|
Market Closed -
Nasdaq Stockholm
10:30:00 28/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 19.02 SEK | +0.11% |
|
+1.17% | -50.47% |
| 22/10 | SHB sees better prospects for Swedencare in the fourth quarter, repeats Buy | FW |
| 22/10 | 28 stocks have so far today hit new 52-week lows on the Stockholm Stock Exchange | FW |
Company Valuation: Swedencare AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 18,183 | 4,862 | 9,676 | 7,664 | 6,138 | 3,037 | - | - |
| Change | - | -73.26% | 99.02% | -20.8% | -19.91% | -50.52% | - | - |
| Enterprise Value (EV) 1 | 18,664 | 6,519 | 11,098 | 8,942 | 7,839 | 4,543 | 4,431 | 4,157 |
| Change | - | -65.07% | 70.23% | -19.42% | -12.34% | -42.05% | -2.47% | -6.17% |
| P/E | 314x | 50.4x | 165x | 77.8x | 110x | 28.2x | 15.6x | 11.6x |
| PBR | 7.51x | 0.65x | 1.34x | 0.95x | 0.92x | 0.44x | 0.43x | 0.42x |
| PEG | - | 2.1x | -4.2x | 1.2x | -2.5x | 0.3x | 0.2x | 0.3x |
| Capitalization / Revenue | 23.6x | 2.66x | 4.16x | 3.03x | 2.29x | 1.08x | 0.99x | 0.91x |
| EV / Revenue | 24.2x | 3.56x | 4.77x | 3.53x | 2.92x | 1.62x | 1.45x | 1.25x |
| EV / EBITDA | 144x | 17.1x | 22.2x | 15.9x | 15.3x | 8.13x | 6.7x | 5.44x |
| EV / EBIT | 289x | 54.3x | 60.2x | 39.7x | 38.6x | 18.4x | 13.9x | 10.4x |
| EV / FCF | -10.7x | -1.48x | 41.5x | 31.1x | 28.4x | 13x | 9.98x | 7.84x |
| FCF Yield | -9.34% | -67.6% | 2.41% | 3.22% | 3.52% | 7.71% | 10% | 12.8% |
| Dividend per Share 2 | 0.2 | 0.22 | 0.23 | 0.25 | 0.28 | 0.39 | 0.63 | 0.8333 |
| Rate of return | 0.13% | 0.72% | 0.38% | 0.52% | 0.73% | 2.05% | 3.32% | 4.39% |
| EPS 2 | 0.49 | 0.61 | 0.37 | 0.62 | 0.35 | 0.6738 | 1.216 | 1.634 |
| Distribution rate | 40.8% | 36.1% | 62.2% | 40.3% | 80% | 57.9% | 51.8% | 51% |
| Net sales 1 | 770.4 | 1,829 | 2,325 | 2,530 | 2,683 | 2,805 | 3,063 | 3,322 |
| EBITDA 1 | 129.7 | 380.7 | 499.3 | 560.7 | 511 | 559.1 | 661 | 764 |
| EBIT 1 | 64.56 | 120 | 184.2 | 225 | 203.2 | 246.4 | 319.3 | 398.3 |
| Net income 1 | 54.62 | 94.45 | 58.6 | 98.9 | 55.5 | 107.3 | 193.6 | 260.8 |
| Net Debt 1 | 480.9 | 1,657 | 1,421 | 1,278 | 1,701 | 1,506 | 1,394 | 1,120 |
| Reference price 2 | 153.90 | 30.75 | 60.96 | 48.24 | 38.40 | 19.00 | 19.00 | 19.00 |
| Nbr of stocks (in thousands) | 1,18,150 | 1,58,112 | 1,58,732 | 1,58,863 | 1,59,841 | 1,59,841 | - | - |
| Announcement Date | 06/04/22 | 16/02/23 | 15/02/24 | 13/02/25 | 12/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.2x | 1.62x | 8.13x | 2.05% | 31Cr | |
| 37.66x | 13.18x | 27.98x | 0.53% | 1,14300Cr | |
| 39.33x | 6.61x | 18.6x | 1.99% | 65TCr | |
| 37.45x | 8.4x | 17.37x | 2.4% | 51TCr | |
| 21.46x | 5.22x | 12.98x | 2.51% | 38TCr | |
| 103.38x | 5.8x | 24.86x | 2.4% | 35TCr | |
| 21.99x | 5.69x | 13.69x | 2.94% | 29TCr | |
| 22.31x | 4.51x | 12.87x | 1.96% | 26TCr | |
| 28.42x | 7.28x | 13.03x | 2.25% | 24TCr | |
| -45.78x | 7.1x | 27.53x | 2.07% | 20TCr | |
| Average | 29.44x | 6.54x | 17.70x | 2.11% | 40.28TCr | |
| Weighted average by Cap. | 35.27x | 8.35x | 20.48x | 1.8% |
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
- SECARE Stock
- Valuation Swedencare AB
Select your edition
All financial news and data tailored to specific country editions
