|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 132.00 SEK | +1.62% |
|
+0.15% | -18.63% |
| 07-01 | Pareto makes two changes to its Swedish monthly portfolio, adding Bilia and Nordrest | FW |
| 06-29 | Handelsbanken Reiterates Buy on Paradox, Raises Forecasts Ahead of Q2 | FW |
Company Valuation: Paradox Interactive AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 18,850 | 22,412 | 23,807 | 21,694 | 17,174 | 13,720 | - | - |
| Change | - | 18.9% | 6.22% | -8.87% | -20.83% | -20.11% | - | - |
| Enterprise Value (EV) 1 | 18,419 | 22,412 | 22,587 | 20,259 | 15,964 | 12,298 | 12,095 | 11,856 |
| Change | - | 21.68% | 0.78% | -10.31% | -21.2% | -22.97% | -1.65% | -1.97% |
| P/E | 76.3x | 31.7x | 45.2x | 37.1x | 138x | 22.6x | 19.4x | 17x |
| PBR | 11.3x | - | 9.09x | 7.46x | 6.87x | 5.31x | 4.86x | 4.38x |
| PEG | - | 0x | -1.8x | 3.4x | -1.8x | 0x | 1.2x | 1.2x |
| Capitalization / Revenue | 13x | 11.4x | 9.01x | 9.86x | 7.84x | 6.32x | 5.96x | 5.56x |
| EV / Revenue | 12.7x | 11.4x | 8.55x | 9.2x | 7.28x | 5.67x | 5.25x | 4.8x |
| EV / EBITDA | 20.5x | 16.5x | 13.7x | 14.1x | 12x | 9.11x | 8.42x | 7.58x |
| EV / EBIT | 59.9x | 25.3x | 34.3x | 28.1x | 109x | 16.5x | 13.8x | 11.9x |
| EV / FCF | -1,455x | - | 30.3x | 38.9x | 27.5x | 18.1x | 16.8x | 15x |
| FCF Yield | -0.07% | - | 3.3% | 2.57% | 3.64% | 5.54% | 5.94% | 6.66% |
| Dividend per Share 2 | 1 | - | 3 | 3 | 5 | 5.267 | 5.64 | 5.96 |
| Rate of return | 0.56% | - | 1.33% | 1.46% | 3.08% | 4.05% | 4.34% | 4.59% |
| EPS 2 | 2.34 | 6.7 | 4.99 | 5.53 | 1.18 | 5.744 | 6.692 | 7.639 |
| Distribution rate | 42.7% | - | 60.1% | 54.2% | 424% | 91.7% | 84.3% | 78% |
| Net sales 1 | 1,448 | 1,973 | 2,642 | 2,201 | 2,192 | 2,170 | 2,304 | 2,469 |
| EBITDA 1 | 897.3 | 1,361 | 1,648 | 1,432 | 1,326 | 1,350 | 1,437 | 1,565 |
| EBIT 1 | 307.5 | 887.1 | 657.9 | 721.4 | 146 | 746.2 | 874.6 | 1,000 |
| Net income 1 | 247.8 | 708.7 | 530.6 | 584.6 | 125.5 | 606.7 | 706.5 | 806.9 |
| Net Debt 1 | -430.8 | - | -1,219 | -1,435 | -1,210 | -1,423 | -1,626 | -1,864 |
| Reference price 2 | 178.50 | 212.20 | 225.40 | 205.40 | 162.60 | 129.90 | 129.90 | 129.90 |
| Nbr of stocks (in thousands) | 105,600 | 105,619 | 105,619 | 105,619 | 105,623 | 105,623 | - | - |
| Announcement Date | 2/22/22 A | 2/7/23 A | 2/6/24 A | 2/6/25 A | 1/29/26 A | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.62x | 5.67x | 9.11x | 4.05% | 1.42B | |
| 33.82x | 22x | 26.1x | -.--% | 183B | |
| 36.79x | 6.01x | 16.68x | 0.37% | 51.46B | |
| 24.46x | 5.23x | 12.69x | -.--% | 43.82B | |
| 22.17x | 5.32x | 13.5x | 0.93% | 36.76B | |
| 33.58x | 2.99x | 8.97x | -.--% | 34.08B | |
| 37.43x | 2.59x | 14.93x | -.--% | 15.75B | |
| 14.03x | 5.66x | 11.43x | -.--% | 14.44B | |
| 30.65x | - | - | 3.66% | 10.1B | |
| 69.77x | 4.19x | 17.12x | -.--% | 8.71B | |
| Average | 32.53x | 6.63x | 14.50x | 0.9% | 39.92B | |
| Weighted average by Cap. | 32.17x | 12.90x | 19.40x | 0.24% |
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
- PDX Stock
- Valuation Paradox Interactive AB
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
