|
Market Closed -
Nasdaq Stockholm
19:00:00 04/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 22.20 SEK | -0.22% |
|
0.00% | -42.19% |
| 08-05 | Kavaljer Quality Focus rose 4.1 percent in July: strong earnings season and increased M&A activity | FW |
| 08-03 | Swedencare's chief commercial officer makes a small share purchase | FW |
Company Valuation: Swedencare AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 18,183 | 4,862 | 9,676 | 7,664 | 6,138 | 3,548 | - | - |
| Change | - | -73.26% | 99.02% | -20.8% | -19.91% | -42.19% | - | - |
| Enterprise Value (EV) 1 | 18,664 | 6,519 | 11,098 | 8,942 | 7,839 | 5,039 | 4,914 | 4,645 |
| Change | - | -65.07% | 70.23% | -19.42% | -12.34% | -35.71% | -2.49% | -5.48% |
| P/E | 314x | 50.4x | 165x | 77.8x | 110x | 23.6x | 15.3x | 11.9x |
| PBR | 7.51x | 0.65x | 1.34x | 0.95x | 0.92x | 0.51x | 0.49x | 0.48x |
| PEG | - | 2.1x | -4.2x | 1.2x | -2.5x | 0x | 0.3x | 0.4x |
| Capitalization / Revenue | 23.6x | 2.66x | 4.16x | 3.03x | 2.29x | 1.24x | 1.14x | 1.04x |
| EV / Revenue | 24.2x | 3.56x | 4.77x | 3.53x | 2.92x | 1.77x | 1.57x | 1.36x |
| EV / EBITDA | 144x | 17.1x | 22.2x | 15.9x | 15.3x | 8.57x | 7.08x | 5.81x |
| EV / EBIT | 289x | 54.3x | 60.2x | 39.7x | 38.6x | 18.4x | 14.1x | 10.8x |
| EV / FCF | -10.7x | -1.48x | 41.5x | 31.1x | 28.4x | 13.7x | 10.6x | 8.88x |
| FCF Yield | -9.34% | -67.6% | 2.41% | 3.22% | 3.52% | 7.31% | 9.43% | 11.3% |
| Dividend per Share 2 | 0.2 | 0.22 | 0.23 | 0.25 | 0.28 | 0.4433 | 0.6967 | 0.9333 |
| Rate of return | 0.13% | 0.72% | 0.38% | 0.52% | 0.73% | 2% | 3.14% | 4.2% |
| EPS 2 | 0.49 | 0.61 | 0.37 | 0.62 | 0.35 | 0.939 | 1.453 | 1.872 |
| Distribution rate | 40.8% | 36.1% | 62.2% | 40.3% | 80% | 47.2% | 47.9% | 49.8% |
| Net sales 1 | 770.4 | 1,829 | 2,325 | 2,530 | 2,683 | 2,854 | 3,124 | 3,412 |
| EBITDA 1 | 129.7 | 380.7 | 499.3 | 560.7 | 511 | 588.2 | 694 | 799.4 |
| EBIT 1 | 64.56 | 120 | 184.2 | 225 | 203.2 | 273.8 | 349.7 | 429.6 |
| Net income 1 | 54.62 | 94.45 | 58.6 | 98.9 | 55.5 | 131.2 | 216.2 | 284.4 |
| Net Debt 1 | 480.9 | 1,657 | 1,421 | 1,278 | 1,701 | 1,491 | 1,365 | 1,096 |
| Reference price 2 | 153.90 | 30.75 | 60.96 | 48.24 | 38.40 | 22.20 | 22.20 | 22.20 |
| Nbr of stocks (in thousands) | 118,150 | 158,112 | 158,732 | 158,863 | 159,841 | 159,841 | - | - |
| Announcement Date | 4/6/22 A | 2/16/23 A | 2/15/24 A | 2/13/25 A | 2/12/26 A | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.64x | 1.77x | 8.57x | 2% | 371M | |
| 13.51x | 4.16x | 9.88x | 2.79% | 31.33B | |
| 177.54x | 2.97x | 15.02x | -.--% | 12.24B | |
| 13.6x | 1.12x | 5.5x | 3.27% | 3.93B | |
| 15.65x | 1.8x | 8.88x | 0.54% | 3.11B | |
| 55.14x | - | - | 0.65% | 2B | |
| 33.84x | 3.84x | 13.74x | -.--% | 1.89B | |
| 12.42x | 1.34x | 8.1x | 1.25% | 1.55B | |
| 19.16x | 2.29x | 11.95x | 1.7% | 1.2B | |
| 34.5x | - | - | 0.43% | 1.05B | |
| Average | 39.90x | 2.41x | 10.21x | 1.26% | 5.87B | |
| Weighted average by Cap. | 50.46x | 3.41x | 10.76x | 1.85% |
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
- SECARE Stock
- Valuation Swedencare AB
Select your edition
All financial news and data tailored to specific country editions
