Company Valuation: Rottneros AB

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,243 1,590 1,864 1,858 1,367 774.3
Change - 27.85% 17.27% -0.33% -26.44% -43.36%
Enterprise Value (EV) 1 1,324 1,574 1,510 1,753 1,760 1,113
Change - 18.83% -4.03% 16.08% 0.38% -36.75%
P/E -24.9x 8.03x 3.3x 15.4x 68.9x -1.35x
PBR 0.96x 1.04x 0.83x 1x 0.81x 0.51x
PEG - -0x 0x -0.2x -0.8x 0x
Capitalization / Revenue 0.59x 0.69x 0.63x 0.67x 0.5x 0.3x
EV / Revenue 0.63x 0.68x 0.51x 0.63x 0.65x 0.44x
EV / EBITDA 18.1x 4.35x 2.32x 6.9x 10.7x -5.04x
EV / EBIT -34.9x 6.32x 2.82x 12.9x 40.9x -3.03x
EV / FCF 45.1x -741x -263x 8.28x -4.59x -19x
FCF Yield 2.22% -0.14% -0.38% 12.1% -21.8% -5.27%
Dividend per Share 2 - 0.4 0.5 0.5 - -
Rate of return - 3.84% 4.09% 4.11% - -
EPS 2 -0.3277 1.298 3.703 0.79 0.13 -2.155
Distribution rate - 30.8% 13.5% 63.3% - -
Net sales 1 2,093 2,303 2,980 2,763 2,718 2,539
EBITDA 1 73 362 650 254 164 -221
EBIT 1 -38 249 535 136 43 -368
Net income 1 -50 198 565 121 20 -452
Net Debt 1 81 -16 -354 -105 393 339
Reference price 2 8.150 10.420 12.220 12.180 8.960 2.900
Nbr of stocks (in thousands) 1,52,572 1,52,572 1,52,572 1,52,572 1,52,572 2,67,001
Announcement Date 22/03/21 22/03/22 21/03/23 28/02/24 21/03/25 21/04/26
1SEK in Million2SEK
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 7.05Cr
18.38x1.71x10.9x5.98% 1.49TCr
5.85x2.27x5.46x3.89% 1.04TCr
10.1x1.37x8.19x3.01% 559.64Cr
21.56x2.43x12.01x2.84% 485.11Cr
21.56x0.84x10.77x4.29% 450.93Cr
13.38x2.24x6.15x5.72% 438.48Cr
16.17x1.66x8.05x5.84% 246.58Cr
15.58x1x6.57x1.62% 245.97Cr
3.66x - - - 210.48Cr
Average 14.03x 1.69x 8.51x 4.15% 518.25Cr
Weighted average by Cap. 14.27x 1.79x 8.77x 4.5%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Rottneros AB

Historical PBR trend

Valuation ratios - PBR - Rottneros AB

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Rottneros AB

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Rottneros AB

  1. Stock Market
  2. Stocks
  3. RROS Stock
  4. Valuation Rottneros AB