|
Real-time Estimate
Cboe Europe
07:58:20 10/11/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 260.00 SEK | -0.15% |
|
-0.54% | +35.73% |
| 05/11 | Case All Star Småbolag rose in October, strong performance for medtech | FW |
| 30/10 | SB1 Markets raises price target for Sdiptech to SEK 266 (251), reiterates Neutral | FW |
Company Valuation: Sdiptech AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 16,674 | 8,543 | 10,250 | 9,034 | 7,283 | 9,893 | - | - |
| Change | - | -48.76% | 19.98% | -11.86% | -19.39% | 35.84% | - | - |
| Enterprise Value (EV) 1 | 18,801 | 11,746 | 13,760 | 13,163 | 10,884 | 13,174 | 12,770 | 12,336 |
| Change | - | -37.53% | 17.15% | -4.34% | -17.32% | 21.04% | -3.07% | -3.4% |
| P/E | 72x | 19.7x | 23.8x | 26.6x | -87.9x | 26.8x | 16.6x | 14.7x |
| PBR | 6.55x | 2.3x | 2.59x | 2.03x | 1.78x | 2.24x | 1.98x | 1.75x |
| PEG | - | 0.3x | -18.21x | -1.3x | 1x | -0x | 0.3x | 1.1x |
| Capitalization / Revenue | 6.13x | 2.38x | 2.13x | 1.75x | 1.4x | 1.9x | 1.78x | 1.67x |
| EV / Revenue | 6.92x | 3.28x | 2.86x | 2.55x | 2.09x | 2.53x | 2.29x | 2.08x |
| EV / EBITDA | 37.2x | 13.7x | 12x | 10.6x | 8.32x | 11.1x | 9.09x | 8.2x |
| EV / EBIT | 51.6x | 18.3x | 16.5x | 14.7x | 24x | 15.7x | 12.2x | 10.8x |
| EV / FCF | 56.3x | 32.9x | 32.1x | 22.1x | 14.6x | 27.6x | 18.2x | 16.3x |
| FCF Yield | 1.78% | 3.04% | 3.12% | 4.53% | 6.84% | 3.63% | 5.51% | 6.13% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 6.55 | 11.48 | 11.33 | 8.93 | -2.18 | 9.723 | 15.72 | 17.75 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 2,719 | 3,585 | 4,818 | 5,166 | 5,196 | 5,207 | 5,565 | 5,934 |
| EBITDA 1 | 506 | 858.3 | 1,146 | 1,240 | 1,308 | 1,185 | 1,404 | 1,504 |
| EBIT 1 | 364.4 | 641.2 | 835.5 | 895 | 454 | 836.9 | 1,048 | 1,137 |
| Net income 1 | 245.9 | 427.1 | 444.2 | 432 | -31 | 374.4 | 597.5 | 676.9 |
| Net Debt 1 | 2,127 | 3,203 | 3,510 | 4,129 | 3,601 | 3,281 | 2,877 | 2,443 |
| Reference price 2 | 471.50 | 226.00 | 269.80 | 237.80 | 191.70 | 260.40 | 260.40 | 260.40 |
| Nbr of stocks (in thousands) | 35,364 | 37,801 | 37,992 | 37,992 | 37,992 | 37,992 | - | - |
| Announcement Date | 10/02/22 | 10/02/23 | 09/02/24 | 11/02/25 | 10/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.78x | 2.53x | 11.12x | -.--% | 100.69Cr | |
| 26.78x | - | - | -.--% | 1,21800Cr | |
| 21.52x | 1.69x | 10.17x | 1.28% | 13TCr | |
| 24.52x | 4.18x | 14.18x | 1.7% | 9.75TCr | |
| 24.96x | 5.33x | 18.18x | 2.24% | 8.15TCr | |
| 10.32x | 4.15x | 18.86x | 2.25% | 7.27TCr | |
| 21.56x | 1.65x | 12.58x | 0.98% | 6.51TCr | |
| 18.21x | 1.45x | 10.05x | 1.33% | 6.25TCr | |
| 53.03x | 3.21x | 16.49x | 2.34% | 2.96TCr | |
| Average | 25.30x | 3.02x | 13.95x | 1.35% | 20TCr | |
| Weighted average by Cap. | 25.43x | 3.06x | 13.87x | 0.51% |
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
- SDIP B Stock
- Valuation Sdiptech AB
Select your edition
All financial news and data tailored to specific country editions
