Valuation Sweco AB Nasdaq Stockholm

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 09:30:00 29/07/2026 pm IST			5-day change	1st Jan Change
133.00 ^SEK	-0.75%		+1.53%	-11.63%

23/07	Sweco Group Announces Appointment of Alex Lane as Business Area President for Sweco UK and Member of Sweco Group's Executive Team, Effective October 1, 2026	CI
23/07	Sweco appoints Alex Lane as head in the UK	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	60,838	35,813	48,548	59,218	54,412	48,441	-	-
Change	-	-41.13%	35.56%	21.98%	-8.12%	-10.97%	-	-
Enterprise Value (EV) ¹	61,751	36,888	54,085	64,340	59,505	52,295	50,580	48,821
Change	-	-40.26%	46.62%	18.96%	-7.52%	-12.12%	-3.28%	-3.48%
P/E	40.7x	21.7x	29.1x	28.6x	24.5x	19x	16.8x	15.6x
PBR	7.08x	3.6x	4.6x	5x	2.77x	3.49x	3.15x	2.86x
PEG	-	2.1x	33.54x	1.2x	3.44x	1.3x	1.3x	1.97x
Capitalization / Revenue	2.79x	1.47x	1.7x	1.93x	1.72x	1.42x	1.35x	1.29x
EV / Revenue	2.83x	1.52x	1.9x	2.1x	1.88x	1.53x	1.41x	1.3x
EV / EBITDA	26.9x	14.9x	19.2x	19x	16.3x	10.8x	9.61x	8.95x
EV / EBIT	31.3x	16.4x	22.4x	21.3x	18.6x	14.6x	12.7x	11.4x
EV / FCF	31.4x	16.7x	25.2x	17.4x	16.6x	17.2x	15.8x	14.6x
FCF Yield	3.19%	6%	3.97%	5.73%	6.04%	5.81%	6.32%	6.85%
Dividend per Share ²	2.45	2.7	2.95	3.3	3.7	3.937	4.332	4.692
Rate of return	1.44%	2.7%	2.18%	2%	2.45%	2.93%	3.23%	3.5%
EPS ²	4.18	4.61	4.65	5.75	6.16	7.065	7.98	8.612
Distribution rate	58.6%	58.6%	63.4%	57.4%	60.1%	55.7%	54.3%	54.5%
Net sales ¹	21,792	24,296	28,523	30,676	31,586	34,098	35,985	37,677
EBITDA ¹	2,294	2,481	2,811	3,384	3,661	4,834	5,262	5,457
EBIT ¹	1,974	2,245	2,416	3,015	3,203	3,581	3,980	4,265
Net income ¹	1,492	1,652	1,667	2,071	2,226	2,569	2,901	3,137
Net Debt ¹	913	1,075	5,537	5,122	5,093	3,853	2,139	379.5
Reference price ²	170.20	99.85	135.10	164.70	150.90	134.20	134.20	134.20
Nbr of stocks (in thousands)	3,57,485	3,58,619	3,59,141	3,59,778	3,60,664	3,61,241	-	-
Announcement Date	11/02/22	09/02/23	09/02/24	07/02/25	11/02/26	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KUMAGAI GUMI CO.,LTD.	11.27x	0.44x	6.44x	3.59%	150.3Cr
NORCONSULT ASA	18.86x	1.16x	8.19x	4.29%	124.9Cr
GUANGZHOU METRO DESIGN & RESEARCH INSTITUTE CO., LTD.	15.68x	-	-	-	115.24Cr
Average	15.27x	0.80x	7.32x	3.94%	130.15Cr
Weighted average by Cap.	15.00x	0.77x	7.23x	3.91%