Company Valuation: Acroud AB

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 34.18 34.18 23.38 29.5 3.761 16.93
Change - 0.02% -31.6% 26.19% -87.25% 350.25%
Enterprise Value (EV) 1 48.26 51.68 40.89 44.3 20.13 27.76
Change - 7.1% -20.88% 8.33% -54.55% 37.9%
P/E 19x 46.6x -1.22x -0.81x -1.11x -2.83x
PBR 0.94x 0.81x 0.96x 10.7x -5x 1.06x
PEG - -0.7x 0x -0x 0x 0x
Capitalization / Revenue 2.94x 1.38x 0.76x 0.75x 0.1x 0.37x
EV / Revenue 4.15x 2.09x 1.32x 1.13x 0.52x 0.6x
EV / EBITDA 8.75x 10.6x 6.04x 8.67x 8.44x 7.42x
EV / EBIT 9.41x 14.9x 8.76x 27.7x -310x 27,764x
EV / FCF 71.5x -70x 6.03x -43.9x 13.6x 38.2x
FCF Yield 1.4% -1.43% 16.6% -2.28% 7.35% 2.62%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0158 0.005652 -0.1405 -0.21 -0.0197 -0.004999
Distribution rate - - - - - -
Net sales 1 11.63 24.77 30.9 39.35 38.59 46.36
EBITDA 1 5.513 4.888 6.769 5.112 2.385 3.744
EBIT 1 5.13 3.475 4.67 1.602 -0.065 0.001
Net income 1 1.256 0.718 -18.42 -31.71 -3.402 -5.133
Net Debt 1 14.08 17.5 17.51 14.8 16.37 10.83
Reference price 2 0.2999 0.2636 0.1714 0.1709 0.0218 0.0142
Nbr of stocks (in thousands) 1,13,950 1,29,659 1,36,371 1,72,612 1,72,401 11,96,636
Announcement Date 14/04/21 19/04/22 13/04/23 31/05/24 27/05/25 04/06/26
1EUR in Million2EUR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
23.67x6.13x14.37x1.65% 2.62TCr
14.43x2.43x8.47x5.11% 1.94TCr
-129.67x1.52x10.29x-.--% 1.7TCr
13.94x6.39x9.71x3.6% 1.66TCr
15.25x2.49x9.24x7.05% 1.49TCr
233.14x1.92x17.67x-.--% 1.23TCr
31.31x3.64x17.31x3.37% 817.93Cr
16.31x2.41x8.83x2.23% 707.24Cr
Average 27.30x 3.37x 11.99x 2.87% 1.52TCr
Weighted average by Cap. 19.66x 3.68x 11.80x 2.88%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA