Company Valuation: Rottneros AB

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,243 1,590 1,864 1,858 1,367 774.3
Change - 27.85% 17.27% -0.33% -26.44% -43.36%
Enterprise Value (EV) 1 1,324 1,574 1,510 1,753 1,760 1,113
Change - 18.83% -4.03% 16.08% 0.38% -36.75%
P/E -24.9x 8.03x 3.3x 15.4x 68.9x -1.35x
PBR 0.96x 1.04x 0.83x 1x 0.81x 0.51x
PEG - -0x 0x -0.2x -0.8x 0x
Capitalization / Revenue 0.59x 0.69x 0.63x 0.67x 0.5x 0.3x
EV / Revenue 0.63x 0.68x 0.51x 0.63x 0.65x 0.44x
EV / EBITDA 18.1x 4.35x 2.32x 6.9x 10.7x -5.04x
EV / EBIT -34.9x 6.32x 2.82x 12.9x 40.9x -3.03x
EV / FCF 45.1x -741x -263x 8.28x -4.59x -19x
FCF Yield 2.22% -0.14% -0.38% 12.1% -21.8% -5.27%
Dividend per Share 2 - 0.4 0.5 0.5 - -
Rate of return - 3.84% 4.09% 4.11% - -
EPS 2 -0.3277 1.298 3.703 0.79 0.13 -2.155
Distribution rate - 30.8% 13.5% 63.3% - -
Net sales 1 2,093 2,303 2,980 2,763 2,718 2,539
EBITDA 1 73 362 650 254 164 -221
EBIT 1 -38 249 535 136 43 -368
Net income 1 -50 198 565 121 20 -452
Net Debt 1 81 -16 -354 -105 393 339
Reference price 2 8.150 10.420 12.220 12.180 8.960 2.900
Nbr of stocks (in thousands) 152,572 152,572 152,572 152,572 152,572 267,001
Announcement Date 22/3/21 22/3/22 21/3/23 28/2/24 21/3/25 21/4/26
1SEK in Million2SEK
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 64.34M
19.57x1.62x11.06x6.4% 13.69B
6.5x2.37x5.79x3.27% 11.04B
9.54x1.32x7.9x3.19% 5.3B
21.09x2.36x11.53x3.01% 4.56B
20.82x0.83x10.61x4.45% 4.35B
11.41x2.26x5.81x5.72% 4.01B
17.76x0.99x6.6x1.69% 2.41B
18.74x1.59x8.82x4.58% 2.43B
3.56x - - - 2.03B
Average 14.33x 1.67x 8.51x 4.04% 4.99B
Weighted average by Cap. 14.42x 1.78x 8.72x 4.43%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Rottneros AB

Historical PBR trend

Valuation ratios - PBR - Rottneros AB

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Rottneros AB

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Rottneros AB

  1. Stock Market
  2. Stocks
  3. RROS Stock
  4. Valuation Rottneros AB