|
Real-time Estimate
Cboe Europe
15:55:01 29/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 355.30 SEK | +0.94% |
|
+4.79% | -21.34% |
| 10-26 | Kepler Cheuvreux lowers price target for Catena to SEK 530 (556), reiterates buy - BN | FW |
| 10-26 | Danske Bank lowers its price target for Catena to 475 kronor (525), reiterates buy - BN | FW |
Company Valuation: Catena AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 23,252 | 17,623 | 23,670 | 28,550 | 27,210 | 23,371 | - | - |
| Change | - | -24.21% | 34.32% | 20.62% | -4.69% | -14.11% | - | - |
| Enterprise Value (EV) 1 | 33,801 | 26,238 | 35,222 | 44,504 | 44,538 | 49,742 | 49,560 | 49,573 |
| Change | - | -22.38% | 34.24% | 26.35% | 0.08% | 11.68% | -0.37% | 0.03% |
| P/E | 8.46x | 8.7x | 23.9x | 24.4x | - | 10.8x | 11.4x | 10.6x |
| PBR | 2.07x | 1.16x | 1.36x | 1.24x | 1.14x | 0.8x | 0.76x | 0.72x |
| PEG | - | -0.3x | -0.4x | -12.68x | - | - | -2.38x | 1.36x |
| Capitalization / Revenue | 16.8x | 11.4x | 13.1x | 13x | 10.3x | 7.27x | 6.53x | 6.34x |
| EV / Revenue | 24.4x | 17x | 19.5x | 20.3x | 16.8x | 15.5x | 13.8x | 13.4x |
| EV / EBITDA | 31.7x | 22.3x | 25.1x | 25.7x | 20.8x | 18.9x | 16.8x | 16.3x |
| EV / EBIT | 31.8x | 22.3x | 24.4x | 25.7x | 20.8x | 18x | 16.8x | 16.3x |
| EV / FCF | -43.1x | -82.8x | -36.8x | -14.2x | - | -10.8x | 38.8x | 35.8x |
| FCF Yield | -2.32% | -1.21% | -2.72% | -7.03% | - | -9.3% | 2.58% | 2.8% |
| Dividend per Share 2 | 8 | 8.26 | 8.5 | 9 | 9.5 | 10 | 10.7 | 11.22 |
| Rate of return | 1.42% | 2.13% | 1.8% | 1.9% | 2.11% | 2.84% | 3.04% | 3.19% |
| EPS 2 | 66.63 | 44.68 | 19.74 | 19.36 | - | 32.5 | 30.94 | 33.35 |
| Distribution rate | 12% | 18.5% | 43.1% | 46.5% | - | 30.8% | 34.6% | 33.6% |
| Net sales 1 | 1,387 | 1,544 | 1,808 | 2,193 | 2,651 | 3,214 | 3,582 | 3,686 |
| EBITDA 1 | 1,065 | 1,178 | 1,404 | 1,731 | 2,141 | 2,626 | 2,950 | 3,048 |
| EBIT 1 | 1,062 | 1,178 | 1,443 | 1,731 | 2,141 | 2,759 | 2,958 | 3,040 |
| Net income 1 | 2,692 | 1,996 | 986 | 1,080 | 1,644 | 2,173 | 1,688 | 2,063 |
| Net Debt 1 | 10,549 | 8,615 | 11,552 | 15,954 | 17,328 | 26,370 | 26,188 | 26,201 |
| Reference price 2 | 564.00 | 388.60 | 471.40 | 473.00 | 450.80 | 352.00 | 352.00 | 352.00 |
| Nbr of stocks (in thousands) | 41,227 | 45,349 | 50,212 | 60,360 | 60,360 | 66,396 | - | - |
| Announcement Date | 2/22/22 A | 2/22/23 A | 2/22/24 A | 2/20/25 A | 2/20/26 A | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 15.47x | 18.94x | 2.84% | 2.36B | |
| 65.15x | - | - | - | 69.9B | |
| 12.5x | 4.38x | 11.24x | 3.85% | 39.6B | |
| 18.33x | 4.01x | 16.12x | 1.34% | 28.21B | |
| 5.68x | 0.75x | 1.56x | 8.71% | 27.62B | |
| 14.35x | 3.14x | 15.02x | 2.44% | 26.41B | |
| 8.02x | 1.47x | 8.22x | 4.41% | 26.72B | |
| 10.23x | 2.01x | 7.74x | 4.1% | 20.57B | |
| 8.43x | 2.96x | 6.93x | -.--% | 20.18B | |
| 13.05x | 6.39x | 16.81x | 1.67% | 18.65B | |
| Average | 17.31x | 4.51x | 11.40x | 3.26% | 28.02B | |
| Weighted average by Cap. | 24.98x | 3.26x | 10.54x | 3.5% |
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
- CATE Stock
- Valuation Catena AB
Select your edition
All financial news and data tailored to specific country editions
