| Size & multiples | |||
| Market Cap | SEK 1.20B | Enterprise Value | SEK 1.32B |
| P/E (TTM) | — | PEG (trailing) | — |
| P/S | 1.31× | P/FCF | — |
| EV/EBITDA | — | EV/EBIT | 10.79× |
| EV/Sales | 1.43× | EV/FCF | — |
| FCF Yield | — | Buyback Yield | −6.13% |
| Owner Earnings Yield | — | Shareholder Yield | −6.13% |
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 1.20 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 9.99% |
| After-tax Cost of Debt | 97.16% | WACC | 26.34% |
| ROIC | 6.34% | EVA Spread (ROIC−WACC) | −20.00% |
| EVA | -SEK 393.5M | ||
Flows latest annual · EPS TTM — · revenue TTM SEK 920.2M · FCF TTM — (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.
