| Size & multiples | |||
| Market Cap | SEK 1.78B | Enterprise Value | SEK 5.71B |
| P/E (TTM) | 10.12× | PEG (trailing) | — |
| P/S | 0.13× | P/FCF | 1.46× |
| EV/EBITDA | — | EV/EBIT | 7.26× |
| EV/Sales | 0.40× | EV/FCF | 4.68× |
| FCF Yield | 68.55% | Buyback Yield | — |
| Owner Earnings Yield | — | Shareholder Yield | — |
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 1.01 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 9.03% |
| After-tax Cost of Debt | 7.42% | WACC | 7.84% |
| ROIC | 6.69% | EVA Spread (ROIC−WACC) | −1.15% |
| EVA | -SEK 92.2M | ||
Flows latest annual · EPS TTM SEK 4.99 · revenue TTM SEK 14.14B · FCF TTM SEK 1.22B (in SEK)
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
This peer scope is suppressed: no sector classification for this name. Placement against too small or unformable a pool would read like a statistic without being one.
