| Size & multiples | |||
| Market Cap | SEK 9.95B | Enterprise Value | SEK 12.73B |
| P/E (TTM) | 28.85× | PEG (trailing) | — |
| P/S | 0.72× | P/FCF | 12.07× |
| EV/EBITDA | 9.95× | EV/EBIT | 18.45× |
| EV/Sales | 0.92× | EV/FCF | 15.43× |
| FCF Yield | 8.29% | Buyback Yield | — |
| Owner Earnings (TTM) | SEK 813.0M | Owner Earnings Yield | 8.17% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 1.02 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 9.12% |
| After-tax Cost of Debt | 6.40% | WACC | 8.50% |
| ROIC | 8.43% | EVA Spread (ROIC−WACC) | −0.06% |
| EVA | -SEK 3.9M | ||
Flows latest annual · EPS TTM SEK 1.31 · revenue TTM SEK 13.82B · FCF TTM SEK 825.0M (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.
