Valuation John MattsonAB Börse Stuttgart
Stocks
AR5
SE0012481364
Real Estate Development & Operations
|
Market Closed -
Börse Stuttgart
05:56:27 01/10/26 am AEST
|
5-day change | 1st Jan Change | ||
| 4.735 EUR | -1.76% |
|
-3.31% | -24.69% |
| 30/09 | DNB Carnegie downgrades several real estate companies as interest rates rise | FW |
| 30/09 | DNB Carnegie cuts John Mattson to Hold (Buy), target price SEK 60 (67) | 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 | 4,060 | - | - |
| Change | - | -56.57% | 36.94% | 7.56% | 14.38% | -23.47% | - | - |
| Enterprise Value (EV) 1 | 16,470 | 12,025 | 11,072 | 11,343 | 11,960 | 11,690 | 11,857 | 12,041 |
| Change | - | -26.99% | -7.93% | 2.45% | 5.44% | -2.26% | 1.43% | 1.55% |
| P/E | 5.22x | 25.2x | -1.79x | 10.8x | 13.3x | 9.96x | 22.2x | 21.8x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | -0.3x | 0x | -0x | -1.84x | 2.09x | -0.4x | 13.46x |
| Capitalization / Revenue | 17.8x | - | - | - | 7.88x | 5.65x | 5.38x | 5.25x |
| EV / Revenue | 40.4x | - | - | - | 17.8x | 16.3x | 15.7x | 15.6x |
| EV / EBITDA | 85.3x | - | 25.3x | 27.7x | 27.6x | 24.9x | 23.8x | 23.5x |
| EV / EBIT | 85.3x | - | - | - | 27.6x | 24.9x | 23.8x | 23.5x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | 0.25 | 0.25 | 0.25 |
| Rate of return | - | - | - | - | - | 0.46% | 0.46% | 0.46% |
| EPS 2 | 38.21 | 3.3 | -31.75 | 5.66 | 5.25 | 5.5 | 2.47 | 2.51 |
| Distribution rate | - | - | - | - | - | 4.55% | 10.1% | 9.96% |
| Net sales 1 | 407.9 | - | - | - | 673 | 718 | 754 | 774 |
| EBITDA 1 | 193 | - | 437.3 | 409.3 | 434 | 470 | 498 | 513 |
| EBIT 1 | 193 | - | - | - | 434 | 470 | 498 | 513 |
| Net income 1 | 1,322 | 123.7 | -1,256 | 429 | 394.8 | 404 | 178 | 177 |
| Net Debt 1 | 9,219 | 8,876 | 6,759 | 6,705 | 6,655 | 7,630 | 7,797 | 7,981 |
| Reference price 2 | 199.40 | 83.10 | 56.90 | 61.20 | 70.00 | 54.80 | 54.80 | 54.80 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 62.18x | - | - | - | 66.41B | |
| 14x | 4.54x | 12.22x | 3.62% | 39.85B | |
| 5.74x | 0.78x | 1.6x | 8.58% | 28.06B | |
| 8.28x | 1.46x | 8.04x | 4.27% | 27.68B | |
| 17.51x | 3.91x | 15.72x | 1.4% | 27.05B | |
| 13.43x | 3.04x | 14.56x | 2.6% | 24.8B | |
| 9.36x | 3.54x | 7.84x | -.--% | 22.08B | |
| 8.3x | 0.92x | 3.35x | 2.69% | 21.22B | |
| 10.35x | 2.03x | 8.38x | 4.06% | 20.81B | |
| Average | 16.57x | 2.53x | 8.96x | 3.4% | 30.88B | |
| Weighted average by Cap. | 23.32x | 2.67x | 9.26x | 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
- AR5 Stock
- Valuation John MattsonAB
Select your edition
All financial news and data tailored to specific country editions
