|
Market Closed -
Nasdaq Stockholm
09:30:00 25/09/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 243.20 SEK | -0.16% |
|
+0.33% | +26.86% |
| 25/09 | Sdiptech AB Announces Executive Changes | CI |
| 24/09 | Sdiptech appoints Anders Petré as business area head | 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 | 9,240 | - | - |
| Change | - | -48.76% | 19.98% | -11.86% | -19.39% | 26.86% | - | - |
| Enterprise Value (EV) 1 | 18,801 | 11,746 | 13,760 | 13,163 | 10,884 | 12,245 | 11,687 | 11,097 |
| Change | - | -37.53% | 17.15% | -4.34% | -17.32% | 12.51% | -4.56% | -5.05% |
| P/E | 72x | 19.7x | 23.8x | 26.6x | -87.9x | 24.4x | 16x | 14.2x |
| PBR | 6.55x | 2.3x | 2.59x | 2.03x | 1.78x | 2.1x | 1.86x | 1.65x |
| 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 | 1.84x | 1.74x | 1.63x |
| EV / Revenue | 6.92x | 3.28x | 2.86x | 2.55x | 2.09x | 2.43x | 2.2x | 1.96x |
| EV / EBITDA | 37.2x | 13.7x | 12x | 10.6x | 8.32x | 10.6x | 8.56x | 7.57x |
| EV / EBIT | 51.6x | 18.3x | 16.5x | 14.7x | 24x | 14.6x | 11.5x | 10x |
| EV / FCF | 56.3x | 32.9x | 32.1x | 22.1x | 14.6x | 23.6x | 18.5x | 15.6x |
| FCF Yield | 1.78% | 3.04% | 3.12% | 4.53% | 6.84% | 4.24% | 5.42% | 6.43% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 6.55 | 11.48 | 11.33 | 8.93 | -2.18 | 9.965 | 15.16 | 17.12 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 2,719 | 3,585 | 4,818 | 5,166 | 5,196 | 5,030 | 5,305 | 5,660 |
| EBITDA 1 | 506 | 858.3 | 1,146 | 1,240 | 1,308 | 1,158 | 1,366 | 1,465 |
| EBIT 1 | 364.4 | 641.2 | 835.5 | 895 | 454 | 838.9 | 1,016 | 1,105 |
| Net income 1 | 245.9 | 427.1 | 444.2 | 432 | -31 | 383.7 | 585.2 | 663 |
| Net Debt 1 | 2,127 | 3,203 | 3,510 | 4,129 | 3,601 | 3,006 | 2,447 | 1,857 |
| Reference price 2 | 471.50 | 226.00 | 269.80 | 237.80 | 191.70 | 243.20 | 243.20 | 243.20 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.41x | 2.43x | 10.58x | -.--% | 93Cr | |
| 20.54x | - | - | -.--% | 1,08200Cr | |
| 25.54x | 2.06x | 12.66x | 1.08% | 16TCr | |
| 22.67x | 3.78x | 12.99x | 1.86% | 8.74TCr | |
| 29.82x | 2.18x | 16.36x | 0.77% | 8.32TCr | |
| 23.94x | 5.14x | 17.51x | 2.36% | 7.81TCr | |
| 19.85x | 1.6x | 11.3x | 1.24% | 6.81TCr | |
| 31.54x | 3.88x | 17.61x | 2.97% | 6.74TCr | |
| 48.61x | 2.97x | 15.3x | 2.58% | 2.75TCr | |
| Average | 27.44x | 3.01x | 14.29x | 1.43% | 18.36TCr | |
| Weighted average by Cap. | 22.65x | 2.97x | 14.46x | 0.57% |
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
