| Size & multiples | |||
| Market Cap | SEK 799.8M | Enterprise Value | SEK 1.25B |
| P/E (TTM) | 35.76× | PEG (trailing) | — |
| P/S | 0.21× | P/FCF | 6.72× |
| EV/EBITDA | — | EV/EBIT | 9.77× |
| EV/Sales | 0.34× | EV/FCF | 10.51× |
| FCF Yield | 14.88% | Buyback Yield | — |
| Owner Earnings Yield | — | Shareholder Yield | — |
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.19 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 4.95% |
| After-tax Cost of Debt | 6.14% | WACC | 5.46% |
| ROIC | 2.29% | EVA Spread (ROIC−WACC) | −3.17% |
| EVA | -SEK 111.5M | ||
Flows latest annual · EPS TTM SEK 0.33 · revenue TTM SEK 3.73B · FCF TTM SEK 119.0M (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.
