|
Market Closed -
Nasdaq Stockholm
20:00:00 12/11/2026 +03
|
5-day change | 1st Jan Change | ||
| 865.60 SEK | +0.39% |
|
+0.77% | +37.44% |
| 11-09 | Jefferies raises price target for Evolution to 780 kronor | FW |
| 11-09 | Jefferies raises target price for Evolution to SEK 780 (630), reiterates hold | FW |
Company Valuation: Evolution AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 26,876 | 19,433 | 23,026 | 15,372 | 11,605 | 14,081 | - | - |
| Change | - | -27.69% | 18.49% | -33.24% | -24.5% | 21.33% | - | - |
| Enterprise Value (EV) 1 | 26,522 | 18,980 | 22,120 | 14,664 | 10,878 | 13,601 | 13,400 | 12,887 |
| Change | - | -28.44% | 16.55% | -33.71% | -25.81% | 25.03% | -1.48% | -3.83% |
| P/E | 46x | 23.5x | 21.9x | 12.6x | 11.1x | 14.7x | 13x | 11.9x |
| PBR | 8.42x | 5.62x | 5.74x | 3.87x | 2.85x | 3.89x | 3.59x | 3.28x |
| PEG | - | 0.6x | 0.8x | 0.6x | -1x | 9.49x | 1x | 1.28x |
| Capitalization / Revenue | 25.1x | 13.3x | 12.8x | 7.45x | 5.62x | 6.76x | 6.41x | 6.07x |
| EV / Revenue | 24.8x | 13x | 12.3x | 7.11x | 5.26x | 6.53x | 6.1x | 5.56x |
| EV / EBITDA | 36.1x | 18.8x | 17.5x | 10.4x | 7.97x | 9.96x | 9.28x | 8.46x |
| EV / EBIT | 40.6x | 20.9x | 19.4x | 10.3x | 8.65x | 11.4x | 10.6x | 9.63x |
| EV / FCF | 46.9x | 24.3x | 20.6x | 12.6x | 9.71x | 12.6x | 12.3x | 11.2x |
| FCF Yield | 2.13% | 4.11% | 4.86% | 7.94% | 10.3% | 7.96% | 8.13% | 8.94% |
| Dividend per Share 2 | 1.42 | 2 | 2.65 | 2.8 | - | 2.599 | 2.991 | 3.268 |
| Rate of return | 1.13% | 2.19% | 2.45% | 3.76% | - | 3.33% | 3.83% | 4.18% |
| EPS 2 | 2.73 | 3.88 | 4.93 | 5.91 | 5.23 | 5.311 | 6.016 | 6.577 |
| Distribution rate | 52% | 51.5% | 53.8% | 47.4% | - | 48.9% | 49.7% | 49.7% |
| Net sales 1 | 1,069 | 1,457 | 1,799 | 2,063 | 2,067 | 2,084 | 2,197 | 2,319 |
| EBITDA 1 | 734.6 | 1,008 | 1,267 | 1,411 | 1,366 | 1,365 | 1,444 | 1,523 |
| EBIT 1 | 654 | 908.1 | 1,143 | 1,420 | 1,257 | 1,190 | 1,265 | 1,338 |
| Net income 1 | 605.4 | 843.4 | 1,071 | 1,244 | 1,062 | 1,007 | 1,071 | 1,121 |
| Net Debt 1 | -353.6 | -453 | -906.3 | -708 | -726.9 | -479.7 | -680.8 | -1,193 |
| Reference price 2 | 125.58 | 91.15 | 108.15 | 74.42 | 58.25 | 78.13 | 78.13 | 78.13 |
| Nbr of stocks (in thousands) | 214,010 | 213,205 | 212,911 | 206,562 | 199,227 | 180,227 | - | - |
| Announcement Date | 2/9/22 A | 2/2/23 A | 2/1/24 A | 1/30/25 A | 2/5/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.66x | 6.51x | 9.93x | 3.34% | 15.57B | |
| 25.74x | 6.54x | 15.33x | 1.52% | 26.75B | |
| 15.83x | 2.81x | 7.7x | 2.95% | 25.22B | |
| 14.47x | 2.46x | 8.69x | 5.19% | 19.32B | |
| -16.17x | 1.43x | 10.15x | -.--% | 14.86B | |
| 13.41x | 2.12x | 8.15x | 9.04% | 11.53B | |
| -21.14x | 1.64x | 48.81x | -.--% | 9.79B | |
| 23.3x | 2.47x | 8.44x | 1.29% | 8.63B | |
| 16.33x | 0.67x | 2.7x | -.--% | 8.47B | |
| Average | 9.61x | 2.96x | 13.32x | 2.59% | 16B | |
| Weighted average by Cap. | 11.72x | 3.45x | 12.45x | 2.73% |
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
- EVO Stock
- Valuation Evolution AB
Select your edition
All financial news and data tailored to specific country editions
