|
Market Closed -
Nasdaq Stockholm
03:00:00 17/10/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 134.50 SEK | +1.82% |
|
+4.67% | -10.87% |
| 15/10 | Technical consultants may have been punished too harshly by the stock market - Di | FW |
| 07/10 | SB1 sees stable quarter for Sweco - reiterates buy | FW |
Company Valuation: Sweco AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 60,838 | 35,813 | 48,548 | 59,218 | 54,412 | 48,556 | - | - |
| Change | - | -41.13% | 35.56% | 21.98% | -8.12% | -10.76% | - | - |
| Enterprise Value (EV) 1 | 61,751 | 36,888 | 54,085 | 64,340 | 59,505 | 52,420 | 50,716 | 48,942 |
| Change | - | -40.26% | 46.62% | 18.96% | -7.52% | -11.91% | -3.25% | -3.5% |
| P/E | 40.7x | 21.7x | 29.1x | 28.6x | 24.5x | 19.3x | 16.9x | 15.7x |
| PBR | 7.08x | 3.6x | 4.6x | 5x | 2.77x | 3.51x | 3.18x | 2.9x |
| PEG | - | 2.1x | 33.54x | 1.2x | 3.44x | 1.5x | 1.2x | 1.92x |
| Capitalization / Revenue | 2.79x | 1.47x | 1.7x | 1.93x | 1.72x | 1.43x | 1.34x | 1.27x |
| EV / Revenue | 2.83x | 1.52x | 1.9x | 2.1x | 1.88x | 1.54x | 1.4x | 1.28x |
| EV / EBITDA | 26.9x | 14.9x | 19.2x | 19x | 16.3x | 10.1x | 9.55x | 8.8x |
| EV / EBIT | 31.3x | 16.4x | 22.4x | 21.3x | 18.6x | 14.8x | 12.8x | 11.5x |
| EV / FCF | 31.4x | 16.7x | 25.2x | 17.4x | 16.6x | 18.5x | 15.8x | 14.5x |
| FCF Yield | 3.19% | 6% | 3.97% | 5.73% | 6.04% | 5.42% | 6.31% | 6.88% |
| Dividend per Share 2 | 2.45 | 2.7 | 2.95 | 3.3 | 3.7 | 3.947 | 4.335 | 4.696 |
| Rate of return | 1.44% | 2.7% | 2.18% | 2% | 2.45% | 2.93% | 3.22% | 3.49% |
| EPS 2 | 4.18 | 4.61 | 4.65 | 5.75 | 6.16 | 6.98 | 7.941 | 8.592 |
| Distribution rate | 58.6% | 58.6% | 63.4% | 57.4% | 60.1% | 56.5% | 54.6% | 54.7% |
| Net sales 1 | 21,792 | 24,296 | 28,523 | 30,676 | 31,586 | 34,043 | 36,282 | 38,095 |
| EBITDA 1 | 2,294 | 2,481 | 2,811 | 3,384 | 3,661 | 5,182 | 5,310 | 5,560 |
| EBIT 1 | 1,974 | 2,245 | 2,416 | 3,015 | 3,203 | 3,547 | 3,970 | 4,270 |
| Net income 1 | 1,492 | 1,652 | 1,667 | 2,071 | 2,226 | 2,532 | 2,884 | 3,125 |
| Net Debt 1 | 913 | 1,075 | 5,537 | 5,122 | 5,093 | 3,864 | 2,161 | 385.9 |
| Reference price 2 | 170.20 | 99.85 | 135.10 | 164.70 | 150.90 | 134.50 | 134.50 | 134.50 |
| Nbr of stocks (in thousands) | 357,485 | 358,619 | 359,141 | 359,778 | 360,664 | 361,241 | - | - |
| Announcement Date | 11/2/22 | 9/2/23 | 9/2/24 | 7/2/25 | 11/2/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.27x | 1.54x | 10.12x | 2.93% | 4.9B | |
| 54.55x | 2.52x | 24.04x | 0.07% | 95B | |
| 11.88x | 1.03x | 5.64x | 4.92% | 67.36B | |
| 24.45x | 1.91x | 18.77x | 1.19% | 52.65B | |
| 29.63x | 3.7x | 20.07x | 0.23% | 50.56B | |
| 46.09x | 3.73x | 23.54x | 2.1% | 35.86B | |
| 22x | 1.51x | 13.93x | 0.21% | 31.83B | |
| 25.73x | 0.64x | 10.55x | 2.42% | 31.54B | |
| 5.24x | 0.32x | 6.06x | 5.38% | 28.04B | |
| 21.45x | 0.4x | 6.34x | 2.87% | 26.93B | |
| Average | 26.03x | 1.73x | 13.91x | 2.23% | 42.47B | |
| Weighted average by Cap. | 30.03x | 1.94x | 15.72x | 1.91% |
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
- SWEC B Stock
- Valuation Sweco AB
Select your edition
All financial news and data tailored to specific country editions
