|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 381.65 SEK | +2.21% |
|
+2.78% | +15.94% |
| Apr. 16 | SEB raises Investor price target to SEK 381 (372), reiterates Hold | FW |
| Apr. 15 | Mölnlycke appoints Andreas Johansson as interim CFO | FW |
Company Valuation: Investor AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 711,166 | 584,130 | 712,637 | 895,886 | 1,009,862 | 1,147,382 | - | - |
| Change | - | -17.86% | 22% | 25.71% | 12.72% | 13.62% | - | - |
| Enterprise Value (EV) 1 | 725,657 | 594,393 | 726,575 | 908,080 | 1,033,249 | 1,170,769 | 1,170,769 | 1,170,769 |
| Change | - | -18.09% | 22.24% | 24.98% | 13.78% | 13.31% | 0% | 0% |
| P/E ratio | 3.21x | - | - | - | - | - | - | - |
| PBR | 1.07x | 0.98x | - | - | - | - | - | - |
| PEG | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 17.5x | 11.3x | 9.92x | 11.8x | 15.6x | 17.2x | 16.9x | 15.7x |
| EV / Revenue | 17.8x | 11.5x | 10.1x | 12x | 15.9x | 17.6x | 17.2x | 16x |
| EV / EBITDA | 80.7x | 55x | 41.3x | 47.9x | 50.5x | 73x | 73x | - |
| EV / EBIT | 183x | 116x | 5.47x | 7.44x | 6.35x | 16.7x | 23.9x | 13.6x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 4 | 4.4 | 4.8 | 5.2 | - | 6 | 6.4 | 6.8 |
| Rate of return | 1.68% | 2.27% | 2.07% | 1.78% | - | 1.61% | 1.71% | 1.82% |
| EPS 2 | 74.41 | - | - | - | - | - | - | - |
| Distribution rate | 5.38% | - | - | - | - | - | - | - |
| Net sales 1 | 40,737 | 51,812 | 71,862 | 75,681 | 64,826 | 66,649 | 68,030 | 73,002 |
| EBITDA 1 | 8,997 | 10,802 | 17,577 | 18,963 | 20,446 | 16,037 | 16,037 | - |
| EBIT 1 | 3,972 | 5,110 | 132,744 | 122,090 | 162,782 | 70,241 | 49,026 | 86,396 |
| Net income 1 | 228,065 | -74,681 | 127,045 | 113,338 | 157,494 | 121,150 | 79,185 | 81,161 |
| Net Debt 1 | 14,491 | 10,263 | 13,938 | 12,194 | 23,387 | 23,387 | 23,387 | 23,387 |
| Reference price 2 | 238.60 | 193.85 | 231.50 | 292.20 | 328.70 | 373.40 | 373.40 | 373.40 |
| Nbr of stocks (in thousands) | 3,063,178 | 3,062,872 | 3,062,660 | 3,062,896 | 3,062,899 | 3,063,309 | - | - |
| Announcement Date | 1/21/22 | 1/20/23 | 1/19/24 | 1/23/25 | 1/22/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 17.57x | 73x | 1.61% | 125B | |
| 11.85x | 1.13x | 4.51x | 2.04% | 18.28B | |
| 7.34x | 14.87x | - | 1.24% | 13.53B | |
| 6.51x | 9.54x | 27.84x | 2.57% | 11.94B | |
| 7.59x | 0.47x | 6.98x | 3.74% | 11.58B | |
| Average | 8.32x | 8.71x | 28.08x | 2.24% | 36.04B | |
| Weighted average by Cap. | 8.70x | 14.06x | 57.67x | 1.82% |
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
- Equities
- INVE A Stock
- Valuation Investor AB
Select your edition
All financial news and data tailored to specific country editions
