|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3.985 SEK | -1.36% |
|
-0.99% | -64.86% |
| 25/06 | Ossdsign Appoints Adam McCollister as New Head of Sales | FW |
| 10/06 | OssDsign AB Elects Per Aniansson as Board Member and Chairman | CI |
Company Valuation: OssDsign AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 496.5 | 415.2 | 781.3 | 962.9 | 1,254 | 440.8 | - | - |
| Change | - | -16.38% | 88.16% | 23.25% | 30.25% | -64.85% | - | - |
| Enterprise Value (EV) 1 | 347.1 | 291.8 | 621.1 | 865.2 | 1,064 | 323.8 | 377.8 | 413.8 |
| Change | - | -15.92% | 112.84% | 39.31% | 23% | -69.57% | 16.67% | 9.53% |
| P/E | -4.58x | -3.42x | -5x | -19.7x | -22.7x | -8.54x | -12.2x | -31.5x |
| PBR | 1.89x | 1.83x | 3.33x | 4.5x | 4.05x | 1.68x | 1.94x | 2.07x |
| PEG | - | 0.3x | 0.85x | 0.3x | - | 1.28x | 0.4x | 0.5x |
| Capitalization / Revenue | 15.7x | 7.29x | 6.97x | 7.19x | 6.96x | 2.63x | 1.85x | 1.43x |
| EV / Revenue | 10.9x | 5.12x | 5.54x | 6.46x | 5.91x | 1.93x | 1.59x | 1.34x |
| EV / EBITDA | -4.37x | -3.61x | - | - | - | -6.84x | -12.3x | -41.4x |
| EV / EBIT | -3.89x | -3.22x | -6.75x | -17.5x | -40.2x | -6.36x | -11x | -29.8x |
| EV / FCF | -3.87x | -3.27x | -6.6x | -13.9x | -16.4x | -4.88x | -8.04x | -11.2x |
| FCF Yield | -25.8% | -30.5% | -15.1% | -7.21% | -6.08% | -20.5% | -12.4% | -8.94% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -1.9 | -1.7 | -1.6 | -0.5 | -0.5 | -0.4667 | -0.3267 | -0.1267 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 31.73 | 56.98 | 112.2 | 133.9 | 180.2 | 167.5 | 238.3 | 308.2 |
| EBITDA 1 | -79.45 | -80.85 | - | - | - | -47.33 | -30.67 | -10 |
| EBIT 1 | -89.18 | -90.57 | -91.96 | -49.43 | -26.5 | -50.93 | -34.4 | -13.87 |
| Net income 1 | -93.92 | -99.39 | -130.5 | -49.66 | -50.99 | -51.27 | -35.73 | -13.6 |
| Net Debt 1 | -149.5 | -123.4 | -160.2 | -97.71 | -190 | -117 | -63 | -27 |
| Reference price 2 | 8.700 | 5.820 | 8.000 | 9.860 | 11.340 | 3.985 | 3.985 | 3.985 |
| Nbr of stocks (in thousands) | 57,075 | 71,343 | 97,659 | 97,659 | 1,10,597 | 1,10,626 | - | - |
| Announcement Date | 22/02/22 | 21/02/23 | 06/02/24 | 04/02/25 | 03/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -8.54x | 1.93x | -6.84x | - | 4.55Cr | |
| 25.98x | 4.97x | 17.36x | 1.09% | 13TCr | |
| 18.83x | 2.38x | 9.15x | 2.71% | 1.28TCr | |
| -163.17x | 13.93x | -515.68x | -.--% | 901.61Cr | |
| 22.2x | 10.33x | 17.15x | 1.96% | 438.94Cr | |
| 26.04x | - | - | - | 262.55Cr | |
| 17.1x | 4.55x | 8.89x | 3.58% | 158.84Cr | |
| 225.25x | 1.17x | 6.4x | - | 155.59Cr | |
| Average | 20.46x | 5.61x | -66.22x | 1.87% | 1.98TCr | |
| Weighted average by Cap. | 16.40x | 5.38x | -14.33x | 1.21% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- OSSD Stock
- Valuation OssDsign AB
Select your edition
All financial news and data tailored to specific country editions
