Valuation Sweco AB

Equities

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-04-21 pm EDT			5-day change	1st Jan Change
149.40 ^SEK	-0.40%		+2.47%	-0.99%

09:04am	Calendar Wednesday April 22	FW
Apr. 20	AMF Aktiefond Småbolag declines 8.7 percent in Q1 - Cautious start to the year for small caps	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	60,838	35,813	48,548	59,218	54,412	53,906	-	-
Change	-	-41.13%	35.56%	21.98%	-8.12%	-0.93%	-	-
Enterprise Value (EV) ¹	61,751	36,888	54,085	64,340	59,505	58,113	56,421	54,122
Change	-	-40.26%	46.62%	18.96%	-7.52%	-2.34%	-2.91%	-4.08%
P/E ratio	40.7x	21.7x	29.1x	28.6x	24.5x	20.8x	18.7x	17.3x
PBR	7.08x	3.6x	4.6x	5x	2.77x	3.96x	3.53x	3.21x
PEG	-	2.1x	33.54x	1.2x	3.44x	1.2x	1.7x	2.09x
Capitalization / Revenue	2.79x	1.47x	1.7x	1.93x	1.72x	1.58x	1.49x	1.42x
EV / Revenue	2.83x	1.52x	1.9x	2.1x	1.88x	1.7x	1.56x	1.43x
EV / EBITDA	26.9x	14.9x	19.2x	19x	16.3x	13.3x	11.9x	10.5x
EV / EBIT	31.3x	16.4x	22.4x	21.3x	18.6x	16x	14.1x	12.5x
EV / FCF	31.4x	16.7x	25.2x	17.4x	16.6x	21.6x	19.8x	17.4x
FCF Yield	3.19%	6%	3.97%	5.73%	6.04%	4.64%	5.04%	5.74%
Dividend per Share ²	2.45	2.7	2.95	3.3	3.7	3.883	4.272	4.5
Rate of return	1.44%	2.7%	2.18%	2%	2.45%	2.59%	2.85%	3%
EPS ²	4.18	4.61	4.65	5.75	6.16	7.224	8.032	8.695
Distribution rate	58.6%	58.6%	63.4%	57.4%	60.1%	53.8%	53.2%	51.8%
Net sales ¹	21,792	24,296	28,523	30,676	31,586	34,173	36,085	37,976
EBITDA ¹	2,294	2,481	2,811	3,384	3,661	4,367	4,726	5,163
EBIT ¹	1,974	2,245	2,416	3,015	3,203	3,631	3,999	4,320
Net income ¹	1,492	1,652	1,667	2,071	2,226	2,627	2,922	3,173
Net Debt ¹	913	1,075	5,537	5,122	5,093	4,207	2,515	216.2
Reference price ²	170.20	99.85	135.10	164.70	150.90	150.00	150.00	150.00
Nbr of stocks (in thousands)	357,485	358,619	359,141	359,778	360,664	360,796	-	-
Announcement Date	2/11/22	2/9/23	2/9/24	2/7/25	2/11/26	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SWECO AB	20.76x	1.71x	13.35x	2.59%	5.93B
HUI LYU ECOLOGICAL TECHNOLOGY GROUPS CO.,LTD.	173.32x	-	-	0.35%	4.99B
SHANGHAI GEOHARBOUR CONSTRUCTION GROUP CO., LTD.	119.3x	-	-	-	1.89B
KUMAGAI GUMI CO.,LTD.	12.49x	0.47x	8.45x	2.98%	1.62B
NORCONSULT ASA	17.74x	1.21x	8.26x	4.39%	1.34B
DECAI DECORATION CO.,LTD	188.6x	-	-	-	950M
Average	88.70x	1.13x	10.02x	2.58%	2.79B
Weighted average by Cap.	85.95x	1.41x	11.69x	2%