Company Valuation: ABAS Protect AB

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025
Market Cap 1 81.38 70.65 65 63.58
Change - -13.18% -8% -2.17%
Enterprise Value (EV) 1 97.87 93.16 89.27 92.5
Change - -4.81% -4.18% 3.62%
P/E - 13.6x 88.6x -18.7x
PBR 2.74x 1.77x 1.59x 1.69x
PEG - - -1x 0x
Capitalization / Revenue 0.83x 0.68x 0.67x 0.72x
EV / Revenue 1x 0.9x 0.92x 1.05x
EV / EBITDA 9.09x 10.8x 21.6x 995x
EV / EBIT 10.3x 13.8x 45.8x -39x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 - 0.7331 0.1039 -0.4803
Distribution rate - - - -
Net sales 1 98.08 104 96.95 88.04
EBITDA 1 10.76 8.603 4.142 0.093
EBIT 1 9.542 6.753 1.951 -2.369
Net income 1 7.933 5.179 0.734 -3.393
Net Debt 1 16.49 22.51 24.27 28.91
Reference price 2 12.700 10.000 9.200 9.000
Nbr of stocks (in thousands) 6,408 7,065 7,065 7,065
Announcement Date 26/04/23 17/04/24 23/04/25 24/04/26
1SEK in Million2SEK
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 63.51L
12.78x0.99x6.41x3.11% 4.31TCr
22.48x2.84x13.89x1.95% 4.09TCr
16.18x2.21x11.03x1.76% 1.43TCr
-24.27x1.49x16.81x3.82% 1.39TCr
18.76x3.1x12.75x1.31% 1.4TCr
28.12x4.28x15.6x0.94% 789.68Cr
14.58x0.74x4.77x3.76% 761.03Cr
19.74x2.96x12.15x0.66% 741.7Cr
21.37x4.29x12.5x0.8% 732.54Cr
Average 14.42x 2.54x 11.77x 2.01% 1.56TCr
Weighted average by Cap. 14.47x 2.22x 11.22x 2.28%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. ABAS Stock
  4. Valuation ABAS Protect AB