|
Market Closed -
Nasdaq Stockholm
09:30:00 01/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 128.50 SEK | -0.39% |
|
-1.15% | -14.62% |
| 25/09 | Stockholm's new metro delayed and more expensive than estimated | FW |
| 23/09 | Stockholm stocks were tempered by higher rates and rising oil prices, the OMXS30 index fell 0.6 percent | FW |
Company Valuation: Sweco AB
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 | 46,717 | - | - |
| Change | - | -41.13% | 35.56% | 21.98% | -8.12% | -14.14% | - | - |
| Enterprise Value (EV) 1 | 61,751 | 36,888 | 54,085 | 64,340 | 59,505 | 50,567 | 48,851 | 47,080 |
| Change | - | -40.26% | 46.62% | 18.96% | -7.52% | -15.02% | -3.39% | -3.63% |
| P/E | 40.7x | 21.7x | 29.1x | 28.6x | 24.5x | 18.5x | 16.4x | 15.1x |
| PBR | 7.08x | 3.6x | 4.6x | 5x | 2.77x | 3.36x | 3.04x | 2.76x |
| PEG | - | 2.1x | 33.54x | 1.2x | 3.44x | 1.4x | 1.2x | 1.85x |
| Capitalization / Revenue | 2.79x | 1.47x | 1.7x | 1.93x | 1.72x | 1.37x | 1.29x | 1.23x |
| EV / Revenue | 2.83x | 1.52x | 1.9x | 2.1x | 1.88x | 1.49x | 1.35x | 1.24x |
| EV / EBITDA | 26.9x | 14.9x | 19.2x | 19x | 16.3x | 9.72x | 9.23x | 8.5x |
| EV / EBIT | 31.3x | 16.4x | 22.4x | 21.3x | 18.6x | 14.2x | 12.4x | 11.1x |
| EV / FCF | 31.4x | 16.7x | 25.2x | 17.4x | 16.6x | 17.8x | 15.3x | 14x |
| FCF Yield | 3.19% | 6% | 3.97% | 5.73% | 6.04% | 5.63% | 6.55% | 7.12% |
| Dividend per Share 2 | 2.45 | 2.7 | 2.95 | 3.3 | 3.7 | 3.947 | 4.335 | 4.696 |
| Rate of return | 1.44% | 2.7% | 2.18% | 2% | 2.45% | 3.05% | 3.35% | 3.63% |
| EPS 2 | 4.18 | 4.61 | 4.65 | 5.75 | 6.16 | 6.986 | 7.908 | 8.555 |
| Distribution rate | 58.6% | 58.6% | 63.4% | 57.4% | 60.1% | 56.5% | 54.8% | 54.9% |
| Net sales 1 | 21,792 | 24,296 | 28,523 | 30,676 | 31,586 | 33,984 | 36,099 | 37,871 |
| EBITDA 1 | 2,294 | 2,481 | 2,811 | 3,384 | 3,661 | 5,201 | 5,292 | 5,538 |
| EBIT 1 | 1,974 | 2,245 | 2,416 | 3,015 | 3,203 | 3,549 | 3,954 | 4,252 |
| Net income 1 | 1,492 | 1,652 | 1,667 | 2,071 | 2,226 | 2,534 | 2,872 | 3,112 |
| Net Debt 1 | 913 | 1,075 | 5,537 | 5,122 | 5,093 | 3,850 | 2,134 | 362.9 |
| Reference price 2 | 170.20 | 99.85 | 135.10 | 164.70 | 150.90 | 129.40 | 129.40 | 129.40 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 55.44x | 2.56x | 24.44x | 0.07% | 9.66TCr | |
| 11.77x | 1.02x | 5.58x | 4.96% | 6.73TCr | |
| 34.05x | 4.28x | 23.25x | 0.2% | 5.81TCr | |
| 25.23x | 1.95x | 19.22x | 1.17% | 5.39TCr | |
| 49.42x | 3.97x | 25.09x | 1.96% | 3.89TCr | |
| 23.03x | 1.57x | 14.49x | 0.2% | 3.33TCr | |
| 26.55x | 0.67x | 10.98x | 2.32% | 3.31TCr | |
| 21.6x | 0.42x | 6.71x | 2.86% | 2.87TCr | |
| 5.01x | 0.31x | 5.98x | 5.63% | 2.67TCr | |
| Average | 28.01x | 1.86x | 15.08x | 2.15% | 4.85TCr | |
| Weighted average by Cap. | 31.63x | 2.11x | 16.71x | 1.85% |
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
- SWEC B Stock
- SWEC A Stock
- Valuation Sweco AB
Select your edition
All financial news and data tailored to specific country editions
