|
Market Closed -
Nasdaq Stockholm
17:00:00 30/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 21.80 SEK | +1.40% |
|
0.00% | -43.23% |
| 02:28pm | Affärsvärlden names 14 stocks worth buying in September | FW |
| 09-22 | Affärsvärlden slaps a buy label on Swedencare | FW |
Company Valuation: Swedencare AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 18,183 | 4,862 | 9,676 | 7,664 | 6,138 | 3,485 | - | - |
| Change | - | -73.26% | 99.02% | -20.8% | -19.91% | -43.23% | - | - |
| Enterprise Value (EV) 1 | 18,664 | 6,519 | 11,098 | 8,942 | 7,839 | 4,981 | 4,860 | 4,588 |
| Change | - | -65.07% | 70.23% | -19.42% | -12.34% | -36.45% | -2.44% | -5.59% |
| P/E | 314x | 50.4x | 165x | 77.8x | 110x | 23.8x | 14.9x | 11.5x |
| PBR | 7.51x | 0.65x | 1.34x | 0.95x | 0.92x | 0.5x | 0.49x | 0.47x |
| PEG | - | 2.1x | -4.2x | 1.2x | -2.5x | 0x | 0.2x | 0.4x |
| Capitalization / Revenue | 23.6x | 2.66x | 4.16x | 3.03x | 2.29x | 1.22x | 1.11x | 1.02x |
| EV / Revenue | 24.2x | 3.56x | 4.77x | 3.53x | 2.92x | 1.74x | 1.55x | 1.34x |
| EV / EBITDA | 144x | 17.1x | 22.2x | 15.9x | 15.3x | 8.52x | 6.99x | 5.71x |
| EV / EBIT | 289x | 54.3x | 60.2x | 39.7x | 38.6x | 18.4x | 13.8x | 10.6x |
| EV / FCF | -10.7x | -1.48x | 41.5x | 31.1x | 28.4x | 13.9x | 10.6x | 8.69x |
| FCF Yield | -9.34% | -67.6% | 2.41% | 3.22% | 3.52% | 7.22% | 9.4% | 11.5% |
| Dividend per Share 2 | 0.2 | 0.22 | 0.23 | 0.25 | 0.28 | 0.44 | 0.7 | 0.9367 |
| Rate of return | 0.13% | 0.72% | 0.38% | 0.52% | 0.73% | 2.02% | 3.21% | 4.3% |
| EPS 2 | 0.49 | 0.61 | 0.37 | 0.62 | 0.35 | 0.9149 | 1.467 | 1.889 |
| Distribution rate | 40.8% | 36.1% | 62.2% | 40.3% | 80% | 48.1% | 47.7% | 49.6% |
| Net sales 1 | 770.4 | 1,829 | 2,325 | 2,530 | 2,683 | 2,857 | 3,128 | 3,416 |
| EBITDA 1 | 129.7 | 380.7 | 499.3 | 560.7 | 511 | 585 | 695.6 | 803.6 |
| EBIT 1 | 64.56 | 120 | 184.2 | 225 | 203.2 | 270.5 | 351.2 | 432.4 |
| Net income 1 | 54.62 | 94.45 | 58.6 | 98.9 | 55.5 | 128.7 | 217.2 | 286.3 |
| Net Debt 1 | 480.9 | 1,657 | 1,421 | 1,278 | 1,701 | 1,497 | 1,375 | 1,103 |
| Reference price 2 | 153.90 | 30.75 | 60.96 | 48.24 | 38.40 | 21.80 | 21.80 | 21.80 |
| Nbr of stocks (in thousands) | 118,150 | 158,112 | 158,732 | 158,863 | 159,841 | 159,841 | - | - |
| Announcement Date | 06/04/22 | 16/02/23 | 15/02/24 | 13/02/25 | 12/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
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
- SECARE Stock
- Valuation Swedencare AB
Select your edition
All financial news and data tailored to specific country editions
