|
Market Closed -
Nasdaq Stockholm
04:00:00 27/10/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 107.60 SEK | -3.76% |
|
-14.33% | -16.07% |
| 10:55pm | Danske Bank cuts price target for Alligo to 158 kronor (170), reiterates buy - BN | FW |
| 08:24pm | 14 stocks have so far today hit new 52-week lows on the Stockholm Stock Exchange | FW |
Company Valuation: Alligo AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,692 | 4,003 | 6,206 | 6,168 | 6,421 | 5,389 | - | - |
| Change | - | -58.7% | 55.04% | -0.61% | 4.1% | -16.07% | - | - |
| Enterprise Value (EV) 1 | 11,964 | 4,003 | 8,846 | 9,071 | 9,564 | 8,168 | 7,837 | 7,428 |
| Change | - | -66.54% | 120.98% | 2.54% | 5.43% | -14.59% | -4.06% | -5.21% |
| P/E | 22.6x | 0.99x | 12.7x | 22.5x | 24.6x | 12.8x | 9.58x | 8.13x |
| PBR | 2.83x | - | 1.75x | 1.69x | 1.71x | 1.3x | 1.19x | 1.09x |
| PEG | - | 0x | -0.1x | -0.5x | -5.18x | 0.2x | 0.3x | 0.5x |
| Capitalization / Revenue | 1.14x | 0.43x | 0.66x | 0.65x | 0.67x | 0.53x | 0.5x | 0.48x |
| EV / Revenue | 1.41x | 0.43x | 0.93x | 0.96x | 1x | 0.81x | 0.73x | 0.66x |
| EV / EBITDA | 9.9x | 3.47x | 6.91x | 7.92x | 8.81x | 6.38x | 5.3x | 4.54x |
| EV / EBIT | 28x | 5.98x | 11.8x | 18x | 20.3x | 12.6x | 9.57x | 7.76x |
| EV / FCF | 15.5x | - | 11.4x | 10.8x | 13.8x | 10.1x | 9.03x | 7.44x |
| FCF Yield | 6.45% | - | 8.79% | 9.27% | 7.27% | 9.9% | 11.1% | 13.4% |
| Dividend per Share 2 | 1.75 | - | 3.5 | 2 | 2.2 | 3.583 | 4.297 | 5.043 |
| Rate of return | 0.91% | - | 2.82% | 1.62% | 1.72% | 3.33% | 3.99% | 4.69% |
| EPS 2 | 8.48 | 80.44 | 9.76 | 5.47 | 5.21 | 8.42 | 11.24 | 13.24 |
| Distribution rate | 20.6% | - | 35.9% | 36.6% | 42.2% | 42.6% | 38.2% | 38.1% |
| Net sales 1 | 8,508 | 9,333 | 9,462 | 9,442 | 9,551 | 10,130 | 10,777 | 11,288 |
| EBITDA 1 | 1,208 | 1,155 | 1,281 | 1,146 | 1,085 | 1,279 | 1,478 | 1,637 |
| EBIT 1 | 427 | 669 | 748 | 505 | 471 | 647.7 | 819 | 957.3 |
| Net income 1 | 429 | 4,061 | 497 | 274 | 261 | 421.5 | 562 | 662 |
| Net Debt 1 | 2,272 | - | 2,640 | 2,903 | 3,143 | 2,779 | 2,447 | 2,039 |
| Reference price 2 | 192.00 | 79.30 | 124.00 | 123.20 | 128.20 | 107.60 | 107.60 | 107.60 |
| Nbr of stocks (in thousands) | 50,481 | 50,481 | 50,051 | 50,068 | 50,088 | 50,088 | - | - |
| Announcement Date | 15/2/22 | 16/2/23 | 16/2/24 | 14/2/25 | 13/2/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.39x | 0.81x | 6.48x | 3.29% | 564M | |
| 28.44x | 5.1x | 18.59x | 0.92% | 111B | |
| 29.39x | 4.61x | 17.46x | 1.83% | 83.61B | |
| 29.04x | 3.32x | 19.16x | 0.72% | 63.58B | |
| 40.86x | 6.38x | 28.14x | 1.87% | 59.56B | |
| 36.88x | 7.46x | 21.85x | -.--% | 53.59B | |
| 23.54x | 4.52x | 15.56x | 2.67% | 33.25B | |
| 29.33x | 3.89x | 14.65x | 0.12% | 28.51B | |
| 21.88x | 3.18x | 13.69x | 1.07% | 26.5B | |
| 23.9x | 2.91x | 12.51x | 1.57% | 25.39B | |
| Average | 27.67x | 4.22x | 16.81x | 1.41% | 48.56B | |
| Weighted average by Cap. | 30.24x | 4.86x | 18.96x | 1.18% |
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
- ALLIGO B Stock
- Valuation Alligo AB
Select your edition
All financial news and data tailored to specific country editions
