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 3x 1.58x 1.51x 1.3x 1.17x
EV / Revenue 1.36x 2.85x 1.47x 1.45x 1.27x 1x
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 60.17 57.97 65.45 60.43 61.84
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 5.23M
64.12x5.02x16.77x0.33% 17.61B
39.26x - - 2.06% 1.7B
-3.62x1.47x6.8x - 1.02B
15.95x2.2x7.48x1.61% 951M
48.95x - - - 779M
144.63x - - 0.62% 550M
21.6x3.08x13.15x1.58% 452M
-11.11x - - - 429M
Average 39.97x 2.94x 11.05x 1.24% 2.61B
Weighted average by Cap. 56.62x 4.66x 15.74x 0.56%

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