|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 378.00 SEK | -1.82% |
|
+39.28% | +6.96% |
| Jul. 17 | Danske Bank raises its price target for Mips to 650 kronor (630), reiterates buy - BN | FW |
| Jul. 17 | Pareto Securities raises Mips price target to 460 kronor (450), reiterates buy | FW |
Company Valuation: Mips AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 31,073 | 11,254 | 9,656 | 12,461 | 9,362 | 10,014 | - | - |
| Change | - | -63.78% | -14.2% | 29.05% | -24.87% | 6.96% | - | - |
| Enterprise Value (EV) 1 | 30,630 | 11,119 | 9,445 | 12,091 | 9,475 | 10,041 | 9,933 | 9,615 |
| Change | - | -63.7% | -15.05% | 28.02% | -21.64% | 5.97% | -1.08% | -3.2% |
| P/E | 123x | 64.8x | 151x | 88.4x | 78x | 45.1x | 27x | 20.7x |
| PBR | 53.9x | 18x | 14.6x | 19.4x | 16.7x | 14x | 10.1x | 7.82x |
| PEG | - | -2.1x | -2.4x | 1x | -5.3x | 0.5x | 0.4x | 0.7x |
| Capitalization / Revenue | 51.1x | 20x | 27x | 25.8x | 17.6x | 12x | 9.32x | 7.6x |
| EV / Revenue | 50.4x | 19.7x | 26.5x | 25x | 17.8x | 12.1x | 9.24x | 7.3x |
| EV / EBITDA | 90.9x | 45.4x | 105x | 62.6x | 54.1x | 28.6x | 19.6x | 14.5x |
| EV / EBIT | 94x | 48.6x | 135x | 69.5x | 60.7x | 32.8x | 20.6x | 15.2x |
| EV / FCF | 115x | 52x | 4,723x | 91.6x | 71.8x | 66.3x | 30.9x | 21.8x |
| FCF Yield | 0.87% | 1.92% | 0.02% | 1.09% | 1.39% | 1.51% | 3.24% | 4.58% |
| Dividend per Share 2 | 3.5 | 5 | 5.5 | 6.5 | 2.5 | 6.168 | 8.34 | 10.22 |
| Rate of return | 0.29% | 1.16% | 1.51% | 1.38% | 0.71% | 1.63% | 2.21% | 2.7% |
| EPS 2 | 9.64 | 6.63 | 2.42 | 5.32 | 4.53 | 8.388 | 14 | 18.25 |
| Distribution rate | 36.3% | 75.4% | 227% | 122% | 55.2% | 73.5% | 59.6% | 56% |
| Net sales 1 | 608 | 563 | 357 | 483 | 533 | 833.1 | 1,075 | 1,318 |
| EBITDA 1 | 337 | 245 | 90 | 193 | 175 | 350.9 | 507.9 | 662.5 |
| EBIT 1 | 326 | 229 | 70 | 174 | 156 | 306.1 | 483 | 633.5 |
| Net income 1 | 255 | 175 | 64 | 141 | 120 | 221.5 | 369 | 481.9 |
| Net Debt 1 | -443 | -135 | -211 | -370 | 113 | 27 | -81 | -398.5 |
| Reference price 2 | 1,187.00 | 429.90 | 364.50 | 470.40 | 353.40 | 378.00 | 378.00 | 378.00 |
| Nbr of stocks (in thousands) | 26,178 | 26,178 | 26,491 | 26,491 | 26,491 | 26,491 | - | - |
| Announcement Date | 2/10/22 | 2/9/23 | 2/8/24 | 2/5/25 | 2/11/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 45.9x | 12.27x | 29.15x | 1.6% | 1.06B | |
| 30.58x | 2.84x | 17.62x | 0.83% | 6.72B | |
| 17.7x | 1.96x | 8.51x | 3.78% | 3.94B | |
| 35.31x | 1.57x | 14.15x | -.--% | 3.48B | |
| 23x | 2.46x | 11.65x | 2.92% | 3.32B | |
| 46.76x | 1.16x | 5.95x | -.--% | 2.65B | |
| 14.85x | 0.93x | 8.83x | 1.79% | 1.72B | |
| 16.65x | 1.13x | 9.57x | 1.07% | 1.38B | |
| 9.71x | 0.8x | 6.54x | - | 1.18B | |
| 51.8x | 1.51x | 8.07x | -.--% | 692M | |
| Average | 29.23x | 2.66x | 12.00x | 1.33% | 2.61B | |
| Weighted average by Cap. | 28.42x | 2.36x | 12.56x | 1.46% |
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
- MIPS Stock
- Valuation Mips AB
Select your edition
All financial news and data tailored to specific country editions
