Company Valuation: ScandiDos AB

Data adjusted to current consolidation scope
Fiscal Period: April 2020 2021 2022 2023 2024 2025
Market Cap 1 87.89 180.3 91.62 98.52 78.45 72.12
Change - 105.19% -49.2% 7.52% -20.37% -8.07%
Enterprise Value (EV) 1 82.72 171.4 85.38 94.97 76.92 62.06
Change - 107.24% -50.19% 11.23% -19.01% -19.31%
P/E -6.69x -129x -12.3x -10.8x -5.36x 221x
PBR 1.9x 3.99x 2.46x 2.37x 1.77x 1.6x
PEG - 1.4x -0x -1x -0.1x -2x
Capitalization / Revenue 1.44x 2.84x 1.49x 1.51x 1.25x 1.13x
EV / Revenue 1.36x 2.7x 1.39x 1.45x 1.23x 0.97x
EV / EBITDA -6.86x -549x -11.4x -11.6x -12.2x 90.7x
EV / EBIT -6.84x -478x -11.3x -11.5x -12.1x 101x
EV / FCF -18.8x 37.8x -42.9x -7.42x -5.15x 4.87x
FCF Yield -5.32% 2.64% -2.33% -13.5% -19.4% 20.5%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.3168 -0.0337 -0.18 -0.2 -0.3211 0.005735
Distribution rate - - - - - -
Net sales 1 60.85 63.57 61.52 65.45 62.54 64.01
EBITDA 1 -12.06 -0.312 -7.464 -8.162 -6.299 0.684
EBIT 1 -12.09 -0.359 -7.528 -8.228 -6.366 0.614
Net income 1 -13.13 -1.399 -7.338 -9.119 -14.65 0.327
Net Debt 1 -5.175 -8.92 -6.241 -3.546 -1.531 -10.06
Reference price 2 2.1200 4.3500 2.2100 2.1600 1.7200 1.2650
Nbr of stocks (in thousands) 41,459 41,459 41,459 45,609 45,609 57,011
Announcement Date 9/10/20 9/24/21 9/22/22 9/19/23 9/24/24 9/24/25
1SEK in Million2SEK
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 4.95M
60.3x4.74x15.9x0.35% 16.23B
42.95x - - 1.88% 1.85B
-11.07x1.32x5.81x-.--% 1.21B
16.23x2.29x7.67x1.44% 972M
52.79x - - 0.85% 540M
51.27x - - - 502M
18.87x2.66x11.38x1.81% 390M
25.38x4.31x14.7x1.86% 369M
Average 32.09x 3.07x 11.09x 1.17% 2.45B
Weighted average by Cap. 51.29x 4.35x 14.74x 0.58%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. SDOS Stock
  4. Valuation ScandiDos AB