652 | 1,667 | 2,071 | 2,226 | 2,531 | 2,869 | 3,109 |
| 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 | 126.90 | 126.90 | 126.90 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.19x | 1.46x | 9.56x | 3.11% | 4.84B | |
| 10.66x | 0.38x | 6x | 4.09% | 1.38B | |
| 19.26x | 1.16x | 8.21x | 4.29% | 1.31B | |
| 17.45x | - | - | - | 1.28B | |
| Average | 16.39x | 1.00x | 7.92x | 3.83% | 2.2B | |
| Weighted average by Cap. | 17.07x | 1.21x | 8.67x | 3.49% |
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
- 0GX5 Stock
- Valuation Sweco AB
Select your edition
All financial news and data tailored to specific country editions
