|
End-of-day quote
Nasdaq Stockholm
05/02/2024
|
5-day change | 1st Jan Change | ||
| 118.00 SEK | -.--% |
|
-3.28% | -2.48% |
| 09-09 | Italian unions call one-day strike at Electrolux over job cut plan | RE |
| 08-31 | SEB resumes coverage of Electrolux with Hold | FW |
Company Valuation: Electrolux AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 63,263 | 38,229 | 29,296 | 24,907 | 17,279 | 21,642 | - | - |
| Change | - | -39.57% | -23.37% | -14.98% | -30.63% | 25.25% | - | - |
| Enterprise Value (EV) 1 | 71,854 | 62,077 | 55,522 | 52,760 | 45,455 | 43,953 | 42,817 | 40,147 |
| Change | - | -13.61% | -10.56% | -4.97% | -13.85% | -3.3% | -2.59% | -6.23% |
| P/E | 13.5x | -29.3x | -5.58x | -17.8x | 20x | -11.6x | 6.14x | 6.31x |
| PBR | 3.34x | 2.31x | 2.59x | 2.55x | 1.98x | 1.13x | 0.92x | 0.95x |
| PEG | - | 0x | -0x | 0.2x | -0x | 0x | -0x | -2.26x |
| Capitalization / Revenue | 0.5x | 0.28x | 0.22x | 0.18x | 0.13x | 0.16x | 0.16x | 0.15x |
| EV / Revenue | 0.57x | 0.46x | 0.41x | 0.39x | 0.35x | 0.33x | 0.31x | 0.28x |
| EV / EBITDA | 5.98x | 9.98x | 8.3x | 6.52x | 4.86x | 5.48x | 4x | 3.31x |
| EV / EBIT | 9.54x | 74.7x | 134x | 31.7x | 12.4x | 11.3x | 7.61x | 6.07x |
| EV / FCF | 57.5x | -7x | -156x | -117x | -20.8x | -17.8x | 18.1x | 12x |
| FCF Yield | 1.74% | -14.3% | -0.64% | -0.85% | -4.8% | -5.63% | 5.52% | 8.3% |
| Dividend per Share 2 | 9.2 | - | - | - | - | - | 1.081 | 2.403 |
| Rate of return | 4.19% | - | - | - | - | - | 4.05% | 9.01% |
| EPS 2 | 16.21 | -4.81 | -19.36 | -5.16 | 3.19 | -2.296 | 4.345 | 4.224 |
| Distribution rate | 56.8% | - | - | - | - | - | 24.9% | 56.9% |
| Net sales 1 | 125,631 | 134,880 | 134,451 | 136,150 | 131,282 | 131,724 | 137,383 | 140,937 |
| EBITDA 1 | 12,017 | 6,221 | 6,691 | 8,086 | 9,344 | 8,027 | 10,706 | 12,134 |
| EBIT 1 | 7,528 | 831 | 414 | 1,666 | 3,657 | 3,893 | 5,628 | 6,618 |
| Net income 1 | 4,677 | -1,320 | -5,227 | -1,396 | 878 | -1,372 | 2,493 | 3,459 |
| Net Debt 1 | 8,591 | 23,848 | 26,226 | 27,853 | 28,176 | 22,311 | 21,175 | 18,505 |
| Reference price 2 | 219.50 | 140.78 | 108.10 | 91.90 | 63.78 | 26.66 | 26.66 | 26.66 |
| Nbr of stocks (in thousands) | 287,153 | 270,028 | 270,028 | 270,028 | 270,496 | 811,489 | - | - |
| Announcement Date | 1/28/22 A | 2/2/23 A | 2/2/24 A | 1/30/25 A | 1/30/26 A | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.5x | 1.31x | 10.52x | 5.44% | 99.75B | |
| 9.77x | 0.49x | 4.89x | 5.87% | 26.28B | |
| 27.81x | 3.07x | 16.85x | 1.15% | 23.81B | |
| 49.54x | 3.84x | 33.67x | 0.69% | 11.81B | |
| 16.04x | 1.23x | 7.27x | 2.6% | 6.73B | |
| 15.03x | 1.27x | 11.16x | 5.87% | 4.67B | |
| 15.68x | 0.65x | 5.68x | 4.88% | 3.59B | |
| 27.67x | 2.13x | 13.23x | 1.44% | 3.02B | |
| 13.03x | 0.6x | 4.59x | 3.14% | 2.96B | |
| Average | 20.89x | 1.62x | 11.98x | 3.45% | 20.29B | |
| Weighted average by Cap. | 17.56x | 1.57x | 11.78x | 4.42% |
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
- ELUX B Stock
- ELUX A Stock
- Valuation Electrolux AB
Select your edition
All financial news and data tailored to specific country editions
