Company Valuation: Zaplox AB

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 46 74.4 41.04 20.49 37.46 32.56
Change - 61.74% -44.85% -50.08% 82.86% -13.08%
Enterprise Value (EV) 1 42.82 53.71 29.67 13.71 26.74 31.68
Change - 25.43% -44.77% -53.8% 95.11% 18.46%
P/E -1.14x -1.44x -0.9x -0.78x -1.79x -3.09x
PBR 4.35x 3.47x 4.38x 3.15x 3.59x -68.7x
PEG - 0x 0x 0x 0x 0.1x
Capitalization / Revenue 7.07x 19.9x 7.91x 1.34x 1.99x 1.69x
EV / Revenue 6.58x 14.4x 5.72x 0.9x 1.42x 1.65x
EV / EBITDA -1.65x -1.68x -0.93x -0.74x -1.7x -3.65x
EV / EBIT -1.65x -1.42x -0.93x -0.74x -1.7x -3.64x
EV / FCF -3.01x -3.13x -1.73x -1.01x -2.69x -7.08x
FCF Yield -33.2% -32% -57.7% -99% -37.1% -14.1%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -34 -18 -8 -1.6 -0.58 -0.2928
Distribution rate - - - - - -
Net sales 1 6.509 3.739 5.185 15.27 18.82 19.22
EBITDA 1 -25.92 -31.94 -31.78 -18.46 -15.7 -8.684
EBIT 1 -25.94 -37.95 -31.82 -18.52 -15.73 -8.699
Net income 1 -26.82 -38.48 -32.74 -20.52 -17.26 -10.54
Net Debt 1 -3.179 -20.69 -11.37 -6.78 -10.72 -0.884
Reference price 2 38.6000 26.0000 7.1700 1.2500 1.0400 0.9040
Nbr of stocks (in thousands) 1,192 2,862 5,723 16,389 36,020 36,020
Announcement Date 05/05/21 28/04/22 03/05/23 02/05/24 06/05/25 08/04/26
1SEK in Million2SEK
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.48M
31.52x20.48x24.3x-.--% 170B
12.36x3.32x6.96x-.--% 88.9B
37.01x6.05x16.79x0.37% 51.76B
24.57x5.25x12.75x-.--% 44.01B
21.66x5.22x13.25x0.95% 35.92B
33.81x3.01x9.04x-.--% 34.32B
38.81x2.67x15.39x-.--% 16.07B
14x5.65x11.41x-.--% 14.41B
32.27x - - 3.47% 10.64B
Average 27.33x 6.46x 13.74x 0.53% 46.63B
Weighted average by Cap. 26.96x 10.41x 16.21x 0.19%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA