|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 37.20 SEK | +1.09% |
|
-0.80% | +16.43% |
| 20/07 | Pareto Securities raises C-Rad price target to 45 kronor (36), reiterates buy | FW |
| 17/07 | C-Rad AB Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
Company Valuation: C-Rad AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,880 | 1,287 | 1,421 | 1,007 | 1,073 | 1,256 | - | - |
| Change | - | -31.57% | 10.47% | -29.12% | 6.5% | 17.09% | - | - |
| Enterprise Value (EV) 1 | 1,758 | 1,165 | 1,292 | 856.5 | 901.6 | 1,085 | 1,047 | 989.1 |
| Change | - | -33.74% | 10.92% | -33.7% | 5.28% | 20.37% | -3.49% | -5.57% |
| P/E | 75.3x | 173x | 31x | 18x | 103x | 18.6x | 15.6x | 13x |
| PBR | 8.13x | 5.31x | 5.06x | 3.12x | 3.11x | 3.13x | 2.73x | 2.38x |
| PEG | - | -2.5x | 0x | 0.8x | -1.3x | 0x | 0.8x | 0.6x |
| Capitalization / Revenue | 7.2x | 4.27x | 3.35x | 2.15x | 2.43x | 2.71x | 2.38x | 2.21x |
| EV / Revenue | 6.73x | 3.87x | 3.04x | 1.83x | 2.04x | 2.34x | 1.99x | 1.74x |
| EV / EBITDA | 38.5x | 32.2x | 19.5x | 10.7x | 16.3x | 11.8x | 9.29x | 7.44x |
| EV / EBIT | 48.8x | 44.6x | 22.5x | 12.2x | 20x | 12.2x | 10.6x | 8.31x |
| EV / FCF | 143x | -760x | 78.8x | 36.6x | 17.9x | 20.1x | 17.8x | 11.5x |
| FCF Yield | 0.7% | -0.13% | 1.27% | 2.73% | 5.58% | 4.97% | 5.61% | 8.66% |
| Dividend per Share 2 | - | - | - | - | 0.1 | 0.45 | 0.65 | 0.85 |
| Rate of return | - | - | - | - | 0.31% | 1.22% | 1.77% | 2.31% |
| EPS 2 | 0.74 | 0.22 | 1.36 | 1.67 | 0.31 | 1.983 | 2.363 | 2.842 |
| Distribution rate | - | - | - | - | 32.3% | 22.7% | 27.5% | 29.9% |
| Net sales 1 | 261.2 | 301.3 | 424.6 | 469 | 441.9 | 463.9 | 527 | 568.1 |
| EBITDA 1 | 45.7 | 36.2 | 66.4 | 79.9 | 55.4 | 92.24 | 112.8 | 132.9 |
| EBIT 1 | 36 | 26.1 | 57.5 | 70 | 45.1 | 89 | 99.04 | 119 |
| Net income 1 | 25.1 | 7.5 | 46.1 | 56.5 | 10.5 | 66.84 | 79.63 | 95.76 |
| Net Debt 1 | -122.4 | -121.9 | -129.4 | -150.9 | -171.2 | -170.8 | -208.6 | -267 |
| Reference price 2 | 55.70 | 38.10 | 42.20 | 30.00 | 31.95 | 36.80 | 36.80 | 36.80 |
| Nbr of stocks (in thousands) | 33,752 | 33,767 | 33,678 | 33,578 | 33,578 | 33,767 | - | - |
| Announcement Date | 27/01/22 | 26/01/23 | 08/02/24 | 07/02/25 | 12/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.55x | 2.31x | 11.62x | 1.22% | 13Cr | |
| 27.93x | 5.03x | 19.28x | 0.33% | 21TCr | |
| 32.82x | 6.02x | 19.04x | 0.75% | 14TCr | |
| 39.1x | 10.15x | 22.44x | -.--% | 13TCr | |
| 16.28x | 3.44x | 11.09x | -.--% | 6.76TCr | |
| 32.28x | 6.54x | 20.69x | -.--% | 4.78TCr | |
| 18.85x | 2.16x | 11.21x | 2.78% | 4.5TCr | |
| 26.81x | 5.34x | 18.23x | 0.74% | 3.89TCr | |
| 44.99x | 6.29x | 19.31x | -.--% | 3.64TCr | |
| 19.17x | 5.04x | 12.93x | 1.2% | 2.93TCr | |
| Average | 27.68x | 5.23x | 16.58x | 0.7% | 7.37TCr | |
| Weighted average by Cap. | 29.85x | 5.94x | 18.31x | 0.49% |
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
- CRAD B Stock
- Valuation C-Rad AB
Select your edition
All financial news and data tailored to specific country editions
