|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 139.00 SEK | +3.04% |
|
-0.64% | -14.51% |
| 01:00pm | SHB and Pareto reiterate buy on Paradox after earnings report | FW |
| 11:56am | Pareto Securities cuts Paradox target price to 155 kronor (160), reiterates buy | FW |
Company Valuation: Paradox Interactive AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 18,850 | 22,412 | 23,807 | 21,694 | 17,174 | 14,249 | - | - |
| Change | - | 18.9% | 6.22% | -8.87% | -20.83% | -17.04% | - | - |
| Enterprise Value (EV) 1 | 18,419 | 22,412 | 22,587 | 20,259 | 15,964 | 13,022 | 12,819 | 12,586 |
| Change | - | 21.68% | 0.78% | -10.31% | -21.2% | -18.43% | -1.56% | -1.82% |
| P/E | 76.3x | 31.7x | 45.2x | 37.1x | 138x | 24.1x | 20.1x | 17.6x |
| PBR | 11.3x | - | 9.09x | 7.46x | 6.87x | 5.74x | 5.37x | 4.92x |
| PEG | - | 0x | -1.8x | 3.4x | -1.8x | 0x | 1x | 1.2x |
| Capitalization / Revenue | 13x | 11.4x | 9.01x | 9.86x | 7.84x | 6.57x | 6.06x | 5.71x |
| EV / Revenue | 12.7x | 11.4x | 8.55x | 9.2x | 7.28x | 6x | 5.45x | 5.04x |
| EV / EBITDA | 20.5x | 16.5x | 13.7x | 14.1x | 12x | 9.72x | 8.82x | 7.98x |
| EV / EBIT | 59.9x | 25.3x | 34.3x | 28.1x | 109x | 18x | 14.7x | 12.6x |
| EV / FCF | -1,455x | - | 30.3x | 38.9x | 27.5x | 19.7x | 17.5x | 15.9x |
| FCF Yield | -0.07% | - | 3.3% | 2.57% | 3.64% | 5.07% | 5.7% | 6.28% |
| Dividend per Share 2 | 1 | - | 3 | 3 | 5 | 5.267 | 5.64 | 5.96 |
| Rate of return | 0.56% | - | 1.33% | 1.46% | 3.08% | 3.9% | 4.18% | 4.42% |
| EPS 2 | 2.34 | 6.7 | 4.99 | 5.53 | 1.18 | 5.596 | 6.699 | 7.677 |
| Distribution rate | 42.7% | - | 60.1% | 54.2% | 424% | 94.1% | 84.2% | 77.6% |
| Net sales 1 | 1,448 | 1,973 | 2,642 | 2,201 | 2,192 | 2,170 | 2,353 | 2,495 |
| EBITDA 1 | 897.3 | 1,361 | 1,648 | 1,432 | 1,326 | 1,339 | 1,453 | 1,576 |
| EBIT 1 | 307.5 | 887.1 | 657.9 | 721.4 | 146 | 723.8 | 870.1 | 999 |
| Net income 1 | 247.8 | 708.7 | 530.6 | 584.6 | 125.5 | 595.1 | 728.3 | 840.6 |
| Net Debt 1 | -430.8 | - | -1,219 | -1,435 | -1,210 | -1,226 | -1,429 | -1,663 |
| Reference price 2 | 178.50 | 212.20 | 225.40 | 205.40 | 162.60 | 134.90 | 134.90 | 134.90 |
| Nbr of stocks (in thousands) | 1,05,600 | 1,05,619 | 1,05,619 | 1,05,619 | 1,05,623 | 1,05,623 | - | - |
| Announcement Date | 22/02/22 | 07/02/23 | 06/02/24 | 06/02/25 | 29/01/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.73x | 5.95x | 9.59x | 3.9% | 149.88Cr | |
| 21.31x | 13.58x | 16.16x | -.--% | 11TCr | |
| 14.4x | 3.88x | 8.12x | -.--% | 10TCr | |
| 28.66x | 6.13x | 14.87x | -.--% | 5.12TCr | |
| 40.82x | 3.74x | 11.26x | -.--% | 4.2TCr | |
| 15.8x | 5.69x | 14.55x | 0.9% | 3.93TCr | |
| 25.36x | 2.17x | 12.61x | -.--% | 1.5TCr | |
| 16.65x | 6.37x | 13.02x | -.--% | 1.6TCr | |
| 26.82x | - | - | 3.63% | 1.07TCr | |
| 69.77x | 4.2x | 17.17x | -.--% | 905.54Cr | |
| Average | 28.33x | 5.74x | 13.04x | 0.84% | 4.01TCr | |
| Weighted average by Cap. | 23.19x | 7.19x | 12.90x | 0.2% |
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
- PDX Stock
- Valuation Paradox Interactive AB
Select your edition
All financial news and data tailored to specific country editions
