|
Market Closed -
Börse Stuttgart
20:56:04 18/09/2026 BST
|
Pre-market 06:05:02 | |||
| 7.700 EUR | -1.03% |
|
7.750 | +0.65% |
| 09-02 | Systemair CEO Robert Larsson buys shares for 0.85 million kronor | FW |
| 08-31 | Handelsbanken Still Sees Upside in Systemair (Update) | FW |
Company Valuation: Systemair AB
Data adjusted to current consolidation scope
| Fiscal Period: April | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 12,979 | 18,491 | 15,600 | 17,098 | 14,734 | 18,096 | - | - |
| Change | - | 42.47% | -15.64% | 9.6% | -13.82% | 22.82% | - | - |
| Enterprise Value (EV) 1 | 15,022 | 19,994 | 16,648 | 17,999 | 15,622 | 18,831 | 18,119 | 17,531 |
| Change | - | 33.09% | -16.73% | 8.11% | -13.2% | 20.54% | -3.78% | -3.24% |
| P/E | 23.9x | 17.8x | 24.2x | 25.1x | 19.3x | 19x | 16.4x | 15x |
| PBR | 3.4x | 3.51x | 2.76x | 2.97x | 2.41x | 2.67x | 2.41x | 2.19x |
| PEG | - | 0.2x | -0.6x | 4.58x | 1.6x | 0.8x | 1x | 1.62x |
| Capitalization / Revenue | 1.35x | 1.53x | 1.27x | 1.39x | 1.18x | 1.35x | 1.27x | 1.21x |
| EV / Revenue | 1.56x | 1.66x | 1.36x | 1.46x | 1.25x | 1.41x | 1.27x | 1.17x |
| EV / EBITDA | 12.2x | 11.9x | 11x | 11.3x | 9.58x | 10.3x | 8.96x | 8.07x |
| EV / EBIT | 18.3x | 18x | 15.3x | 16x | 13.4x | 14x | 11.8x | 10.5x |
| EV / FCF | -165x | 76.3x | 17.6x | 24.9x | 22.2x | 28.1x | 17.8x | 16.8x |
| FCF Yield | -0.61% | 1.31% | 5.69% | 4.02% | 4.51% | 3.56% | 5.61% | 5.94% |
| Dividend per Share 2 | 0.9 | 1.1 | 1.2 | 1.35 | 1.45 | 1.78 | 2.08 | 2.26 |
| Rate of return | 1.44% | 1.24% | 1.6% | 1.64% | 2.04% | 2.04% | 2.39% | 2.59% |
| EPS 2 | 2.61 | 5 | 3.1 | 3.27 | 3.67 | 4.588 | 5.314 | 5.806 |
| Distribution rate | 34.5% | 22% | 38.7% | 41.3% | 39.5% | 38.8% | 39.1% | 38.9% |
| Net sales 1 | 9,634 | 12,058 | 12,257 | 12,302 | 12,503 | 13,400 | 14,227 | 15,001 |
| EBITDA 1 | 1,229 | 1,678 | 1,507 | 1,586 | 1,630 | 1,828 | 2,023 | 2,172 |
| EBIT 1 | 821 | 1,110 | 1,085 | 1,125 | 1,170 | 1,347 | 1,535 | 1,669 |
| Net income 1 | 543.9 | 1,040 | 645.6 | 680.7 | 760.8 | 953.4 | 1,105 | 1,208 |
| Net Debt 1 | 2,043 | 1,502 | 1,048 | 901 | 888.1 | 734.4 | 22.58 | -565 |
| Reference price 2 | 62.40 | 88.90 | 75.00 | 82.20 | 71.00 | 87.20 | 87.20 | 87.20 |
| Nbr of stocks (in thousands) | 208,000 | 208,000 | 208,000 | 208,000 | 207,525 | 207,525 | - | - |
| Announcement Date | 08/06/22 | 08/06/23 | 04/06/24 | 05/06/25 | 10/06/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.32x | 4.09x | 20.01x | 0.95% | 94.41B | |
| 29.95x | 3.74x | 20.07x | 1.13% | 86.79B | |
| 26.38x | 2.37x | 11.51x | 1.83% | 44.41B | |
| 20.8x | 1.1x | 8.05x | 1.74% | 36.78B | |
| 15.16x | 2.4x | 10.96x | 1.43% | 12.42B | |
| 25.6x | 1.5x | 14.67x | 4.01% | 12.03B | |
| 26.43x | 2.33x | 13.46x | 1.14% | 8.79B | |
| 15.71x | 2.09x | 10.18x | 2.53% | 7.74B | |
| 27.17x | 2.06x | 15.87x | 1.17% | 7.34B | |
| Average | 23.95x | 2.41x | 13.86x | 1.77% | 34.52B | |
| Weighted average by Cap. | 26.58x | 3.08x | 16.30x | 1.41% |
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
- SYSR Stock
- 52SA Stock
- Valuation Systemair AB
Select your edition
All financial news and data tailored to specific country editions
