Valuation Studsvik AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 02:00:00 08/08/26 am AEST			5-day change	1st Jan Change
219.00 ^SEK	-0.90%		+4.78%	-18.28%

01/08	Large caps set new records, OMXS30 up 0.42 percent	FW
31/07	Segra Resources Partners tops 10% in Studsvik	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	856.4	907.3	1,063	966.5	2,203	1,827	-	-
Change	-	5.95%	17.21%	-9.12%	127.89%	-17.04%	-	-
Enterprise Value (EV) ¹	811.5	888.4	1,094	1,099	2,268	1,994	1,940	1,914
Change	-	9.48%	23.19%	0.39%	106.4%	-12.06%	-2.71%	-1.34%
P/E	13.6x	19x	21.9x	101x	59x	52.6x	40.9x	35.8x
PBR	2.21x	2.08x	2.73x	2.4x	5.69x	4x	3.65x	3.41x
PEG	-	-0.8x	14.16x	-1.3x	0x	-6.28x	1.4x	2.6x
Capitalization / Revenue	1.07x	1.11x	1.29x	1.08x	2.49x	1.97x	1.89x	1.83x
EV / Revenue	1.02x	1.09x	1.33x	1.23x	2.57x	2.15x	2.01x	1.92x
EV / EBITDA	8.17x	8.84x	10.7x	-	21.9x	21.7x	17.2x	15.4x
EV / EBIT	10.8x	11.9x	14.9x	24x	33.1x	33.2x	24.3x	22.3x
EV / FCF	13.3x	-36.4x	21.3x	-24x	24.5x	-68.8x	28.5x	33x
FCF Yield	7.52%	-2.75%	4.7%	-4.16%	4.08%	-1.45%	3.5%	3.03%
Dividend per Share ²	2	-	2	2	-	-	2	2
Rate of return	1.92%	-	1.55%	1.7%	-	-	0.91%	0.91%
EPS ²	7.69	5.82	5.91	1.17	4.54	4.16	5.36	6.11
Distribution rate	26%	-	33.8%	171%	-	-	37.3%	32.7%
Net sales ¹	798.3	814.8	826	893.1	883.3	926	967	996
EBITDA ¹	99.36	100.4	102.4	-	103.7	92	113	124
EBIT ¹	75.3	74.9	73.4	45.7	68.6	60	80	86
Net income ¹	63.2	47.9	48.6	9.6	37.3	35	46	53
Net Debt ¹	-44.9	-18.9	31	132.2	65.1	167	113	87
Reference price ²	104.20	110.40	129.40	117.60	268.00	219.00	219.00	219.00
Nbr of stocks (in thousands)	8,219	8,219	8,219	8,219	8,219	8,344	-	-
Announcement Date	10/2/22	10/2/23	8/2/24	10/2/25	5/2/26	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
STUDSVIK AB	52.64x	2.15x	21.68x	-.--%	193M
WASTE MANAGEMENT, INC.	28.35x	4.31x	13.86x	1.66%	91.01B
REPUBLIC SERVICES, INC.	29.59x	4.6x	14.31x	1.16%	65.66B
VERALTO CORPORATION	24.13x	4.22x	16.53x	0.53%	23.97B
CLEAN HARBORS, INC.	31.46x	2.81x	13.18x	-.--%	16.27B
TETRA TECH, INC.	21.84x	-	-	0.65%	9.07B
FOMENTO DE CONSTRUCCIONES Y CONTRATAS, S.A.	14.09x	0.76x	4.83x	4.82%	6.04B
KURITA WATER INDUSTRIES LTD.	21.29x	2.28x	10.57x	1.63%	6B
INFORE ENVIRONMENT TECHNOLOGY GROUP CO., LTD.	34.63x	-	-	-	4.61B
FUJIAN LONGKING CO., LTD.	14.77x	-	-	-	3.29B
Average	27.28x	3.02x	13.56x	1.3%	22.61B
Weighted average by Cap.	27.61x	4.11x	13.91x	1.3%