|
Delayed
Nasdaq Stockholm
20:30:00 30/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 157.80 SEK | -0.63% |
|
+0.25% | +39.65% |
| 10-29 | Danske Bank upgrades Ependion to buy from hold, target price SEK 170 - BN | FW |
| 10-23 | Ependion AB, Nine Months 2026 Earnings Call, Oct 23, 2026 |
Company Valuation: Ependion AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,244 | 3,184 | 3,635 | 2,821 | 3,633 | 5,120 | - | - |
| Change | - | 41.88% | 14.18% | -22.4% | 28.8% | 40.93% | - | - |
| Enterprise Value (EV) 1 | 2,875 | 3,918 | 4,348 | 3,503 | 4,325 | 5,725 | 5,561 | 5,295 |
| Change | - | 36.26% | 10.99% | -19.44% | 23.48% | 32.36% | -2.86% | -4.78% |
| P/E | 62.9x | 21.8x | 18.1x | 17.8x | 24x | 24.7x | 18.2x | 14.9x |
| PBR | 3.08x | 3.22x | 3.14x | 2.12x | 2.23x | 2.83x | 2.52x | 2.24x |
| PEG | - | 0x | 0.5x | -0.8x | -1.7x | 0.7x | 0.5x | 0.7x |
| Capitalization / Revenue | 1.39x | 1.5x | 1.47x | 1.25x | 1.63x | 1.94x | 1.74x | 1.59x |
| EV / Revenue | 1.78x | 1.84x | 1.76x | 1.55x | 1.94x | 2.17x | 1.89x | 1.64x |
| EV / EBITDA | 13.2x | 11x | 9.17x | 8.19x | 10x | 10.3x | 8.52x | 7.23x |
| EV / EBIT | 42.1x | 19.5x | 13.5x | 14x | 18.6x | 17.7x | 13.5x | 11.1x |
| EV / FCF | -30.8x | 51.3x | 42.5x | 14.9x | 22.2x | 27.5x | 20.9x | 16.7x |
| FCF Yield | -3.25% | 1.95% | 2.36% | 6.72% | 4.5% | 3.64% | 4.79% | 5.98% |
| Dividend per Share 2 | 0.5 | 0.5 | 1 | 1.25 | 1.5 | 2 | 2.5 | 3.18 |
| Rate of return | 0.64% | 0.45% | 0.8% | 1.29% | 1.33% | 1.26% | 1.57% | 2% |
| EPS 2 | 1.24 | 5.07 | 6.93 | 5.45 | 4.7 | 6.44 | 8.745 | 10.64 |
| Distribution rate | 40.3% | 9.86% | 14.4% | 22.9% | 31.9% | 31.1% | 28.6% | 29.9% |
| Net sales 1 | 1,619 | 2,128 | 2,471 | 2,258 | 2,232 | 2,636 | 2,940 | 3,224 |
| EBITDA 1 | 218 | 354.8 | 474 | 427.5 | 432.5 | 556.3 | 652.4 | 731.9 |
| EBIT 1 | 68.27 | 201.1 | 321.7 | 250.9 | 232.1 | 323.8 | 410.6 | 477.7 |
| Net income 1 | 35.76 | 146.1 | 200.4 | 157 | 146.7 | 219.3 | 287.7 | 343.7 |
| Net Debt 1 | 631.2 | 734 | 713 | 682 | 692 | 604.5 | 441 | 175 |
| Reference price 2 | 78.00 | 110.40 | 125.60 | 97.10 | 113.00 | 158.80 | 158.80 | 158.80 |
| Nbr of stocks (in thousands) | 28,768 | 28,837 | 28,941 | 29,050 | 32,152 | 32,243 | - | - |
| Announcement Date | 27/1/22 | 25/1/23 | 25/1/24 | 31/1/25 | 26/1/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.66x | 2.17x | 10.29x | 1.26% | 519M | |
| -29.11x | 25.28x | 738.81x | - | 27.36B | |
| 18.95x | 1.06x | 11.68x | 1.54% | 20.65B | |
| 22.43x | 0.75x | 17.55x | 0.54% | 10.31B | |
| -1.32x | 2.02x | 8.41x | -.--% | 5.45B | |
| 43.93x | - | - | - | 3.09B | |
| 34.83x | 3.75x | 22.62x | 2.09% | 2.81B | |
| 26.4x | - | - | 0.33% | 2.39B | |
| Average | 17.60x | 5.84x | 134.89x | 0.96% | 9.07B | |
| Weighted average by Cap. | 1.77x | 11.09x | 309.24x | 1.06% |
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
- BELE Stock
- Valuation Ependion AB
Select your edition
All financial news and data tailored to specific country editions
