|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.565 SEK | +2.70% |
|
+13.00% | -59.74% |
| 06-25 | Ossdsign Appoints Adam McCollister as New Head of Sales | FW |
| 06-10 | OssDsign AB Elects Per Aniansson as Board Member and Chairman | CI |
Company Valuation: OssDsign AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 496.5 | 415.2 | 781.3 | 962.9 | 1,254 | 505 | - | - |
| Change | - | -16.38% | 88.16% | 23.25% | 30.25% | -59.73% | - | - |
| Enterprise Value (EV) 1 | 347.1 | 291.8 | 621.1 | 865.2 | 1,064 | 388 | 442 | 478 |
| Change | - | -15.92% | 112.84% | 39.31% | 23% | -63.54% | 13.92% | 8.14% |
| P/E | -4.58x | -3.42x | -5x | -19.7x | -22.7x | -9.78x | -14x | -36x |
| PBR | 1.89x | 1.83x | 3.33x | 4.5x | 4.05x | 1.92x | 2.23x | 2.37x |
| PEG | - | 0.3x | 0.85x | 0.3x | - | 1.47x | 0.5x | 0.6x |
| Capitalization / Revenue | 15.7x | 7.29x | 6.97x | 7.19x | 6.96x | 3.01x | 2.12x | 1.64x |
| EV / Revenue | 10.9x | 5.12x | 5.54x | 6.46x | 5.91x | 2.32x | 1.85x | 1.55x |
| EV / EBITDA | -4.37x | -3.61x | - | - | - | -8.2x | -14.4x | -47.8x |
| EV / EBIT | -3.89x | -3.22x | -6.75x | -17.5x | -40.2x | -7.62x | -12.8x | -34.5x |
| EV / FCF | -3.87x | -3.27x | -6.6x | -13.9x | -16.4x | -5.85x | -9.4x | -12.9x |
| FCF Yield | -25.8% | -30.5% | -15.1% | -7.21% | -6.08% | -17.1% | -10.6% | -7.74% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -1.9 | -1.7 | -1.6 | -0.5 | -0.5 | -0.4667 | -0.3267 | -0.1267 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 31.73 | 56.98 | 112.2 | 133.9 | 180.2 | 167.5 | 238.3 | 308.2 |
| EBITDA 1 | -79.45 | -80.85 | - | - | - | -47.33 | -30.67 | -10 |
| EBIT 1 | -89.18 | -90.57 | -91.96 | -49.43 | -26.5 | -50.93 | -34.4 | -13.87 |
| Net income 1 | -93.92 | -99.39 | -130.5 | -49.66 | -50.99 | -51.27 | -35.73 | -13.6 |
| Net Debt 1 | -149.5 | -123.4 | -160.2 | -97.71 | -190 | -117 | -63 | -27 |
| Reference price 2 | 8.700 | 5.820 | 8.000 | 9.860 | 11.340 | 4.565 | 4.565 | 4.565 |
| Nbr of stocks (in thousands) | 57,075 | 71,343 | 97,659 | 97,659 | 110,597 | 110,626 | - | - |
| Announcement Date | 22/2/22 | 21/2/23 | 6/2/24 | 4/2/25 | 3/2/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -9.52x | 2.24x | -7.92x | - | 50.56M | |
| 27.9x | 5.28x | 18.52x | 1% | 135B | |
| 19.97x | 2.5x | 9.63x | 2.56% | 13.57B | |
| -171.75x | 14.81x | -548.52x | -.--% | 9.49B | |
| 23.5x | 10.98x | 18.23x | 1.85% | 4.65B | |
| 26.61x | - | - | - | 2.68B | |
| 252.17x | 1.26x | 6.86x | -.--% | 1.74B | |
| 18.03x | 4.89x | 9.56x | 3.4% | 1.67B | |
| Average | 23.36x | 5.99x | -70.52x | 1.47% | 21.11B | |
| Weighted average by Cap. | 18.11x | 5.71x | -14.81x | 1.11% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- OSSD Stock
- Valuation OssDsign AB
Select your edition
All financial news and data tailored to specific country editions
