|
Market Closed -
Nasdaq Stockholm
04:00:00 28/10/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 37.70 SEK | -0.26% |
|
-0.66% | -20.55% |
| 27/10 | Länsförsäkringar Corporate Bond Vision fell 0.83 percent in September, bought bond in Sagax | FW |
| 23/10 | Pareto Securities lowers target price for Fastpartner to SEK46 (51), reiterates buy | FW |
Company Valuation: FastPartner AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 23,236 | 14,086 | 12,387 | 12,644 | 9,298 | 7,080 | - | - |
| Change | - | -39.38% | -12.06% | 2.07% | -26.46% | -23.86% | - | - |
| Enterprise Value (EV) 1 | 38,306 | 30,627 | 28,941 | 28,904 | 25,725 | 23,792 | 23,921 | 23,987 |
| Change | - | -20.05% | -5.5% | -0.13% | -11% | -7.51% | 0.54% | 0.28% |
| P/E | 6.77x | 7,130x | -7.17x | 20.4x | 35.1x | 12.4x | 5.92x | 5.78x |
| PBR | 1.27x | 0.79x | 0.78x | 0.78x | 0.57x | 0.47x | 0.44x | 0.42x |
| PEG | - | -71.3x | 0x | -0x | -0.6x | 0x | 0x | 2.3x |
| Capitalization / Revenue | 12.5x | 7.05x | 5.61x | 5.51x | 4.09x | 3.23x | 3.14x | 3.03x |
| EV / Revenue | 20.6x | 15.3x | 13.1x | 12.6x | 11.3x | 10.8x | 10.6x | 10.3x |
| EV / EBITDA | 30.4x | - | 18.8x | 18.5x | 16.7x | 16x | 15.7x | 15.1x |
| EV / EBIT | 30.4x | 22.8x | 18.8x | 18.5x | 16.9x | 16x | 15.7x | 15.1x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 2.2 | 1.01 | 1 | 1.1 | 1.15 | 1.217 | 1.3 | 1.367 |
| Rate of return | 1.81% | 1.42% | 1.59% | 1.72% | 2.42% | 3.22% | 3.44% | 3.62% |
| EPS 2 | 17.92 | 0.01 | -8.75 | 3.14 | 1.35 | 3.04 | 6.38 | 6.54 |
| Distribution rate | 12.3% | 10,100% | -11.4% | 35% | 85.2% | 40% | 20.4% | 20.9% |
| Net sales 1 | 1,856 | 1,998 | 2,209 | 2,293 | 2,271 | 2,195 | 2,254 | 2,334 |
| EBITDA 1 | 1,260 | - | 1,542 | 1,565 | 1,538 | 1,483 | 1,528 | 1,589 |
| EBIT 1 | 1,260 | 1,345 | 1,540 | 1,564 | 1,525 | 1,483 | 1,525 | 1,584 |
| Net income 1 | 3,368 | 84.5 | -1,528 | 648 | 318.2 | 533.2 | 841.7 | 849.2 |
| Net Debt 1 | 15,070 | 16,541 | 16,554 | 16,260 | 16,427 | 16,713 | 16,841 | 16,907 |
| Reference price 2 | 121.40 | 71.30 | 62.70 | 64.00 | 47.45 | 37.80 | 37.80 | 37.80 |
| Nbr of stocks (in thousands) | 191,400 | 197,559 | 197,559 | 197,559 | 195,959 | 187,295 | - | - |
| Announcement Date | 11/2/22 | 9/2/23 | 8/2/24 | 13/2/25 | 12/2/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.43x | 10.99x | 16.26x | 3.22% | 744M | |
| 64.07x | - | - | - | 68.77B | |
| 12.62x | 4.42x | 11.33x | 3.82% | 39.97B | |
| 19.46x | 4.15x | 16.67x | 1.26% | 30.08B | |
| 15.13x | 3.22x | 15.42x | 2.31% | 27.97B | |
| 8.27x | 1.49x | 8.36x | 4.28% | 27.54B | |
| 5.51x | 0.69x | 1.44x | 8.98% | 26.81B | |
| 8.57x | 3.04x | 7.09x | -.--% | 20.31B | |
| 10.02x | 1.96x | 7.56x | 4.19% | 20.15B | |
| 13.86x | 6.57x | 17.27x | 1.57% | 19.9B | |
| Average | 17.00x | 4.06x | 11.27x | 3.29% | 28.22B | |
| Weighted average by Cap. | 24.65x | 3.24x | 10.80x | 3.43% |
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
- FPAR A Stock
- Valuation FastPartner AB
Select your edition
All financial news and data tailored to specific country editions
