Valuation Synsam AB

Equities

Real-time Estimate Cboe Europe Other stock markets 12:53:04 13/04/2026 pm IST			5-day change	1st Jan Change
65.90 ^SEK	+1.07%		-4.22%	-2.37%

10/04	SEB downgrades Synsam to Hold	FW
10/04	SEB downgrades Synsam to Hold from Buy, maintains SEK 70 price target	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	11,550	5,928	6,827	6,586	9,643	9,256	-	-
Change	-	-48.68%	15.16%	-3.53%	46.43%	-4.01%	-	-
Enterprise Value (EV) ¹	13,940	8,897	9,547	9,588	9,643	11,671	11,212	10,461
Change	-	-36.18%	7.3%	0.43%	0.58%	21.03%	-3.94%	-6.7%
P/E ratio	128x	18x	22x	18x	21.5x	15.4x	12.9x	12.1x
PBR	4.66x	2.28x	2.7x	2.56x	-	3.28x	2.87x	2.51x
PEG	-	0x	-4.38x	0.9x	0.8x	0.4x	0.7x	1.77x
Capitalization / Revenue	2.47x	1.12x	1.16x	1.02x	1.36x	1.21x	1.13x	1.07x
EV / Revenue	2.99x	1.69x	1.62x	1.49x	1.36x	1.53x	1.37x	1.21x
EV / EBITDA	10.9x	7.31x	6.63x	6.01x	5.71x	6.16x	5.42x	4.73x
EV / EBIT	19.4x	16.1x	13.7x	11.7x	11.2x	11.3x	9.72x	8.15x
EV / FCF	19.7x	28.9x	10.6x	16.6x	-	10.4x	9.86x	8.25x
FCF Yield	5.08%	3.46%	9.45%	6.02%	-	9.57%	10.1%	12.1%
Dividend per Share ²	1.7	1.7	1.8	1.8	-	2.183	2.404	2.727
Rate of return	2.21%	4.3%	3.93%	4.04%	-	3.35%	3.69%	4.18%
EPS ²	0.6	2.19	2.08	2.48	3.14	4.237	5.057	5.403
Distribution rate	283%	77.6%	86.5%	72.6%	-	51.5%	47.5%	50.5%
Net sales ¹	4,669	5,277	5,905	6,435	7,065	7,639	8,193	8,651
EBITDA ¹	1,274	1,217	1,440	1,595	1,689	1,895	2,070	2,210
EBIT ¹	718	552	696	819	862	1,032	1,153	1,283
Net income ¹	51	328	311	366	454	607	721.3	817
Net Debt ¹	2,390	2,969	2,720	3,002	-	2,415	1,956	1,205
Reference price ²	77.00	39.52	45.80	44.55	67.50	65.20	65.20	65.20
Nbr of stocks (in thousands)	1,50,000	1,50,000	1,49,055	1,47,824	1,42,858	1,41,962	-	-
Announcement Date	23/02/22	22/02/23	21/02/24	21/02/25	20/02/26	-	-	-

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.($)
SYNSAM AB	15.39x	1.53x	6.16x	3.35%	100.08Cr
FIELMANN GROUP AG	19x	1.83x	7.82x	3.06%	449.07Cr
WARBY PARKER INC.	90.52x	2.24x	18.15x	-.--%	254.94Cr
NATIONAL VISION HOLDINGS, INC.	34.75x	1.24x	11.93x	-.--%	203.92Cr
JINS HOLDINGS INC.	15.05x	1.1x	7.28x	2.12%	79Cr
INTERMESTIC INC.	12.14x	0.77x	6.42x	2.53%	39Cr
KITS EYECARE LTD.	54.28x	1.88x	30.4x	-	36Cr
FOCUS POINT HOLDINGS	8.56x	-	-	6.28%	7.6Cr
Average	31.21x	1.51x	12.59x	2.48%	146.19Cr
Weighted average by Cap.	37.57x	1.71x	11.29x	1.78%