|
Market Closed -
Nasdaq Stockholm
09:30:00 16/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 152.60 SEK | +0.53% |
|
-2.68% | +35.04% |
| 05/08 | 21 stocks have so far today hit a new 52-week high on the Stockholm Stock Exchange | FW |
| 16/07 | Four stocks have so far today hit new 52-week highs on the Stockholm Stock Exchange | FW |
Company Valuation: Ependion AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,244 | 3,184 | 3,635 | 2,821 | 3,633 | 4,920 | - | - |
| Change | - | 41.88% | 14.18% | -22.4% | 28.8% | 35.43% | - | - |
| Enterprise Value (EV) 1 | 2,875 | 3,918 | 4,348 | 3,503 | 4,325 | 5,565 | 5,422 | 5,163 |
| Change | - | 36.26% | 10.99% | -19.44% | 23.48% | 28.67% | -2.58% | -4.77% |
| P/E | 62.9x | 21.8x | 18.1x | 17.8x | 24x | 25x | 18x | 14.7x |
| PBR | 3.08x | 3.22x | 3.14x | 2.12x | 2.23x | 2.73x | 2.45x | 2.18x |
| PEG | - | 0x | 0.5x | -0.8x | -1.7x | 0.8x | 0.5x | 0.7x |
| Capitalization / Revenue | 1.39x | 1.5x | 1.47x | 1.25x | 1.63x | 1.9x | 1.7x | 1.55x |
| EV / Revenue | 1.78x | 1.84x | 1.76x | 1.55x | 1.94x | 2.15x | 1.87x | 1.62x |
| EV / EBITDA | 13.2x | 11x | 9.17x | 8.19x | 10x | 10.2x | 8.32x | 7.06x |
| EV / EBIT | 42.1x | 19.5x | 13.5x | 14x | 18.6x | 18x | 13.6x | 11.1x |
| EV / FCF | -30.8x | 51.3x | 42.5x | 14.9x | 22.2x | 30.2x | 21.4x | 16.7x |
| FCF Yield | -3.25% | 1.95% | 2.36% | 6.72% | 4.5% | 3.31% | 4.67% | 5.97% |
| Dividend per Share 2 | 0.5 | 0.5 | 1 | 1.25 | 1.5 | 2 | 2.5 | 3.1 |
| Rate of return | 0.64% | 0.45% | 0.8% | 1.29% | 1.33% | 1.31% | 1.64% | 2.03% |
| EPS 2 | 1.24 | 5.07 | 6.93 | 5.45 | 4.7 | 6.105 | 8.495 | 10.4 |
| Distribution rate | 40.3% | 9.86% | 14.4% | 22.9% | 31.9% | 32.8% | 29.4% | 29.8% |
| Net sales 1 | 1,619 | 2,128 | 2,471 | 2,258 | 2,232 | 2,585 | 2,902 | 3,183 |
| EBITDA 1 | 218 | 354.8 | 474 | 427.5 | 432.5 | 544.2 | 652 | 731.3 |
| EBIT 1 | 68.27 | 201.1 | 321.7 | 250.9 | 232.1 | 309 | 400 | 466 |
| Net income 1 | 35.76 | 146.1 | 200.4 | 157 | 146.7 | 210.8 | 279.9 | 334.7 |
| Net Debt 1 | 631.2 | 734 | 713 | 682 | 692 | 645 | 501.5 | 243 |
| Reference price 2 | 78.00 | 110.40 | 125.60 | 97.10 | 113.00 | 152.60 | 152.60 | 152.60 |
| Nbr of stocks (in thousands) | 28,768 | 28,837 | 28,941 | 29,050 | 32,152 | 32,243 | - | - |
| Announcement Date | 27/01/22 | 25/01/23 | 25/01/24 | 31/01/25 | 26/01/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25x | 2.15x | 10.23x | 1.31% | 50Cr | |
| -32.16x | 28.51x | 833.12x | - | 3.02TCr | |
| 17.3x | 0.99x | 10.87x | 1.69% | 1.88TCr | |
| 23.64x | 0.78x | 18.23x | 0.51% | 1.08TCr | |
| -1.48x | 2.36x | 9.71x | -.--% | 613.84Cr | |
| 38.13x | 4.13x | 24.91x | 1.91% | 309.69Cr | |
| 44.64x | - | - | - | 312.94Cr | |
| 24.82x | - | - | 0.35% | 226.38Cr | |
| Average | 17.49x | 6.49x | 151.18x | 0.96% | 937.26Cr | |
| Weighted average by Cap. | -0.98x | 13.18x | 369.62x | 1.08% |
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
- BELE Stock
- Valuation Ependion AB
Select your edition
All financial news and data tailored to specific country editions
