|
Market Closed -
Nasdaq Stockholm
04:00:00 14/11/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 55.20 SEK | +1.47% |
|
+4.15% | -21.14% |
| 14/11 | John Mattson sells residential property in Bromma above book value | FW |
| 14/11 | John Mattson sells residential property in Bromma for approximately SEK 51m | FW |
Company Valuation: John MattsonAB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,251 | 3,149 | 4,313 | 4,639 | 5,306 | 4,090 | - | - |
| Change | - | -56.57% | 36.94% | 7.56% | 14.38% | -22.92% | - | - |
| Enterprise Value (EV) 1 | 16,470 | 12,025 | 11,072 | 11,343 | 11,960 | 11,689 | 11,857 | 12,037 |
| Change | - | -26.99% | -7.93% | 2.45% | 5.44% | -2.27% | 1.44% | 1.52% |
| P/E | 5.22x | 25.2x | -1.79x | 10.8x | 13.3x | 10x | - | - |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | -0.3x | 0x | -0x | -1.84x | 2.1x | - | - |
| Capitalization / Revenue | 17.8x | - | - | - | 7.88x | 5.7x | 5.4x | 5.24x |
| EV / Revenue | 40.4x | - | - | - | 17.8x | 16.3x | 15.6x | 15.4x |
| EV / EBITDA | 85.3x | - | 25.3x | 27.7x | 27.6x | 25x | 23.8x | 23.3x |
| EV / EBIT | 85.3x | - | - | - | 27.6x | 25x | 23.8x | 23.3x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | 0.25 | 0.25 | 0.25 |
| Rate of return | - | - | - | - | - | 0.45% | 0.45% | 0.45% |
| EPS 2 | 38.21 | 3.3 | -31.75 | 5.66 | 5.25 | 5.5 | - | - |
| Distribution rate | - | - | - | - | - | 4.55% | - | - |
| Net sales 1 | 407.9 | - | - | - | 673 | 718 | 758 | 780 |
| EBITDA 1 | 193 | - | 437.3 | 409.3 | 434 | 467 | 499 | 516 |
| EBIT 1 | 193 | - | - | - | 434 | 467 | 499 | 516 |
| Net income 1 | 1,322 | 123.7 | -1,256 | 429 | 394.8 | 593 | 175 | 177 |
| Net Debt 1 | 9,219 | 8,876 | 6,759 | 6,705 | 6,655 | 7,599 | 7,767 | 7,947 |
| Reference price 2 | 199.40 | 83.10 | 56.90 | 61.20 | 70.00 | 55.20 | 55.20 | 55.20 |
| Nbr of stocks (in thousands) | 36,365 | 37,897 | 75,794 | 75,794 | 75,794 | 74,089 | - | - |
| Announcement Date | 23/2/22 | 22/2/23 | 16/2/24 | 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.($) | ||
|---|---|---|---|---|---|---|
 | 10.04x | 16.28x | 25.03x | - | 406M | |
| 65.69x | - | - | - | 70.85B | |
| 12.94x | 4.51x | 11.56x | 3.72% | 40.96B | |
| 5.68x | 0.71x | 1.41x | 8.86% | 29.6B | |
| 20.25x | 4.11x | 16.53x | 1.2% | 31.02B | |
| 8.16x | 1.49x | 8.3x | 4.31% | 27.2B | |
| 14.99x | 3.17x | 15.24x | 2.33% | 27.33B | |
| 10.93x | 2.16x | 8.32x | 3.84% | 21.97B | |
| 14.22x | 6.72x | 17.47x | 1.51% | 20.75B | |
| 39.31x | 19.42x | 68.92x | 1.14% | 19.92B | |
| Average | 20.22x | 6.51x | 19.20x | 3.37% | 29B | |
| Weighted average by Cap. | 27.36x | 4.75x | 16.42x | 3.53% |
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
- JOMA Stock
- Valuation John MattsonAB
Select your edition
All financial news and data tailored to specific country editions
