|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 132.70 SEK | +1.14% |
|
+1.45% | -12.06% |
| 07-16 | Sitowise Group Wins Regulatory Approval for Sale of Swedish Unit to Sweco | MT |
| 07-16 | Regulatory approvals secured for Sitowise's sale of Swedish subsidiary | FW |
Company Valuation: Sweco AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 60,838 | 35,813 | 48,548 | 59,218 | 54,412 | 47,902 | - | - |
| Change | - | -41.13% | 35.56% | 21.98% | -8.12% | -11.96% | - | - |
| Enterprise Value (EV) 1 | 61,751 | 36,888 | 54,085 | 64,340 | 59,505 | 51,654 | 49,980 | 48,271 |
| Change | - | -40.26% | 46.62% | 18.96% | -7.52% | -13.19% | -3.24% | -3.42% |
| P/E | 40.7x | 21.7x | 29.1x | 28.6x | 24.5x | 19.1x | 16.7x | 15.6x |
| PBR | 7.08x | 3.6x | 4.6x | 5x | 2.77x | 3.5x | 3.16x | 2.87x |
| PEG | - | 2.1x | 33.54x | 1.2x | 3.44x | 1.5x | 1.2x | 2.19x |
| Capitalization / Revenue | 2.79x | 1.47x | 1.7x | 1.93x | 1.72x | 1.42x | 1.34x | 1.28x |
| EV / Revenue | 2.83x | 1.52x | 1.9x | 2.1x | 1.88x | 1.53x | 1.4x | 1.29x |
| EV / EBITDA | 26.9x | 14.9x | 19.2x | 19x | 16.3x | 11x | 9.76x | 8.91x |
| EV / EBIT | 31.3x | 16.4x | 22.4x | 21.3x | 18.6x | 14.6x | 12.6x | 11.4x |
| EV / FCF | 31.4x | 16.7x | 25.2x | 17.4x | 16.6x | 18.2x | 15.8x | 14.6x |
| FCF Yield | 3.19% | 6% | 3.97% | 5.73% | 6.04% | 5.51% | 6.32% | 6.86% |
| Dividend per Share 2 | 2.45 | 2.7 | 2.95 | 3.3 | 3.7 | 3.974 | 4.358 | 4.692 |
| Rate of return | 1.44% | 2.7% | 2.18% | 2% | 2.45% | 2.99% | 3.28% | 3.54% |
| EPS 2 | 4.18 | 4.61 | 4.65 | 5.75 | 6.16 | 6.942 | 7.931 | 8.495 |
| Distribution rate | 58.6% | 58.6% | 63.4% | 57.4% | 60.1% | 57.2% | 55% | 55.2% |
| Net sales 1 | 21,792 | 24,296 | 28,523 | 30,676 | 31,586 | 33,760 | 35,707 | 37,425 |
| EBITDA 1 | 2,294 | 2,481 | 2,811 | 3,384 | 3,661 | 4,704 | 5,121 | 5,419 |
| EBIT 1 | 1,974 | 2,245 | 2,416 | 3,015 | 3,203 | 3,535 | 3,954 | 4,217 |
| Net income 1 | 1,492 | 1,652 | 1,667 | 2,071 | 2,226 | 2,522 | 2,884 | 3,094 |
| Net Debt 1 | 913 | 1,075 | 5,537 | 5,122 | 5,093 | 3,751 | 2,077 | 368.2 |
| Reference price 2 | 170.20 | 99.85 | 135.10 | 164.70 | 150.90 | 132.70 | 132.70 | 132.70 |
| Nbr of stocks (in thousands) | 357,485 | 358,619 | 359,141 | 359,778 | 360,664 | 360,796 | - | - |
| Announcement Date | 11/2/22 | 9/2/23 | 9/2/24 | 7/2/25 | 11/2/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.9x | 1.51x | 10.87x | 3.03% | 4.92B | |
| 11.6x | 0.45x | 6.65x | 3.49% | 1.56B | |
| 18.4x | 1.09x | 7.77x | 4.46% | 1.18B | |
| 14.95x | - | - | - | 1.1B | |
| Average | 15.96x | 1.02x | 8.43x | 3.66% | 2.19B | |
| Weighted average by Cap. | 17.04x | 1.23x | 9.53x | 3.34% |
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
- SWEC B Stock
- Valuation Sweco AB
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
