|
Delayed
Nasdaq Stockholm
10:52:21 16/09/26 pm AEST
|
5-day change | 1st Jan Change | ||
| 34.80 SEK | -0.57% |
|
-0.29% | +8.92% |
| 18/08 | Investment firm Pamir reportedly planning IPO this fall - Breakit | FW |
| 20/07 | Pareto Securities raises C-Rad price target to 45 kronor (36), reiterates buy | FW |
Company Valuation: C-Rad AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,880 | 1,287 | 1,421 | 1,007 | 1,073 | 1,182 | - | - |
| Change | - | -31.57% | 10.47% | -29.12% | 6.5% | 10.16% | - | - |
| Enterprise Value (EV) 1 | 1,758 | 1,165 | 1,292 | 856.5 | 901.6 | 1,011 | 973.2 | 914.8 |
| Change | - | -33.74% | 10.92% | -33.7% | 5.28% | 12.14% | -3.74% | -6% |
| P/E | 75.3x | 173x | 31x | 18x | 103x | 17.6x | 14.8x | 12.3x |
| PBR | 8.13x | 5.31x | 5.06x | 3.12x | 3.11x | 2.97x | 2.6x | 2.26x |
| PEG | - | -2.5x | 0x | 0.8x | -1.3x | 0x | 0.8x | 0.6x |
| Capitalization / Revenue | 7.2x | 4.27x | 3.35x | 2.15x | 2.43x | 2.55x | 2.24x | 2.08x |
| EV / Revenue | 6.73x | 3.87x | 3.04x | 1.83x | 2.04x | 2.18x | 1.85x | 1.61x |
| EV / EBITDA | 38.5x | 32.2x | 19.5x | 10.7x | 16.3x | 11x | 8.63x | 6.88x |
| EV / EBIT | 48.8x | 44.6x | 22.5x | 12.2x | 20x | 11.4x | 9.83x | 7.69x |
| EV / FCF | 143x | -760x | 78.8x | 36.6x | 17.9x | 18.8x | 16.6x | 10.7x |
| FCF Yield | 0.7% | -0.13% | 1.27% | 2.73% | 5.58% | 5.33% | 6.04% | 9.37% |
| Dividend per Share 2 | - | - | - | - | 0.1 | 0.45 | 0.65 | 0.85 |
| Rate of return | - | - | - | - | 0.31% | 1.29% | 1.86% | 2.43% |
| EPS 2 | 0.74 | 0.22 | 1.36 | 1.67 | 0.31 | 1.983 | 2.363 | 2.842 |
| Distribution rate | - | - | - | - | 32.3% | 22.7% | 27.5% | 29.9% |
| Net sales 1 | 261.2 | 301.3 | 424.6 | 469 | 441.9 | 463.9 | 527 | 568.1 |
| EBITDA 1 | 45.7 | 36.2 | 66.4 | 79.9 | 55.4 | 92.24 | 112.8 | 132.9 |
| EBIT 1 | 36 | 26.1 | 57.5 | 70 | 45.1 | 89 | 99.04 | 119 |
| Net income 1 | 25.1 | 7.5 | 46.1 | 56.5 | 10.5 | 66.84 | 79.63 | 95.76 |
| Net Debt 1 | -122.4 | -121.9 | -129.4 | -150.9 | -171.2 | -170.8 | -208.6 | -267 |
| Reference price 2 | 55.70 | 38.10 | 42.20 | 30.00 | 31.95 | 35.00 | 35.00 | 35.00 |
| Nbr of stocks (in thousands) | 33,752 | 33,767 | 33,678 | 33,578 | 33,578 | 33,767 | - | - |
| Announcement Date | 27/1/22 | 26/1/23 | 8/2/24 | 7/2/25 | 12/2/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.65x | 2.18x | 10.96x | 1.29% | 121M | |
| 31.87x | 5.6x | 21.46x | 0.29% | 237B | |
| 35.31x | 6.37x | 20.19x | 0.67% | 147B | |
| 40.87x | 10.77x | 23.79x | -.--% | 133B | |
| 16.55x | 3.39x | 11.05x | -.--% | 63.58B | |
| 19.31x | 2.32x | 11.66x | 2.64% | 49.95B | |
| 33.88x | 6.77x | 21.43x | -.--% | 49.42B | |
| 29.27x | 5.81x | 19.73x | 0.68% | 42.37B | |
| 73.02x | 6.96x | 21.22x | -.--% | 40.98B | |
| 19.66x | 5.48x | 14.16x | 1.16% | 32.82B | |
| Average | 31.74x | 5.57x | 17.56x | 0.67% | 79.68B | |
| Weighted average by Cap. | 33.60x | 6.37x | 19.76x | 0.46% |
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
- CRAD B Stock
- Valuation C-Rad AB
Select your edition
All financial news and data tailored to specific country editions
