Company Valuation: Netel Holding AB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 2,139 1,633 713.1 644.2 241.1
Change - -23.67% -56.32% -9.66% -62.58%
Enterprise Value (EV) 1 2,457 2,354 1,323 1,389 1,155
Change - -4.2% -43.79% 5% -16.85%
P/E 24.7x 13.2x 16.2x -13.7x -2.06x
PBR 2.35x 1.48x 0.63x 0.59x 0.25x
PEG 1x 0.3x -0.3x 0x -0x
Capitalization / Revenue 0.88x 0.52x 0.21x 0.2x 0.08x
EV / Revenue 1.02x 0.75x 0.38x 0.42x 0.4x
EV / EBITDA 17.3x 11.7x 8.82x 8.58x 1,155x
EV / EBIT 18.3x 12.5x 10.1x 9.58x -88.9x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 1.857 2.577 0.9076 -0.9688 -2.412
Distribution rate - - - - -
Net sales 1 2,417 3,141 3,459 3,284 2,915
EBITDA 1 142 202 150 162 1
EBIT 1 134 189 131 145 -13
Net income 1 66 123 44 -47 -117
Net Debt 1 318 721 610 745 914
Reference price 2 45.800 34.000 14.700 13.280 4.970
Nbr of stocks (in thousands) 46,704 48,022 48,512 48,512 48,512
Announcement Date 11/04/22 04/04/23 04/04/24 04/04/25 07/04/26
1SEK in Million2SEK
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.4Cr
55.44x2.56x24.42x0.07% 9.66TCr
11.84x1.03x5.61x4.93% 6.68TCr
30.5x3.81x20.69x0.22% 5.2TCr
24.61x1.92x18.87x1.18% 5.31TCr
45.07x3.66x23.1x2.15% 3.49TCr
22.33x1.53x14.15x0.21% 3.23TCr
25.44x0.63x10.43x2.44% 3.11TCr
5.14x0.32x6.03x5.48% 2.75TCr
21.28x0.4x6.28x2.9% 2.66TCr
Average 26.85x 1.76x 14.40x 2.18% 4.21TCr
Weighted average by Cap. 30.48x 1.98x 15.99x 1.89%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Netel Holding AB

Historical PBR trend

Valuation ratios - PBR - Netel Holding AB

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Netel Holding AB

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Netel Holding AB

  1. Stock Market
  2. Stocks
  3. NETEL Stock
  4. Valuation Netel Holding AB