Valuation Sweco AB BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 23:44:23 10/07/2026 +03			5-day change	1st Jan Change
11.95 ^EUR	+0.17%		-4.32%	-13.47%

06-30	Indecap Guide Q30 rose 3.8 percent in May, Sinch posts strong gains	FW
06-30	SB1 reiterates Buy on Sweco ahead of earnings, historically low premium versus Nordic sector peers	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	60,838	35,813	48,548	59,218	54,412	47,592	-	-
Change	-	-41.13%	35.56%	21.98%	-8.12%	-12.53%	-	-
Enterprise Value (EV) ¹	61,751	36,888	54,085	64,340	59,505	51,343	49,669	47,960
Change	-	-40.26%	46.62%	18.96%	-7.52%	-13.72%	-3.26%	-3.44%
P/E	40.7x	21.7x	29.1x	28.6x	24.5x	19x	16.6x	15.5x
PBR	7.08x	3.6x	4.6x	5x	2.77x	3.48x	3.14x	2.85x
PEG	-	2.1x	33.54x	1.2x	3.44x	1.5x	1.2x	2.18x
Capitalization / Revenue	2.79x	1.47x	1.7x	1.93x	1.72x	1.41x	1.33x	1.27x
EV / Revenue	2.83x	1.52x	1.9x	2.1x	1.88x	1.52x	1.39x	1.28x
EV / EBITDA	26.9x	14.9x	19.2x	19x	16.3x	10.9x	9.7x	8.85x
EV / EBIT	31.3x	16.4x	22.4x	21.3x	18.6x	14.5x	12.6x	11.4x
EV / FCF	31.4x	16.7x	25.2x	17.4x	16.6x	18x	15.7x	14.5x
FCF Yield	3.19%	6%	3.97%	5.73%	6.04%	5.54%	6.36%	6.9%
Dividend per Share ²	2.45	2.7	2.95	3.3	3.7	3.974	4.358	4.692
Rate of return	1.44%	2.7%	2.18%	2%	2.45%	3.01%	3.3%	3.56%
EPS ²	4.18	4.61	4.65	5.75	6.16	6.942	7.931	8.495
Distribution rate	58.6%	58.6%	63.4%	57.4%	60.1%	57.2%	55%	55.2%
Net sales ¹	21,792	24,296	28,523	30,676	31,586	33,760	35,707	37,425
EBITDA ¹	2,294	2,481	2,811	3,384	3,661	4,704	5,121	5,419
EBIT ¹	1,974	2,245	2,416	3,015	3,203	3,535	3,954	4,217
Net income ¹	1,492	1,652	1,667	2,071	2,226	2,522	2,884	3,094
Net Debt ¹	913	1,075	5,537	5,122	5,093	3,751	2,077	368.2
Reference price ²	170.20	99.85	135.10	164.70	150.90	131.90	131.90	131.90
Nbr of stocks (in thousands)	357,485	358,619	359,141	359,778	360,664	360,796	-	-
Announcement Date	2/11/22 A	2/9/23 A	2/9/24 A	2/7/25 A	2/11/26 A	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KUMAGAI GUMI CO.,LTD.	11.55x	0.45x	6.62x	3.5%	1.56B
NORCONSULT ASA	18.06x	1.09x	7.78x	4.46%	1.17B
GUANGZHOU METRO DESIGN & RESEARCH INSTITUTE CO., LTD.	14.18x	-	-	-	1.04B
Average	14.60x	0.77x	7.20x	3.98%	1.26B
Weighted average by Cap.	14.30x	0.72x	7.12x	3.91%