| Size & multiples | |||
| Market Cap | SEK 1.72B | Enterprise Value | SEK 1.22B |
| P/E (TTM) | — | PEG (trailing) | — |
| P/S | 0.53× | P/FCF | 4.14× |
| EV/EBITDA | 4.04× | EV/EBIT | 4.76× |
| EV/Sales | 0.37× | EV/FCF | 2.93× |
| FCF Yield | 24.18% | Buyback Yield | — |
| Owner Earnings (TTM) | SEK 229.0M | Owner Earnings Yield | 13.28% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.74 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 7.69% |
| After-tax Cost of Debt | 3.16% | WACC | 7.50% |
| ROIC | 24.49% | EVA Spread (ROIC−WACC) | 16.99% |
| EVA | SEK 135.4M | ||
FCF runs above owner earnings — under-maintenance or a working-capital release is flattering current cash.
Flows latest annual · EPS TTM — · revenue TTM SEK 3.27B · FCF TTM SEK 417.0M (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.
