Company Valuation: Inhalation Sciences Sweden AB

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 99.74 116 55.29 61.28 65.83 170
Change - 16.34% -52.35% 10.84% 7.43% 158.23%
Enterprise Value (EV) 1 93.94 103.5 54.79 54.54 61.82 167.2
Change - 10.17% -47.06% -0.44% 13.35% 170.37%
P/E 10.1x -6.24x -4.54x -11.2x -12.8x -12.4x
PBR 9.52x 5.9x 7.32x 4.73x 8.43x 23.4x
PEG - 0x 0.1x 0.2x 2.3x -4.22x
Capitalization / Revenue 9.84x 12.3x 4.53x 3.5x 5.96x 55.9x
EV / Revenue 9.27x 11x 4.49x 3.12x 5.6x 55x
EV / EBITDA -11.1x -6.34x -4.65x -15.3x -12.5x -16.6x
EV / EBIT -10.7x -6.25x -4.56x -14.5x -12.2x -16.5x
EV / FCF -36.4x -8.06x -7.3x -25.5x -76.7x -23.9x
FCF Yield -2.75% -12.4% -13.7% -3.92% -1.3% -4.18%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 1.14 -1.635 -1.07 -0.36 -0.34 -0.35
Distribution rate - - - - - -
Net sales 1 10.14 9.422 12.19 17.5 11.05 3.041
EBITDA 1 -8.499 -16.32 -11.78 -3.569 -4.937 -10.04
EBIT 1 -8.741 -16.57 -12.02 -3.756 -5.076 -10.16
Net income 1 9.875 -16.61 -12.12 -4.744 -5.147 -10.16
Net Debt 1 -5.8 -12.55 -0.501 -6.735 -4.003 -2.831
Reference price 2 11.5500 10.2000 4.8600 4.0400 4.3400 4.3400
Nbr of stocks (in thousands) 8,635 11,376 11,376 15,168 15,168 39,168
Announcement Date 5/14/21 A 4/11/22 A 4/11/23 A 4/11/24 A 5/27/25 A 5/27/26 A
1SEK in Million2SEK
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 1.26M
26.21x4.72x18.18x0.36% 195B
46.78x12.28x27.48x-.--% 151B
31.53x - - 0.72% 140B
16.58x3.44x11.09x-.--% 67.09B
33.65x7.54x23.96x-.--% 54.34B
18.42x2.12x10.91x2.85% 44.64B
25.39x5.06x17.51x0.79% 36.91B
45.97x6.41x19.61x-.--% 37.24B
14.74x1.64x9.16x0.24% 29.82B
Average 28.81x 5.40x 17.24x 0.55% 75.55B
Weighted average by Cap. 31.01x 6.47x 19.28x 0.44%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. ISAB Stock
  4. Valuation Inhalation Sciences Sweden AB